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 115 Loblolly Ln, Bastrop, TX, 78602 priced at $605,700 converts $3,481/mo rent into after a $2,965/mo obligation. Total monthly income equals $3,481/mo. Return on cash invested prints 15.08% in year one, and rental yield reads 6.9% against a $605,700 entry. Equity gained on principal adds $3,908/yr, while 5% annual appreciation compiles into $167,344 by year five. Five-year ROI reaches 78.16% and total cumulative return in cash sums $155,749. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,481/mo property income covering a $2,965/mo payment, not borrower’s personal income.
Single Family
Built in 2014
0.74 Acres 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 | $625,000 |
| 2025-05-31 | Contingent | $625,000 |
| 2025-05-08 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-18 | N/A | N/A | $525,114 | 0.26% |
| 2024-10-18 | $7156.26 | 13.30% | $523,757 | 10.00% |
| 2023-10-18 | $6316.09 | -10.41% | $476,143 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
