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 Mountain Home at 794 Byas Springs Rd W, Mountain Home, TX, 78058 with 5% annual appreciation on a $181,800 basis while $2,251/mo rent supports operations. Total monthly income totals $2,251/mo and a $890/mo payment preserves $958/mo for cash returns. Annual cash flow comes to $11,496/yr on $60,267 deployed, and return on cash invested reaches 38.98% in year one. Equity gained on principal adds $1,173/yr, and five-year appreciation sums $50,228 alongside rental yield of 14.86%. Five-year ROI measures 206.43% and total cumulative return in cash totals $124,410.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,251/mo property income versus a $890/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in N/A
10.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78058, Mountain Home, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 603 (100%) |
| Owner Occupied HU | 404 (67.0%) |
| Renter Occupied HU | 63 (10.4%) |
| Vacant Housing Units | 136 (22.6%) |
| Median Home Value | $442,466 |
| Average Home Value | $499,697 |
Residential
544
Single Family
544
Multi-Family
0
Businesses
30
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Listed for sale | $181,800 |
| 2025-01-29 | Listing removed | $252,500 |
| 2022-11-08 | Listed for sale | $252,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Monica Ames • Keller Williams Realty - Kerrville
Mls Name: KVMLS
Mls ID: #119250
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
