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 437 cr 118, Llano, TX, 78643 listed at $859,500 pairs $3,346/mo rent with a $4,207/mo payment. Total monthly income runs $3,346/mo. Return on cash invested measures 8.32% in year one, and rental yield registers 4.67% at a $859,500 basis. Equity gained on principal adds $5,546/yr, and annual property appreciation at 5% supports $237,464 by year five. Five-year ROI tracks 41.89% and total cumulative return in cash totals $118,444. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,346/mo property income relative to a $4,207/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2010
15 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 |
|---|---|---|
| 2025-02-13 | Price change | $859,500 |
| 2024-04-05 | Listed for sale | $875,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $241,244 | 10.00% |
| 2023-02-13 | $508.29 | -67.54% | $219,313 | 10.00% |
| 2022-02-13 | $1566.11 | N/A | $199,375 | 10.00% |
Listed by: Judy Schuessler • Virdell Real Estate, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #168249
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.
