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 Llano at 501 Scott Drive, Llano, TX, 78643 priced at $948,900 pairs $3,781/mo rent with after a $4,644/mo payment. Total monthly income equals $3,781/mo. Return on cash invested is 8.66% in year one, and rental yield stands at 4.78% on a $948,900 basis. Equity gained on principal adds $6,123/yr, and 5% annual appreciation accumulates to $262,164 by year five. Five-year ROI measures 43.69% and total cumulative return in cash reaches $136,396. For financing, Ziffy Mortgage’s DSCR program evaluates $3,781/mo property income against a $4,644/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
2.11 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 |
|---|---|---|
| 2024-08-30 | Price change | $948,900 |
| 2024-01-13 | Price change | $998,900 |
| 2023-10-01 | Price change | $1,125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $501,050 | 11.59% |
| 2023-02-13 | $989.32 | -63.73% | $448,990 | 4.59% |
| 2022-02-13 | $2727.76 | N/A | $429,300 | 9.75% |
Listed by: Kathy Beckham • Virdell Real Estate, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #171645
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.
