2864 Rock Barn DrKerrvilleTX78028
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Kerrville at 2864 Rock Barn Dr, Kerrville, TX, 78028 listed at $663,000 pairs $5,678/mo rent with a $3,245/mo payment to leave $893/mo cash flow. Total monthly income runs $5,678/mo, and annual cash flow reaches $10,715/yr on $218,127 cash to close. Return on cash invested measures 24.97% in year one, and rental yield registers 10.28% at a $663,000 basis. Equity gained on principal adds $4,278/yr, and annual property appreciation at 5% supports $183,175 by year five. Five-year ROI tracks 131.31% and total cumulative return in cash totals $286,431. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,678/mo property income relative to a $3,245/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
0.32 Acres lot
$N/A/sqft
$845 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices