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 Bastrop at 114 Mokukua Lane, Bastrop, TX, 78602 listed at $425,000 pairs $2,846/mo rent with a $2,080/mo payment. Total monthly income runs $2,846/mo. Return on cash invested measures 18.25% in year one, and rental yield registers 8.04% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 95.24% and total cumulative return in cash totals $134,177. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,846/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
10,454 sqft lot
$N/A/sqft
$225 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 |
|---|---|---|
| 2023-12-31 | Listing removed | N/A |
| 2023-12-06 | Pending sale | $415,000 |
| 2023-10-27 | Price change | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $5803.33 | -31.41% | $449,620 | -17.54% |
| 2023-06-13 | $8461.23 | 1099.04% | $545,278 | 1248.53% |
| 2022-06-13 | $705.67 | 129.42% | $40,435 | 148.43% |
Listed by: Darren Dickout • Piazza Realty Group, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1875446
Disclaimer: IDX information is provided exclusively for 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.
