VoucherMatch/RentalCalcs
Tools
My DealsPricingBlog
RentalCalcs

Professional real estate investment calculators to help you analyze deals faster and make confident investment decisions.

Part of VoucherMatch →

Product

  • Tools
  • Market Map
  • Section 8 Rents
  • Investor Tax Tools
  • Airbnb Laws by City
  • Pricing
  • Compare Calculators
  • Blog
  • About

Top Markets

  • Maricopa County, AZ
  • Harris County, TX
  • San Diego County, CA
  • Miami-Dade County, FL
  • Dallas County, TX
  • Clark County, NV
  • Cook County, IL
  • Tarrant County, TX
  • Wayne County, MI
  • Orange County, CA
  • Browse All Markets →

Rent vs Buy

  • Austin, TX
  • Denver, CO
  • Miami, FL
  • Seattle, WA
  • Phoenix, AZ
  • Nashville, TN
  • Atlanta, GA
  • Boston, MA
  • All 580+ Cities →

Support

  • Contact Support
  • My Tickets

Legal

  • Terms of Service
  • Privacy Policy

© 2026 Voucher Match LLC · part of VoucherMatch. All rights reserved.

Market MapTexasLlano

Llano County

TexasPopulation: 21,637
39
/100
Avoid
#0 of 0 counties
#207 in Texas (243 counties)
Analysis by RentalCalcs Research·Independent data + algorithm-driven scoring
Updated July 8, 2026Sources: Zillow ZHVI, Zillow ZORI, US Census ACS, Tax Foundation

Market Snapshot

$457,640
Median Home Price
0% below national median
$1,792/mo
Median Rent
0% below national median
4.70%
Rent-to-Price Ratio
Top 50% nationally
-$1,234
Est. Monthly Cash Flow
With 20% down at 6.9% rate

Scenario comparison

Same $1,792/mo rent assumption, 20% down, 6.85% rate. What changes is the acquisition price.
ScenarioPurchase priceMonthly cash flowCap rateCash-on-cash
75% of median
value-add or distressed
$343,230-$634/mo4.1%-9.6%
Median
typical MLS deal
$457,640-$1,234/mo3.1%-14.1%
125% of median
newer / premium
$572,050-$1,834/mo2.4%-16.7%

Price History

Median Home Price

Median Rent

Historical data from Zillow ZHVI/ZORI

Quick Investment Calculator

20%
5%50%100%

Purchase

Purchase Price$457,640
Down Payment (20%)$91,528
Loan Amount$366,112
Interest Rate6.85%

Monthly Cash Flow

Gross Rent+$1,792
Monthly P&I-$2,399
Est. Expenses (35%)-$627
Net Cash Flow-$1,234/mo
3.1%
Cap Rate (all cash)
-14.1%
Cash-on-Cash Return
4.70%
Rent-to-Price Ratio
Negative leverage: At 6.85% rates, borrowing costs exceed the 3.1% cap rate. All-cash buyers may see better returns.

* Based on county median values. 35% expenses include taxes, insurance, maintenance, vacancy, and property management. Actual results vary by property.

Run Full AnalysisTry House Hack Strategy

Score Breakdown

Overall Investment Score
39/100
39
Cash Flow(30%)
40/100

Based on 4.70% rent-to-price ratio. Higher ratios indicate stronger cash flow potential.

Appreciation(25%)
28/100

Based on -4.4% YoY price growth. Moderate growth (3-8%) scores highest.

Stability(25%)
50/100

Population data not available.

Affordability(20%)
35/100

Based on price relative to estimated local incomes.

Scores are calculated using real Zillow home value and rent data, Census population data, and economic indicators. The weighted average produces the overall investment score. Markets with missing rent data use estimated values based on regional averages.

Investment Outlook

Strengths

  • +Complete rent data available

Challenges

  • -Declining home values (-4.4% YoY)
  • -Negative cash flow at typical financing (-$1,234/mo)
  • -Negative leverage (cap rate 3.1% < mortgage rate 6.9%)
  • -High price-to-income ratio makes financing challenging

Economic Indicators

Population
21,637
Median Income
—
Data pending
Unemployment Rate
—
Data pending
Price-to-Income
—
Data pending

Who this market fits

Best for
  • +All-cash buyers: removing debt service flips the cap rate to actual yield
Skip if
  • −You need positive cash flow on day one at typical leverage
  • −You can't tolerate negative leverage (cap rate below mortgage rate today)
  • −You expect appreciation to carry the deal, but prices have declined year over year
  • −You rely on FHA-style financing: prices are stretched relative to local incomes

Compare to Nearby Counties

CountyVerdict
ShackelfordTX
44$148,074Est. pending—AvoidView
BanderaTX
44$329,463Est. pending—AvoidView
WillacyTX
42$169,393Est. pending—AvoidView
CurrentLlanoTX
39$457,640$1,7924.70%Avoid
RealTX
38$273,282Est. pending—AvoidView
BlancoTX
36$591,088Est. pending—AvoidView

The Bottom Line

AvoidLlano may be challenging for traditional rentals. High prices or low rents make cash flow difficult.

Llano County in Texas scores 39/100, ranking #0 of 0 US counties (top 50%). At 20% down and current rates, a median-priced rental loses about $1234/month; the 4.70% gross rent-to-price ratio doesn't survive debt service. The thesis here is appreciation, value-add, house hacking, or all-cash.

Monthly Cash Flow
$-1,234/mo
Cap Rate
3.1%
Cash-on-Cash
-14.1%

Related markets

Cheaper alternatives to Llano

  • Shackelford County, lower entry price
  • Willacy County, lower entry price
  • Real County, lower entry price

Head-to-head comparisons

  • Llano vs Real for rentals
  • Llano vs Willacy for rentals
  • Llano vs Blanco for rentals
All counties in Texas →

Rent vs buy in Texas cities

Rent vs buy in Houston, TXMedian $277,740 · rent $1,584/moRent vs buy in San Antonio, TXMedian $252,853 · rent $1,362/moRent vs buy in Dallas, TXMedian $303,490 · rent $1,635/moRent vs buy in Austin, TXMedian $467,178 · rent $1,595/moRent vs buy in Fort Worth, TXMedian $316,863 · rent $1,616/moAll Texas citiesFull rent-vs-buy directory for the state

Ready to Analyze a Deal in Llano?

Use our investment calculators to run detailed numbers on specific properties.

Single Family1-4 unit rentals, BRRRRHouse HackOwner-occupied strategyMultifamily5+ unit properties
Explore Other Markets