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 Bandera at 510 cypress, Bandera, TX, 78003 with 5% annual appreciation on a $195,000 basis while $1,944/mo rent supports operations. Total monthly income totals $1,944/mo and a $954/mo payment preserves $558/mo for cash returns. Annual cash flow comes to $6,693/yr on $64,643 deployed, and return on cash invested reaches 30.26% in year one. Equity gained on principal adds $1,258/yr, and five-year appreciation sums $53,875 alongside rental yield of 11.96%. Five-year ROI measures 159.57% and total cumulative return in cash totals $103,150.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,944/mo property income versus a $954/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1933
0.80 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ashley Pierce • River Realty
Mls Name: LERA MLS
Mls ID: #1892291
