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 Pipe Creek at 301 WHARTONS DOCK RD, Pipe Creek, TX, 78003 earns $727/mo cash flow from $3,692/mo rent with a $2,031/mo payment. Total monthly income totals $3,692/mo, and annual cash flow totals $8,718/yr on $137,573 capital. ROI tracks 26.25% on current figures, and rental yield reads 10.68% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 138.09% and total cumulative return in cash sums $189,969. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,692/mo property income instead of your personal income.
Single Family
Built in 2007
0.72 Acres lot
$N/A/sqft
$175 annually HOA
Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,748 (66.8%) |
| Renter Occupied HU | 736 (13.1%) |
| Vacant Housing Units | 1,127 (20.1%) |
| Median Home Value | $274,510 |
| Average Home Value | $383,783 |
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Date | Event | Price |
|---|---|---|
| 2024-07-22 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $4445.65 | 3.27% | $347,975 | 16.21% |
| 2022-08-13 | $4305.07 | N/A | $299,431 | 10.00% |
| 2021-08-13 | N/A | N/A | $272,210 | 4.14% |
Listed by: Bradley Graves • Coldwell Banker D'Ann Harper, REALTOR
Mls Name: SABOR
Mls Provider:
Mls ID: #1795057
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.
