626 Brushy Creek TrailBanderaTX78003
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
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
Investment Highlights
Investment property for sale in Bandera at 626 Brushy Creek Trail, Bandera, TX, 78003 offers a 9.79% rental yield on a $179,990 purchase with $1,468/mo rent. Total monthly income registers $1,468/mo, and a $881/mo payment leaves $176/mo available for distribution. Annual cash flow reaches $2,106/yr on $59,667 to close, and return on cash invested stands at 23.44% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,728 over five years. Portfolio math shows five-year ROI at 123.13% and total cumulative return in cash at $73,466. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,468/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2001
0.35 Acres lot
$N/A/sqft
$150 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
Listed by: Andres Sanchez • Real
Mls Name: SABOR
Mls Provider:
Mls ID: #1702210
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.