Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Llano at 220 Delta Dr, Llano, TX, 78643 earns $87/mo cash flow from $1,153/mo rent with a $734/mo payment. Total monthly income totals $1,153/mo, and annual cash flow totals $1,038/yr on $49,725 capital. ROI tracks 22% on current figures, and rental yield reads 9.22% at a $150,000 purchase. Equity gained on principal adds $968/yr, and 5% annual appreciation supports $41,442 over five years. Five-year ROI reaches 115.27% and total cumulative return in cash sums $57,318. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,153/mo property income instead of your personal income.
Manufactured
Built in 2000
5.16 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $150,000 |
| 2023-11-15 | Listing removed | N/A |
| 2023-06-06 | Listed for sale | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | $81.70 | 2.78% | $35,174 | 10.00% |
| 2023-04-29 | $79.49 | 9.01% | $31,976 | 10.00% |
| 2022-04-29 | $72.92 | 3.59% | $29,069 | 10.00% |
No similar price properties found nearby.
Listed by: Katie Simon • Lake Life Team-eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173116
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.
