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 Bandera at 6880 Whartons Dock, Bandera, TX, 78003 generates $1,050/mo in rent and, after a $514/mo payment, leaves $303/mo in cash flow. Total monthly income is $1,050/mo, and annual cash flow is $3,639/yr on $34,808 invested. Return on cash invested sits at 30.36% in year one, and rental yield is 12% on a $105,000 entry. Equity gained on principal adds $678/yr, while 5% annual appreciation builds toward $29,010 over five years. Five-year ROI reaches 160.25% and total cumulative return in cash sums $55,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,050/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
4,007 sqft 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 |
|---|---|---|
| 2025-03-08 | Listed for sale | $105,000 |
| 2025-03-06 | Listing removed | $110,000 |
| 2024-10-15 | Price change | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1653.11 | 840.28% | $123,000 | 874.64% |
| 2023-06-25 | $175.81 | 133.85% | $12,620 | 173.75% |
| 2022-06-25 | $75.18 | N/A | $4,610 | N/A |
Listed by: Moises Morales • LPT Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1848310
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.
