118 Kaelepulu Dr, Bastrop, TX, 78602 | $256/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

118 Kaelepulu Dr, Bastrop, TX, 78602 | $256/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2579 sft

196 Willy Rd, Bastrop, TX, 78602

Rental Income+ 1 more

4 Bed
2 Bath
1440 sft

4409 Fm 535 #A & B, Bastrop, TX, 78602

5 Bed
4 Bath
1968 sft

414 Walnut Creek Rd, Bastrop, TX, 78602

5 Bed
3 Bath
1950 sft

956 S Highway 304, Bastrop, TX, 78602

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

285 Watterson School Rd, Red Rock, TX, 78662

3 Bed
2 Bath
1509 sft

210 Jacaranda Dr, Dale, TX, 78616

3 Bed
2 Bath
1512 sft

117 Green Mountain Dr, Cedar Creek, TX, 78612

3 Bed
3 Bath
1816 sft

152 Lavanda Ln, Dale, TX, 78616

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

Investment property for sale in Bastrop at 118 Kaelepulu Dr, Bastrop, TX, 78602 listed at $389,000 pairs $3,022/mo rent with a $1,904/mo payment to leave $256/mo cash flow. Total monthly income runs $3,022/mo, and annual cash flow reaches $3,069/yr on $128,954 cash to close. Return on cash invested measures 22.29% in year one, and rental yield registers 9.32% at a $389,000 basis. Equity gained on principal adds $2,510/yr, and annual property appreciation at 5% supports $107,474 by year five. Five-year ROI tracks 116.82% and total cumulative return in cash totals $150,642. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,022/mo property income relative to a $1,904/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

0.33 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to Tahitian Village, known for it's wildlife, trees, and varied topography. Tahitian Village is a few minutes from the river, golf course, shopping areas, and restaurants. This home is spacious with its four bedrooms, two bathrooms, spacious walk-in closets and pantry. You can even enjoy the view of the pine trees from not only your back porch, but from your living room, dining room, or even primary bedroom. Enjoy living close to the city, but feel like you are in nature. Come take a look and see what makes this home special.

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