403 Elm Drive, Kingsland, TX, 78639 | $533/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

403 Elm Drive, Kingsland, TX, 78639 | $533/mo Cash Flow | Ziffy

Pending

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1224 sft

712 LINK DR, Sunrise Beach, TX, 78639

2 Bed
2 Bath
1292 sft

3904 Mountain View Dr, Kingsland, TX, 78639

2 Bed
2 Bath
1400 sft

1537 GERONIMO, Kingsland, TX, 78639

Investment Property+ 1 more

3 Bed
2 Bath
1848 sft

3424 River Oaks Drive, Kingsland, TX, 78639

Nearby investment properties with comparable prices

3 Bed
2 Bath
1800 sft

426 Redbud Street, Kingsland, TX, 78639

2 Bed
1 Bath
1152 sft

1503 Sioux Trl, Llano, TX, 78639

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Kingsland at 403 Elm Drive, Kingsland, TX, 78639 offers a 11.32% rental yield on a $228,900 purchase with $2,160/mo rent. Total monthly income registers $2,160/mo, and a $1,120/mo payment leaves $533/mo available for distribution. Annual cash flow reaches $6,391/yr on $75,880 to close, and return on cash invested stands at 28.33% in year one. Equity gained on principal adds $1,477/yr while 5% annual appreciation supports $63,241 over five years. Portfolio math shows five-year ROI at 149.25% and total cumulative return in cash at $113,253. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,160/mo property income against a $1,120/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2017

8,276 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 403 Elm Dr in Kingsland, TXa storybook cottage that perfectly blends small-town charm with Hill Country tranquility and modern simplicity. This inviting 2-bedroom, 2-bath home rests on a generously sized semi-shaded lot and features polished concrete floors, a cozy front porch, and the kind of neighborhood where neighbors wave, names are remembered, and life feels a little more connected. Just moments from the shimmering waters of Lake LBJ, this home is a dream for first-time buyers, weekenders, or investors seeking an easy-to-maintain retreat with short-term rental potential. The pace of Kingsland is delightfully relaxedspend mornings sipping coffee at a local café, cast a line at the Llano Slab, or tee off at Legends or Lighthouse Country Club. You'll find hiking, birdwatching, antique hunting, and lakefront lounging are part of daily life here. Venture beyond the neighborhood, and within 90 minutes, the Hill Country unfolds. Sip wine overlooking the vines at Perissos Vineyard, Torr Na Lochs, and Fall Creek Vineyards. Stroll the charming streets of Marble Falls where unique shops, galleries, and restaurants abound. If you're the adventurous type, head to Spider Mountain, Reveille Peak Ranch, or the hidden creek trails. Whether you're planting roots or simply passing through, 403 Elm Dr offers a lifestyle that feels both grounded and inspired. Its where sunsets linger longer, stars shine brighter, and every day invites you to slow down and savor what truly matters.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.

Housing Distribution

Housing Statistics

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