8671 Whartons DockBanderaTX78003
Nearby investment properties with comparable rents
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
Investment property for sale in Bandera at 8671 Whartons Dock, Bandera, TX, 78003 uses $54,664 cash to close to unlock $1,518/yr annual cash flow and $126/mo monthly cash flow. Total monthly income runs $1,299/mo, and a $807/mo payment keeps the spread at $126/mo. Purchase price stands at $164,900, and rental yield measures 9.45% with $1,299/mo rent. Return on cash invested shows 22.69% in year one, and 5% annual appreciation builds toward $45,559 over five years. Five-year ROI reaches 118.99% and total cumulative return in cash records $65,044. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,299/mo property income covering a $807/mo payment rather than investor’s personal income.
Manufactured
Built in 1984
0.30 Acres 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
Listed by: Rosalie Deyoung • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1871571
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.