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 Llano at 404 W Haynie Street, Llano, TX, 78643 priced at $250,000 converts $1,433/mo rent into after a $1,224/mo obligation. Total monthly income equals $1,433/mo. Return on cash invested prints 14.91% in year one, and rental yield reads 6.88% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 77.25% and total cumulative return in cash sums $64,018. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,433/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Single Family
Built in 1997
5,662 sqft 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 |
|---|---|---|
| 2025-05-13 | Listed for sale | $250,000 |
| 2024-09-23 | Sold | N/A |
| 2024-09-10 | Pending sale | $90,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-13 | $2218.71 | 15.51% | $145,812 | 20.00% |
| 2023-05-13 | $1920.84 | -4.80% | $121,510 | 6.19% |
| 2022-05-13 | $2017.65 | 307.11% | $114,430 | 317.02% |
What's Special
Improved Attic
Listed by: Ashley Smart • eXp Realty, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #173258
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.
