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 7075 Whartons Dock Rd, Bandera, TX, 78003 earns $414/mo cash flow from $1,196/mo rent with a $538/mo payment. Total monthly income totals $1,196/mo, and annual cash flow totals $4,970/yr on $36,465 capital. ROI tracks 33.54% on current figures, and rental yield reads 13.05% at a $110,000 purchase. Equity gained on principal adds $710/yr, and 5% annual appreciation supports $30,391 over five years. Five-year ROI reaches 177.24% and total cumulative return in cash sums $64,632. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,196/mo property income instead of your personal income.
Manufactured
Built in 2007
5,096 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 |
|---|---|---|
| 2025-05-22 | Listed for sale | $110,000 |
| 2025-04-29 | Listing removed | $100,000 |
| 2025-02-27 | Price change | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $275.11 | -26.73% | $20,470 | -24.04% |
| 2023-06-25 | $375.45 | 27.83% | $26,950 | 49.64% |
| 2022-06-25 | $293.71 | N/A | $18,010 | 12.00% |
Listed by: Madison Harris • Connect Realty.com
Mls Name: HAR
Mls Provider:
Mls ID: #97126924
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
