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 409 W Wallace, Llano, TX, 78643 earns $188/mo cash flow from $1,468/mo rent with a $881/mo payment. Total monthly income totals $1,468/mo, and annual cash flow totals $2,256/yr on $59,670 capital. ROI tracks 23.69% on current figures, and rental yield reads 9.79% at a $180,000 purchase. Equity gained on principal adds $1,162/yr, and 5% annual appreciation supports $49,731 over five years. Five-year ROI reaches 124.33% and total cumulative return in cash sums $74,189. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,468/mo property income instead of your personal income.
Single Family
Built in 1970
0.45 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 |
|---|---|---|
| 2024-10-21 | Price change | $180,000 |
| 2024-07-10 | Listed for sale | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $158,544 | 20.00% |
| 2023-02-13 | $2088.56 | -5.76% | $132,120 | 5.12% |
| 2022-02-13 | $2216.18 | 17.40% | $125,690 | 20.25% |
Listed by: Brenda Schneider • Landmasters Hill Country
Mls Name: HLMLS
Mls Provider:
Mls ID: #169509
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.
