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 261 Diamond Cross Drive, Llano, TX, 78643 priced at $795,000 converts $2,130/mo rent into after a $3,891/mo obligation. Total monthly income equals $2,130/mo. Return on cash invested prints 3.9% in year one, and rental yield reads 3.22% against a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation compiles into $219,644 by year five. Five-year ROI reaches 18.16% and total cumulative return in cash sums $47,494. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,130/mo property income covering a $3,891/mo payment, not borrower’s personal income.
Single Family
Built in 1988
2 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: Heather Guthrie • Landmasters Real Estate
Mls Name: HLMLS
Mls ID: #175557
