








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $5,704/mo, and a $8,321/mo payment. Purchase price stands at $1,700,000, and rental yield measures 4.03% with $5,704/mo rent. Return on cash invested shows 6.46% in year one, and 5% annual appreciation builds toward $469,679 over five years. Five-year ROI reaches 31.85% and total cumulative return in cash records $175,435. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,704/mo property income covering a $8,321/mo payment rather than investor’s personal income.
Single Family
Built in 2018
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,862 (100%) |
| Owner Occupied HU | 3,061 (52.2%) |
| Renter Occupied HU | 1,088 (18.6%) |
| Vacant Housing Units | 1,713 (29.2%) |
| Median Home Value | $322,823 |
| Average Home Value | $453,524 |
Residential
4,516
Single Family
4,337
Multi-Family
179
Businesses
430
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: Johnie Borgeson • Compass RE Texas, LLC
Mls Name: HLMLS
Mls ID: #173942