124 Harvest Trl, Tow, TX, 78672 | 6.52% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

124 Harvest Trl, Tow, TX, 78672 | 6.52% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2071 sft

402 E Tarrant, Llano, TX, 78643

3 Bed
2 Bath
1749 sft

150 Julie Lane, Kingsland, TX, 78639

3 Bed
2 Bath
1195 sft

400 E Hamilton Street, Llano, TX, 78643

Investment Property+ 2 more

20 Bed
18 Bath
22196 sft

100 Scott Drive, Llano, TX, 78643

Nearby investment properties with comparable prices

3 Bed
2 Bath
1936 sft

205 Rio Llano Dr. E, Llano, TX, 78643

4 Bed
3 Bath
1792 sft

6257 River Oaks, Kingsland, TX, 78639

Rental Income+ 1 more

2 Bed
2 Bath
1400 sft

4746 W HWY 29, Llano, TX, 78643

3 Bed
2 Bath
1769 sft

106 Bridalwood Court, Kingsland, TX, 78639

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 Tow at 124 Harvest Trl, Tow, TX, 78672 listed at $355,000 pairs $1,928/mo rent with a $1,738/mo payment. Total monthly income runs $1,928/mo. Return on cash invested measures 13.82% in year one, and rental yield registers 6.52% at a $355,000 basis. Equity gained on principal adds $2,291/yr, and annual property appreciation at 5% supports $98,080 by year five. Five-year ROI tracks 71.44% and total cumulative return in cash totals $84,072. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,928/mo property income relative to a $1,738/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2013

8,712 sqft lot

$N/A/sqft

No HOA

More details about the property

Live your Hill Country dream in this peaceful 2-bed, 2-bath lakefront cottage on Lake Buchanan, just steps from where the Colorado River flows in. With 51 ft of private waterfront, shaded by mature oaks and alive with birdsong, this home delivers tranquility the moment you arrive. A quick boat ride north brings you to the iconic Fall Creek waterfallone of the lakes most photographed treasures. Enjoy panoramic water views from your lakeside deck, or cozy up indoors beside the earth-stone stove. The main floor offers a bedroom and full bath, while the upstairs suitewith its own entrancemakes a perfect guest retreat or private office. Fish from your own dock, swim in the clear waters, or keep your boat ready to go at home. A large covered carport, spacious workshop, and basement provide room for storage, hobbies, and gear. The private courtyard deck is ideal for morning coffee or sunset cocktails. Move-in ready and full of character, this cottage blends rustic charm with unbeatable lake access. Whether youre looking for a weekend escape or full-time lake living, this Lake Buchanan gem delivers it all.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78672, Tow, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,017 (100%)
Owner Occupied HU	430 (42.3%)
Renter Occupied HU	73 ( 7.2%)
Vacant Housing Units	514 (50.5%)
Median Home Value	$284,286
Average Home Value	$351,820