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 116 Naalehu Ct, Bastrop, TX, 78602 uses $115,196 cash to close to unlock $4,425/yr annual cash flow and $369/mo monthly cash flow. Total monthly income runs $2,855/mo, and a $1,701/mo payment keeps the spread at $369/mo. Purchase price stands at $347,500, and rental yield measures 9.86% with $2,855/mo rent. Return on cash invested shows 23.75% in year one, and 5% annual appreciation builds toward $96,008 over five years. Five-year ROI reaches 124.7% and total cumulative return in cash records $143,649. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,855/mo property income covering a $1,701/mo payment rather than investor’s personal income.
Single Family
Built in 2019
0.49 Acres lot
$N/A/sqft
$15 monthly 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 |
|---|---|---|
| 2025-07-14 | Listing removed | $350,000 |
| 2025-06-24 | Pending sale | $350,000 |
| 2025-06-18 | Contingent | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-02 | N/A | N/A | $372,121 | 10.00% |
| 2024-11-02 | $3063.85 | 5.06% | $338,292 | 10.00% |
| 2023-11-02 | $2916.36 | -28.13% | $307,538 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
