








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 Bastrop at 130 Axis Trl, Bastrop, TX, 78602 priced at $835,000 converts $3,022/mo rent into after a $4,087/mo obligation. Total monthly income equals $3,022/mo. Return on cash invested prints 7.32% in year one, and rental yield reads 4.34% against a $835,000 entry. Equity gained on principal adds $5,388/yr, while 5% annual appreciation compiles into $230,695 by year five. Five-year ROI reaches 36.55% and total cumulative return in cash sums $100,408. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,022/mo property income covering a $4,087/mo payment, not borrower’s personal income.
Single Family
Built in 2013
1.02 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Roxanne Hayes • RE/MAX Bastrop Area
Mls Name: Unlock MLS
Mls ID: #4635267