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 3 Walden Way, Llano, TX, 78643 priced at $259,000 converts $1,914/mo rent into $64/mo cash flow after a $1,268/mo obligation. Total monthly income equals $1,914/mo, and annual cash flow totals $763/yr on $85,859 invested. Return on cash invested prints 20.8% in year one, and rental yield reads 8.87% against a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation compiles into $71,557 by year five. Five-year ROI reaches 108.87% and total cumulative return in cash sums $93,472. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,914/mo property income covering a $1,268/mo payment, not borrower’s personal income.
Single Family
Built in 2023
0.46 Acres lot
$N/A/sqft
$100 annually 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 |
|---|---|---|
| 2025-02-11 | Listed for sale | $259,000 |
| 2024-07-31 | Listing removed | $259,000 |
| 2024-04-19 | Listed for sale | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bob Quigley • Stillwaters Land Co.
Mls Name: CHCBOR
Mls Provider:
Mls ID: #90639
Disclaimer: Copyright Central Hill Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
