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 122 Calebs Way, Bastrop, TX, 78602 uses $90,168 cash to close to unlock $5,593/yr annual cash flow and $466/mo monthly cash flow. Total monthly income runs $2,400/mo, and a $1,331/mo payment keeps the spread at $466/mo. Purchase price stands at $272,000, and rental yield measures 10.59% with $2,400/mo rent. Return on cash invested shows 26.11% in year one, and 5% annual appreciation builds toward $75,149 over five years. Five-year ROI reaches 137.36% and total cumulative return in cash records $123,857. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,331/mo payment rather than investor’s personal income.
Manufactured
Built in 2001
1.57 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 |
|---|---|---|
| 2024-11-27 | Listed for sale | $272,000 |
| 2013-08-16 | Sold | N/A |
| 2013-06-18 | Pending sale | $102,448 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1719.44 | 19.98% | $177,607 | 10.00% |
| 2023-02-13 | $1433.09 | N/A | $161,461 | 10.00% |
| 2022-02-13 | N/A | N/A | $146,783 | 10.00% |
Listed by: Eric Johnston • All City Real Estate Ltd. Co
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #5222808
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 08:24:37 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
