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 Kerrville at 2128 Toscano Way, Kerrville, TX, 78028 priced at $799,000 pairs $3,312/mo rent with after a $3,911/mo payment. Total monthly income equals $3,312/mo. Return on cash invested is 8.91% in year one, and rental yield stands at 4.97% on a $799,000 basis. Equity gained on principal adds $5,156/yr, and 5% annual appreciation accumulates to $220,749 by year five. Five-year ROI measures 45.15% and total cumulative return in cash reaches $118,686. For financing, Ziffy Mortgage’s DSCR program evaluates $3,312/mo property income against a $3,911/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
7,405 sqft lot
$N/A/sqft
$875 annually HOA
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,132 (100%) |
| Owner Occupied HU | 12,783 (63.5%) |
| Renter Occupied HU | 5,524 (27.4%) |
| Vacant Housing Units | 1,825 ( 9.1%) |
| Median Home Value | $318,882 |
| Average Home Value | $407,051 |
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Date | Event | Price |
|---|---|---|
| 2025-09-24 | Price change | $799,000 |
| 2025-05-27 | Price change | $825,000 |
| 2025-01-10 | Listed for sale | $849,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-24 | $11233.56 | 372.56% | $607,836 | 14.74% |
| 2023-09-24 | $2377.16 | -43.81% | $529,771 | 10.00% |
| 2022-09-24 | $4230.63 | -0.98% | $481,610 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Michelle Manziel • CT Realty
Mls Name: KVMLS
Mls ID: #120397
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
