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 405 E Granite, Llano, TX, 78643 with 5% annual appreciation on a $475,000 basis while $3,900/mo rent supports operations. Total monthly income totals $3,900/mo and a $2,325/mo payment preserves $522/mo for cash returns. Annual cash flow comes to $6,265/yr on $157,463 deployed, and return on cash invested reaches 23.89% in year one. Equity gained on principal adds $3,065/yr, and five-year appreciation sums $131,234 alongside rental yield of 9.85%. Five-year ROI measures 125.41% and total cumulative return in cash totals $197,467.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,900/mo property income versus a $2,325/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1990
0.35 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Valerie Kelly • Kelly Realty Team - eXp Realty
Mls Name: HLMLS
Mls ID: #174644
