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 Bastrop at 139 Swift Water Loop, Bastrop, TX, 78602 priced at $449,000 pairs $2,738/mo rent with after a $2,198/mo payment. Total monthly income equals $2,738/mo. Return on cash invested is 15.96% in year one, and rental yield stands at 7.32% on a $449,000 basis. Equity gained on principal adds $2,897/yr, and 5% annual appreciation accumulates to $124,050 by year five. Five-year ROI measures 82.96% and total cumulative return in cash reaches $123,484. For financing, Ziffy Mortgage’s DSCR program evaluates $2,738/mo property income against a $2,198/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
8,712 sqft lot
$N/A/sqft
$35 monthly 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | N/A | N/A | $470,037 | 10.00% |
| 2023-04-10 | N/A | N/A | $427,306 | 10.00% |
| 2022-04-10 | N/A | N/A | $388,460 | 10.00% |
Listed by: Grant Leibow • Keller Williams Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #7027600
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-04-09 19:41:44 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
