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% |
Rental property for sale in Spicewood at 127 Topspin Circle Drive, Spicewood, TX, 78669 priced at $275,000 pairs $2,940/mo rent with $984/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,940/mo, and annual cash flow comes to $11,813/yr on $91,163 invested. Return on cash invested is 32.87% in year one, and rental yield stands at 12.83% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 173.57% and total cumulative return in cash reaches $158,231. For financing, Ziffy Mortgage’s DSCR program evaluates $2,940/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,541 (100%) |
| Owner Occupied HU | 4,686 (71.6%) |
| Renter Occupied HU | 637 ( 9.7%) |
| Vacant Housing Units | 1,218 (18.6%) |
| Median Home Value | $759,615 |
| Average Home Value | $852,653 |
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | N/A | N/A | $213,081 | 10.00% |
| 2023-10-14 | $848.73 | -54.82% | $193,710 | 10.00% |
| 2022-10-14 | $1878.68 | 0.82% | $176,100 | 10.00% |
Listed by: Zina Rodenbeck • Zina & Co. Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #170541
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
