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 810 14th St, Bandera, TX, 78003 listed at $225,000 pairs $1,612/mo rent with a $1,101/mo payment to leave $12/mo cash flow. Total monthly income runs $1,612/mo, and annual cash flow reaches $147/yr on $74,588 cash to close. Return on cash invested measures 20.11% in year one, and rental yield registers 8.6% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 105.15% and total cumulative return in cash totals $78,429. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,612/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1940
0.30 Acres 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 |
|---|---|---|
| 2024-12-19 | Listed for sale | $225,000 |
| 2020-08-28 | Sold | N/A |
| 2020-08-17 | Pending sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $99,471 | 10.00% |
| 2023-12-27 | $600.05 | -3.80% | $90,428 | 10.00% |
| 2022-12-27 | $623.76 | N/A | $82,207 | 10.00% |
Listed by: Carrie Thomason • All City Real Estate, Ltd. Co.
Mls Name: HAR
Mls Provider:
Mls ID: #66576096
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
