206 E Wallace StreetLlanoTX78643
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Llano at 206 E Wallace Street, Llano, TX, 78643 priced at $549,000 pairs $3,964/mo rent with $60/mo cash flow after a $2,687/mo payment. Total monthly income equals $3,964/mo, and annual cash flow comes to $721/yr on $180,621 invested. Return on cash invested is 20.46% in year one, and rental yield stands at 8.66% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 107% and total cumulative return in cash reaches $193,268. For financing, Ziffy Mortgage’s DSCR program evaluates $3,964/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1967
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Housing Distribution
Address Breakdown
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices