Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bastrop at 110 Pheasant Trl, Bastrop, TX, 78602 offers $2,137/mo rent that, after a $1,517/mo payment. Total monthly income is $2,137/mo. Return on cash invested measures 18.04% in year one, and rental yield stands at 8.27% at a $310,000 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,647 by year five. Five-year ROI records 94.41% and total cumulative return in cash reaches $97,015. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,137/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
5,967 sqft lot
$N/A/sqft
$264 annually 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 |
|---|---|---|
| 2025-03-04 | Listed for sale | $310,000 |
| 2023-08-17 | Sold | N/A |
| 2023-07-15 | Contingent | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $5997.14 | 67.11% | $283,350 | 31.01% |
| 2023-03-12 | $3588.68 | -14.21% | $216,289 | 10.00% |
| 2022-03-12 | $4183.19 | -3.57% | $196,626 | 10.00% |
Listed by: Cherry Ruffino • Coldwell Banker Apex, REALTORS LLC
Mls Name: HAR
Mls Provider:
Mls ID: #58927621
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
