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 361 CR 116, Llano, TX, 78643 listed at $349,900 pairs $3,111/mo rent with a $1,713/mo payment to leave $622/mo cash flow. Total monthly income runs $3,111/mo, and annual cash flow reaches $7,469/yr on $115,992 cash to close. Return on cash invested measures 26.35% in year one, and rental yield registers 10.67% at a $349,900 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,671 by year five. Five-year ROI tracks 138.6% and total cumulative return in cash totals $160,770. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,111/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2013
5.01 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 |
|---|---|---|
| 2024-10-18 | Price change | $349,900 |
| 2024-07-24 | Price change | $399,900 |
| 2024-06-24 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $45,749 | -66.66% |
| 2023-02-13 | $1493.54 | 29.99% | $137,220 | 52.40% |
| 2022-02-13 | $1149.00 | 41.76% | $90,040 | 46.07% |
Listed by: Kristy Morris • Lakes and Hills Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #169317
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.
