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% |
Investment property for sale in Dripping Springs at 111 El Capitan Loop, Dripping Springs, TX, 78620 uses $146,059 cash to close to unlock $74,716/yr annual cash flow and $6,226/mo monthly cash flow. Total monthly income runs $9,360/mo, and a $2,157/mo payment keeps the spread at $6,226/mo. Purchase price stands at $440,600, and rental yield measures 25.49% with $9,360/mo rent. Return on cash invested shows 71.06% in year one, and 5% annual appreciation builds toward $121,730 over five years. Five-year ROI reaches 378.39% and total cumulative return in cash records $552,679. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $9,360/mo property income covering a $2,157/mo payment rather than investor’s personal income.
Single Family
Built in N/A
5,837 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,147 (100%) |
| Owner Occupied HU | 8,366 (82.4%) |
| Renter Occupied HU | 1,041 (10.3%) |
| Vacant Housing Units | 740 ( 7.3%) |
| Median Home Value | $735,904 |
| Average Home Value | $830,505 |
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Date | Event | Price |
|---|---|---|
| 2025-08-11 | Listing removed | $449,900 |
| 2025-07-15 | Price change | $449,900 |
| 2025-07-03 | Listed for sale | $449,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $6077.12 | 191.64% | $414,060 | 234.19% |
| 2023-10-09 | $2083.77 | N/A | $123,900 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
