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 509 E Austin St, Llano, TX, 78643 priced at $168,500 converts $1,351/mo rent into $152/mo cash flow after a $825/mo obligation. Total monthly income equals $1,351/mo, and annual cash flow totals $1,830/yr on $55,858 invested. Return on cash invested prints 23.18% in year one, and rental yield reads 9.62% against a $168,500 entry. Equity gained on principal adds $1,087/yr, while 5% annual appreciation compiles into $46,553 by year five. Five-year ROI reaches 121.65% and total cumulative return in cash sums $67,950. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,351/mo property income covering a $825/mo payment, not borrower’s personal income.
Single Family
Built in 1948
0.64 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $168,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-29 | N/A | N/A | $39,935 | -22.42% |
| 2023-03-29 | $149.74 | 0.06% | $51,473 | 10.00% |
| 2022-03-29 | $149.65 | 0.62% | $46,794 | 10.00% |
Listed by: Dana Yarter • RE/MAX of Marble Falls
Mls Name: HLMLS
Mls Provider:
Mls ID: #172639
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.
