104 Rainmaker Cv, Bastrop, TX, 78602 | $123/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

104 Rainmaker Cv, Bastrop, TX, 78602 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1704 sft

2805 Tumbleweed Trl, Dale, TX, 78616

4 Bed
2 Bath
2016 sft

690 Casen St, Dale, TX, 78616

3 Bed
2 Bath
2064 sft

697 High Grove Rd, Cedar Creek, TX, 78612

3 Bed
2 Bath
1100 sft

6739 Taylorsville Rd, Dale, TX, 78616

Nearby investment properties with comparable prices

Currently Rented+ 2 more

3 Bed
2 Bath
1344 sft

166 Lantana Ln, Cedar Creek, TX, 78612

3 Bed
2 Bath
1216 sft

279 Earl Callahan Rd UNIT B, Cedar Creek, TX, 78612

3 Bed
2 Bath
1600 sft

255 Thompson Rd, Dale, TX, 78616

4 Bed
2 Bath
2128 sft

298 High View Ranch Dr, Cedar Creek, TX, 78612

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bastrop at 104 Rainmaker Cv, Bastrop, TX, 78602 listed at $350,000 pairs $2,612/mo rent with a $1,713/mo payment to leave $123/mo cash flow. Total monthly income runs $2,612/mo, and annual cash flow reaches $1,478/yr on $116,025 cash to close. Return on cash invested measures 21.18% in year one, and rental yield registers 8.96% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 110.91% and total cumulative return in cash totals $128,678. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,612/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2021

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

Move-in ready 4-bedroom, 2-bath home in the Pecan Park neighborhood! Built in 2021, this 1,868 sq ft home sits on a quiet cul-de-sac with a spacious 2-car garage. The home features new appliances, an added electric fireplace for cozy evenings, two walk in closets in the main bedroom, and a beautifully updated backyard perfect for gatherings or relaxing under the Texas sky. Youll enjoy the neighborhoods pool, playground, and family-friendly atmosphere while being close to Bastrop's downtown life. Flexible financing options are available, including an assumable loan at a low 5.125% interest rate, subject-to, or wraparound options, giving buyers the chance to secure a lower monthly payment than current market rates. HOA is only $40/month, making this a perfect blend of low maintenance, community amenities, and affordable living in a rapidly growing area.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,506 (100%)
Owner Occupied HU	11,642 (70.5%)
Renter Occupied HU	3,542 (21.5%)
Vacant Housing Units	1,322 ( 8.0%)
Median Home Value	$347,719
Average Home Value	$396,837