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 Llano at 212 Rio Llano E, Llano, TX, 78643 priced at $804,000 pairs $3,900/mo rent with after a $3,935/mo payment. Total monthly income equals $3,900/mo. Return on cash invested is 11.82% in year one, and rental yield stands at 5.82% on a $804,000 basis. Equity gained on principal adds $5,188/yr, and 5% annual appreciation accumulates to $222,130 by year five. Five-year ROI measures 60.62% and total cumulative return in cash reaches $160,359. For financing, Ziffy Mortgage’s DSCR program evaluates $3,900/mo property income against a $3,935/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
5.18 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brenda Schneider • Landmasters Real Estate
Mls Name: HLMLS
Mls ID: #175838
