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% |
Rental property for sale in Leakey at 351 N Ringtail Rd, Leakey, TX, 78873 generates $1,902/mo in rent and, after a $1,123/mo payment, leaves $270/mo in cash flow. Total monthly income is $1,902/mo, and annual cash flow is $3,243/yr on $76,079 invested. Return on cash invested sits at 24.17% in year one, and rental yield is 9.95% on a $229,500 entry. Equity gained on principal adds $1,481/yr, while 5% annual appreciation builds toward $63,407 over five years. Five-year ROI reaches 126.96% and total cumulative return in cash sums $96,594. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,902/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
28.62 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78873, Leakey, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 929 (100%) |
| Owner Occupied HU | 529 (56.9%) |
| Renter Occupied HU | 99 (10.7%) |
| Vacant Housing Units | 301 (32.4%) |
| Median Home Value | $349,074 |
| Average Home Value | $408,648 |
Residential
81
Single Family
81
Multi-Family
0
Businesses
113
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $229,500 |
| 2025-03-26 | Listing removed | $229,500 |
| 2025-03-11 | Price change | $229,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kathy Suttle • Suttle And Associates
Mls Name: SABOR
Mls Provider:
Mls ID: #1791050
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.
