








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,130/mo, and a $2,051/mo payment. Purchase price stands at $419,000, and rental yield measures 6.1% with $2,130/mo rent. Return on cash invested shows 12.57% in year one, and 5% annual appreciation builds toward $115,762 over five years. Five-year ROI reaches 64.71% and total cumulative return in cash records $89,885. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,130/mo property income covering a $2,051/mo payment rather than investor’s personal income.
Multi Family
Built in 1965
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
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: John C Osbourn • Landmasters Real Estate
Mls Name: HLMLS
Mls ID: #175701