122 Deep Eddy CvBastropTX78602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Bastrop at 122 Deep Eddy Cv, Bastrop, TX, 78602 uses $120,169 cash to close to unlock $5,454/yr annual cash flow and $454/mo monthly cash flow. Total monthly income runs $3,072/mo, and a $1,774/mo payment keeps the spread at $454/mo. Purchase price stands at $362,500, and rental yield measures 10.17% with $3,072/mo rent. Return on cash invested shows 24.45% in year one, and 5% annual appreciation builds toward $100,152 over five years. Five-year ROI reaches 128.55% and total cumulative return in cash records $154,478. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,072/mo property income covering a $1,774/mo payment rather than investor’s personal income.
Single Family
Built in 2020
8,232 sqft lot
$N/A/sqft
$120 quarterly HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Liana Walker • Epique Realty LLC
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #6132299
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)