








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 Llano at 713 Flag Creek Drive, Llano, TX, 78643 priced at $1,099,000 converts $2,525/mo rent into after a $5,379/mo obligation. Total monthly income equals $2,525/mo. Return on cash invested prints 2.54% in year one, and rental yield reads 2.76% against a $1,099,000 entry. Equity gained on principal adds $7,092/yr, while 5% annual appreciation compiles into $303,633 by year five. Five-year ROI reaches 10.85% and total cumulative return in cash sums $38,622. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,525/mo property income covering a $5,379/mo payment, not borrower’s personal income.
Single Family
Built in 1972
2.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Date | Event | Price |
|---|---|---|
| 2024-09-06 | Price change | $1,099,000 |
| 2024-08-31 | Price change | $1,149,000 |
| 2024-07-25 | Price change | $1,199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $346,266 | 10.00% |
| 2023-02-13 | $927.96 | -57.93% | $314,787 | 10.14% |
| 2022-02-13 | $2205.94 | N/A | $285,797 | 10.00% |



Listed by: Brenda Schneider • Landmasters Hill Country
Mls Name: HLMLS
Mls Provider:
Mls ID: #166489
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.