3 Walden WayLlanoTX78643
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
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
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
