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% |
Rental property for sale in Bandera at 7828 Whartons Dock, Bandera, TX, 78003 offers $1,608/mo rent that, after a $1,149/mo payment. Total monthly income is $1,608/mo. Return on cash invested measures 18.96% in year one, and rental yield stands at 8.22% at a $234,700 entry. Equity gained on principal adds $1,514/yr while 5% annual appreciation compounds into $64,843 by year five. Five-year ROI records 99% and total cumulative return in cash reaches $77,022. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,608/mo property income versus a $1,149/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 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Liliya Varga • Mihaila Realty LTD
Mls Name: LERA MLS
Mls ID: #1922345
