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 625 Pr 1511, Bandera, TX, 78003 offers a 10.83% rental yield on a $169,900 purchase with $1,534/mo rent. Total monthly income registers $1,534/mo, and a $832/mo payment leaves $275/mo available for distribution. Annual cash flow reaches $3,305/yr on $56,322 to close, and return on cash invested stands at 25.78% in year one. Equity gained on principal adds $1,096/yr while 5% annual appreciation supports $46,940 over five years. Portfolio math shows five-year ROI at 135.96% and total cumulative return in cash at $76,574. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,534/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2023
0.28 Acres lot
$N/A/sqft
$50 monthly 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $169,900 |
| 2025-04-01 | Listing removed | $172,000 |
| 2025-02-24 | Price change | $172,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $1697.94 | 212.16% | $110,050 | 205.69% |
| 2023-04-03 | $543.94 | 14.25% | $36,000 | 33.33% |
| 2022-04-03 | $476.09 | 18.64% | $27,000 | 21.62% |
Listed by: Jeremy Salois • LoKation Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1855395
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.
