135 Wilbarger Bend Rd, Bastrop, TX, 78602 | 4.03% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

135 Wilbarger Bend Rd, Bastrop, TX, 78602 | 4.03% Rental Yield | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2299 sft

134 Colony Ct, Bastrop, TX, 78602

5 Bed
4 Bath
3839 sft

121 Wagon Gap Ct, Bastrop, TX, 78602

4 Bed
2 Bath
2853 sft

105 Musket Dr, Bastrop, TX, 78602

4 Bed
4 Bath
3327 sft

103 Mills Xing, Bastrop, TX, 78602

Nearby investment properties with comparable prices

Airbnb Potential+ 1 more

- Bed
- Bath
- sft

0 Fm 812, Cedar Creek, TX, 78612

3 Bed
2 Bath
1937 sft

326 The Forest Rd, Dale, TX, 78616

5 Bed
5 Bath
7026 sft

227 Heritage Oaks Dr, Cedar Creek, TX, 78612

3 Bed
2 Bath
2060 sft

126 mariana dr, Red Rock, TX, 78662

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

Rental property for sale in Bastrop at 135 Wilbarger Bend Rd, Bastrop, TX, 78602 priced at $899,900 converts $3,022/mo rent into after a $4,405/mo obligation. Total monthly income equals $3,022/mo. Return on cash invested prints 6.37% in year one, and rental yield reads 4.03% against a $899,900 entry. Equity gained on principal adds $5,807/yr, while 5% annual appreciation compiles into $248,626 by year five. Five-year ROI reaches 31.43% and total cumulative return in cash sums $93,064. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,022/mo property income covering a $4,405/mo payment, not borrower’s personal income.

Single Family

Built in 2020

5.49 Acres lot

$N/A/sqft

No HOA

More details about the property

3 homes! 5.4930-Acre Multi-Residence Property! Near Starlink/SpaceX Prime Investment or Private Retreat Exceptional opportunity to own 5.4930 acres in a rapidly developing corridor just 2.3 miles from Musk Industries (Starlink, SpaceX, The Boring Company, X, and more). Perfectly positioned for long-term investment, multi- generational living, or short-term rental potential. This property includes two completed residences, with a third currently under construction. The primary home is a thoughtfully designed 2-bedroom, 2-bathroom residence featuring an open-concept layout, generous natural light, and a chef-friendly kitchen ideal for entertaining. The second residence is a well-maintained manufactured home offering 3 bedrooms, 1.5 bathrooms, a cozy living room, and a dedicated movie room perfect for guests or rental income. The third residence is in progress, providing added future value and flexibility. Enjoy outdoor living with a private in-ground swimming pool and deck, ideal for relaxing or entertaining. With level terrain, mature trees nearby, and plenty of room to expand, this property is a rare find in one of Texas most exciting growth zones.

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