








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 $3,022/mo, and a $4,127/mo payment. Purchase price stands at $843,100, and rental yield measures 4.3% with $3,022/mo rent. Return on cash invested shows 7.19% in year one, and 5% annual appreciation builds toward $232,933 over five years. Five-year ROI reaches 35.86% and total cumulative return in cash records $99,471. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,022/mo property income covering a $4,127/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| 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 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listing removed | $849,000 |
| 2025-06-05 | Listed for sale | $849,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-14 | N/A | N/A | $7,759 | N/A |
| 2024-10-14 | N/A | N/A | $7,759 | -90.00% |
| 2023-10-14 | N/A | N/A | $77,585 | N/A |



Listed by: N/A • N/A
Mls Name: Sitterle Homes
Mls Provider:
Mls ID: #N/A