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 128 Isaac Millsaps Trl, Bastrop, TX, 78602 listed at $328,900 pairs $2,400/mo rent with a $1,610/mo payment to leave $61/mo cash flow. Total monthly income runs $2,400/mo, and annual cash flow reaches $731/yr on $109,030 cash to close. Return on cash invested measures 20.58% in year one, and rental yield registers 8.76% at a $328,900 basis. Equity gained on principal adds $2,122/yr, and annual property appreciation at 5% supports $90,869 by year five. Five-year ROI tracks 107.64% and total cumulative return in cash totals $117,361. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,400/mo property income relative to a $1,610/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
8,450 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nella Gravenstein • Central Metro Realty
Mls Name: Unlock MLS
Mls ID: #9692216
