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 Utopia at 317 Swayze Rd, Utopia, TX, 78884 listed at $725,000 pairs $2,056/mo rent with a $3,549/mo payment. Total monthly income runs $2,056/mo. Return on cash invested measures 4.46% in year one, and rental yield registers 3.4% at a $725,000 basis. Equity gained on principal adds $4,678/yr, and annual property appreciation at 5% supports $200,304 by year five. Five-year ROI tracks 21.2% and total cumulative return in cash totals $50,561. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,056/mo property income relative to a $3,549/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1998
40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2024-09-16 | Listed for sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $284,205 | 10.00% |
| 2023-02-12 | $2614.17 | -19.05% | $258,368 | 10.00% |
| 2022-02-12 | $3229.41 | N/A | $234,880 | 33.71% |
Listed by: Dub Suttle • Suttle And Associates
Mls Name: KVMLS
Mls ID: #116180
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
