592 Mustang Pass, Bandera, TX, 78003 | 5.84% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

592 Mustang Pass, Bandera, TX, 78003 | 5.84% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2404 sft

8354 Fm 1796, D Hanis, TX, 78850

5 Bed
4 Bath
3038 sft

208 COUNTY ROAD 4325, Hondo, TX, 78861

4 Bed
2 Bath
2268 sft

233 private road 233, Hondo, TX, 78861

3 Bed
4 Bath
2292 sft

1216 County Road 424, Hondo, TX, 78861

Nearby investment properties with comparable prices

4 Bed
2 Bath
3216 sft

858 Ranch Rd 187, Sabinal, TX, 78881

5 Bed
4 Bath
3038 sft

208 COUNTY ROAD 4325, Hondo, TX, 78861

3 Bed
2 Bath
1236 sft

1239 PR 2321, Hondo, TX, 78861

3 Bed
2 Bath
1700 sft

623 Fm 1796, Utopia, TX, 78884

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bandera at 592 Mustang Pass, Bandera, TX, 78003 priced at $769,500 pairs $3,744/mo rent with after a $3,766/mo payment. Total monthly income equals $3,744/mo. Return on cash invested is 11.87% in year one, and rental yield stands at 5.84% on a $769,500 basis. Equity gained on principal adds $4,965/yr, and 5% annual appreciation accumulates to $212,599 by year five. Five-year ROI measures 60.93% and total cumulative return in cash reaches $154,256. For financing, Ziffy Mortgage’s DSCR program evaluates $3,744/mo property income against a $3,766/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in N/A

16 Acres lot

$N/A/sqft

No HOA

More details about the property

The perfect residential homesite with beautiful acreage awaits you in the Hills of Bandera Subdivision. This site is very highly improved and ready for your immediate building plans and recreational enjoyment. Sixteen spectacular acres consisting of manicured grounds and native wooded areas teaming with wildlife. Multiple homesites allow for the construction of your dream home with plenty of elbow room or the creation of a personal sanctuary estate property. This amazing "one-of-a-kind" property contains everything one might hope for including many sculpted native trees, 200 amp electric service on-site, aggregate interior road, a remarkable 50 gallons per minute private water well (per drillers report), with two holding tanks enclosed in a fully insulated 16' X 16'building on slab, and a fully lined pond with limestone block surround. The pond is supported by watershed and can be augmented by the water well if necessary, All improvements are very well conceived and incorporate first class building materials and products. You must see this unique property to fully appreciate the quality and value of this acreage and improvements.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.

Housing Distribution

Housing Statistics

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