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% |
Total monthly income runs $2,105/mo, and a $2,445/mo payment. Purchase price stands at $499,500, and rental yield measures 5.06% with $2,105/mo rent. Return on cash invested shows 9.42% in year one, and 5% annual appreciation builds toward $138,003 over five years. Five-year ROI reaches 47.81% and total cumulative return in cash records $79,171. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,105/mo property income covering a $2,445/mo payment rather than investor’s personal income.
Single Family
Built in 1940
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| 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 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Listed for sale | $499,500 |
| 2022-04-28 | Sold | N/A |
| 2022-03-15 | Pending sale | $289,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $276,924 | 20.00% |
| 2023-02-13 | $3648.04 | -3.78% | $230,770 | 7.32% |
| 2022-02-13 | $3791.43 | 22.07% | $215,030 | 25.04% |
Listed by: Judy Schuessler • Virdell Real Estate, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #171677
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
