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 Bandera at 4400 Whartons Dock Rd, Bandera, TX, 78003 generates $1,320/mo in rent, after a $2,309/mo payment. Total monthly income is $1,320/mo. Return on cash invested sits at 4.3% in year one, and rental yield is 3.36% on a $471,810 entry. Equity gained on principal adds $3,045/yr, while 5% annual appreciation builds toward $130,352 over five years. Five-year ROI reaches 20.36% and total cumulative return in cash sums $31,837. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,320/mo property income rather than buyer’s personal income.
Manufactured
Built in N/A
75.90 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,748 (66.8%) |
| Renter Occupied HU | 736 (13.1%) |
| Vacant Housing Units | 1,127 (20.1%) |
| Median Home Value | $274,510 |
| Average Home Value | $383,783 |
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Listing removed | $4,500,000 |
| 2024-06-25 | Listed for sale | $4,500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $665.40 | -6.59% | $471,810 | -0.35% |
| 2023-06-25 | $712.31 | -20.14% | $473,460 | 15.54% |
| 2022-06-25 | $891.94 | N/A | $409,790 | 1.58% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
