112 Trailstone Dr, Bastrop, TX, 78602 | $267/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

112 Trailstone Dr, Bastrop, TX, 78602 | $267/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1580 sft

119B Milam Ln, Bastrop, TX, 78602

3 Bed
2 Bath
2150 sft

142 Desperado Loop, Del Valle, TX, 78617

3 Bed
2 Bath
1580 sft

119 Milam Ln, Bastrop, TX, 78602

Investment Property+ 2 more

3 Bed
2 Bath
1227 sft

128 Monterrey Hills Dr, Del Valle, TX, 78617

Nearby investment properties with comparable prices

$ 300,000

ROI

Cash Flow/m

3 Bed
3 Bath
1907 sft

147 Community Center Rd, Rosanky, TX, 78953

4 Bed
3 Bath
2245 sft

153 Puma St, Cedar Creek, TX, 78612

3 Bed
2 Bath
1792 sft

152 Brown Pelican Dr, Del Valle, TX, 78617

4 Bed
3 Bath
2112 sft

160 Chama 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

Rental property for sale in Bastrop at 112 Trailstone Dr, Bastrop, TX, 78602 generates $2,400/mo in rent and, after a $1,468/mo payment, leaves $267/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $3,204/yr on $99,450 invested. Return on cash invested sits at 23.13% in year one, and rental yield is 9.6% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 121.32% and total cumulative return in cash sums $120,648. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.

Single Family

Built in 2018

4,791 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 112 Trailstone Drive, a charming 3-bedroom, 2-bath home nestled in the lovely Pecan Park subdivision of Bastrop, TX. Built in 2018, this inviting one-story home features a spacious 1,503?sq?ft open layout designed for privacy and low-maintenance living. Step inside to beautiful hard flooring throughouttile and linoleum with no carpetingmaking upkeep a breeze. The heart of the home, the kitchen, boasts granite countertops, a center island perfect for meal prep and gathering, plus modern appliances including a dishwasher, disposal, range, microwave, and exhaust fan. The primary suite is a true retreat with a walk-in closet, double vanity, and a walk-in shower. With the primary bedroom on the main level, high ceilings, and recessed lighting throughout, the space feels open, airy, and welcoming. Outside, discover a detached 2-car garage, a front courtyard, and a private fenced yardideal for pets, gardening, or outdoor lounging. The covered patio adds even more outdoor potential. Take advantage of Pecan Parks community amenities: a playground, sparkling pool, and scenic hiking trails that meander down to the Colorado Riverperfect for families and outdoor lovers. Location is everything here. Youre mere minutes from everyday conveniences like Walmart, H-E-B, and the charm of downtown Bastropwith its shops, eateries, and local events just a short drive away.

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