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 Kerrville at 41 Wildcat Loop, Kerrville, TX, 78028 priced at $145,000 converts $1,095/mo rent into $64/mo cash flow after a $710/mo obligation. Total monthly income equals $1,095/mo, and annual cash flow totals $763/yr on $48,068 invested. Return on cash invested prints 21.5% in year one, and rental yield reads 9.06% against a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation compiles into $40,061 by year five. Five-year ROI reaches 112.61% and total cumulative return in cash sums $54,128. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,095/mo property income covering a $710/mo payment, not borrower’s personal income.
Manufactured
Built in 2013
1,280 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,132 (100%) |
| Owner Occupied HU | 12,783 (63.5%) |
| Renter Occupied HU | 5,524 (27.4%) |
| Vacant Housing Units | 1,825 ( 9.1%) |
| Median Home Value | $318,882 |
| Average Home Value | $407,051 |
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Date | Event | Price |
|---|---|---|
| 2017-04-07 | Sold | N/A |
| 2011-04-23 | Listing removed | $49,500 |
| 2011-02-13 | Price change | $49,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $481.82 | 0.22% | $138,526 | 9.09% |
| 2023-08-09 | $480.75 | -0.41% | $126,985 | 10.00% |
| 2022-08-09 | $482.74 | -0.36% | $115,441 | 7.45% |
Listed by: Kimberly Spears • Home in The Hills Realty
Mls Name: My State MLS
Mls ID: #11551562
