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% |
Investment property for sale in Llano at 300 Thurman Loop, Llano, TX, 78643 offers a 8.95% rental yield on a $335,000 purchase with $2,498/mo rent. Total monthly income registers $2,498/mo, and a $1,640/mo payment leaves $115/mo available for distribution. Annual cash flow reaches $1,385/yr on $111,053 to close, and return on cash invested stands at 21.16% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,554 over five years. Portfolio math shows five-year ROI at 110.77% and total cumulative return in cash at $123,008. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,498/mo property income against a $1,640/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
15 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 |
|---|---|---|
| 2024-11-12 | Price change | $335,000 |
| 2024-07-21 | Price change | $399,900 |
| 2023-08-15 | Price change | $424,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $48,185 | -14.75% |
| 2023-02-13 | $615.18 | -45.65% | $56,520 | -36.28% |
| 2022-02-13 | $1131.90 | 10.12% | $88,700 | 13.47% |
Listed by: Tori Vendola • Reliance Residential Realty -
Mls Name: SABOR
Mls Provider:
Mls ID: #1749365
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.
