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 758 Pr 1513, Bandera, TX, 78003 offers a 9.04% rental yield on a $229,000 purchase with $1,726/mo rent. Total monthly income registers $1,726/mo, and a $1,121/mo payment leaves $94/mo available for distribution. Annual cash flow reaches $1,124/yr on $75,914 to close, and return on cash invested stands at 21.39% in year one. Equity gained on principal adds $1,478/yr while 5% annual appreciation supports $63,268 over five years. Portfolio math shows five-year ROI at 112.03% and total cumulative return in cash at $85,049. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,726/mo property income against a $1,121/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2010
0.56 Acres lot
$N/A/sqft
$45 annually 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 |
|---|---|---|
| 2025-03-24 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $234.57 | 78.87% | $27,818 | 10.00% |
| 2023-03-25 | $131.14 | -51.64% | $25,289 | 10.00% |
| 2022-03-25 | $271.18 | -2.71% | $22,990 | 10.00% |
Listed by: Shawn Morrison • Cross Texas Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1852456
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.
