7828 Whartons DockBanderaTX78003
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Bandera at 7828 Whartons Dock, Bandera, TX, 78003 offers $2,006/mo rent that, after a $1,100/mo payment, leaves $408/mo cash flow. Total monthly income is $2,006/mo, and annual cash flow is $4,895/yr on $74,488 cash. Return on cash invested measures 26.48% in year one, and rental yield stands at 10.71% at a $224,700 entry. Equity gained on principal adds $1,450/yr while 5% annual appreciation compounds into $62,080 by year five. Five-year ROI records 139.29% and total cumulative return in cash reaches $103,751. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,006/mo property income versus a $1,100/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
4,007 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices