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 321 Flag Creek Ranch Road Circle, Llano, TX, 78643 earns $25/mo cash flow from $2,691/mo rent with a $1,835/mo payment. Total monthly income totals $2,691/mo, and annual cash flow totals $297/yr on $124,313 capital. ROI tracks 20.15% on current figures, and rental yield reads 8.61% at a $375,000 purchase. Equity gained on principal adds $2,420/yr, and 5% annual appreciation supports $103,606 over five years. Five-year ROI reaches 105.34% and total cumulative return in cash sums $130,947. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,691/mo property income instead of your personal income.
Manufactured
Built in 2022
6.41 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tammy J Burnes-Manning • The Mannings Realty Group- eXp
Mls Name: HLMLS
Mls ID: #175154
