








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $1,873/mo, and a $1,953/mo payment. Purchase price stands at $399,000, and rental yield measures 5.63% with $1,873/mo rent. Return on cash invested shows 11.16% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 57.14% and total cumulative return in cash records $75,578. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,873/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Single Family
Built in 2023
45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78880, Rocksprings, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 860 (100%) |
| Owner Occupied HU | 415 (48.3%) |
| Renter Occupied HU | 94 (10.9%) |
| Vacant Housing Units | 351 (40.8%) |
| Median Home Value | $75,625 |
| Average Home Value | $128,855 |
Residential
134
Single Family
134
Multi-Family
0
Businesses
85
Date | Event | Price |
|---|---|---|
| 2024-05-14 | Price change | $399,000 |
| 2024-03-12 | Listed for sale | $425,000 |
| 2024-03-04 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Paris Gill • Greene Realty
Mls Name: KVMLS
Mls ID: #115907
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.