Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Ingram at 206 Red Oak Ln, Ingram, TX, 78025 offers $3,550/mo rent that, after a $1,591/mo payment, leaves $1,234/mo cash flow. Total monthly income is $3,550/mo, and annual cash flow is $14,813/yr on $107,738 cash. Return on cash invested measures 33.66% in year one, and rental yield stands at 13.11% at a $325,000 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,792 by year five. Five-year ROI records 177.82% and total cumulative return in cash reaches $191,581. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,550/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
0.34 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood data shown for ZIP Code: 78025, Ingram, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,830 (100%) |
| Owner Occupied HU | 1,886 (66.6%) |
| Renter Occupied HU | 413 (14.6%) |
| Vacant Housing Units | 531 (18.8%) |
| Median Home Value | $408,897 |
| Average Home Value | $518,590 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
244
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Listed for sale | $325,000 |
| 2020-04-21 | Listing removed | $245,000 |
| 2020-03-21 | Pending sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3847.94 | -13.54% | $271,793 | -3.68% |
| 2022-08-13 | $4450.29 | 16.64% | $282,163 | 13.79% |
| 2021-08-13 | $3815.47 | 47.67% | $247,965 | 25.13% |
What's Special
Other
Listed by: Brandon Douglass & Erin Douglass • REALTY EXECUTIVES Kerrville
Mls Name: KVMLS
Mls ID: #115858
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
