TBA WYATT EARPBanderaTX78003
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
Rental property for sale in Bandera at TBA WYATT EARP, Bandera, TX, 78003 priced at $145,000 converts $2,436/mo rent into $1,396/mo cash flow after a $710/mo obligation. Total monthly income equals $2,436/mo, and annual cash flow totals $16,755/yr on $48,068 invested. Return on cash invested prints 54.77% in year one, and rental yield reads 20.16% against a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation compiles into $40,061 by year five. Five-year ROI reaches 291.13% and total cumulative return in cash sums $139,940. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,436/mo property income covering a $710/mo payment, not borrower’s personal income.
Single Family
Built in 2023
4,181 sqft lot
$N/A/sqft
$100 annually 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: Paul Hilliard • Fathom Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1790700
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.