144 Rocky Ln, Bastrop, TX, 78602 | $71/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

144 Rocky Ln, Bastrop, TX, 78602 | $71/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1905 sft

164 Coleto Trl, Bastrop, TX, 78602

4 Bed
3 Bath
2376 sft

104 Coleta Trl, Bastrop, TX, 78602

4 Bed
2 Bath
1735 sft

107 Coleta Trl, Bastrop, TX, 78602

4 Bed
4 Bath
2484 sft

160 Coleta Trl, Bastrop, TX, 78602

Nearby investment properties with comparable prices

3 Bed
2 Bath
1800 sft

815 Track Rd, Dale, TX, 78616

4 Bed
2 Bath
1649 sft

135 Acuna Ct, Del Valle, TX, 78617

3 Bed
2 Bath
2160 sft

2255 Old Colony Line Rd, Lockhart, TX, 78644

4 Bed
3 Bath
2380 sft

7610 Grenadine Bloom Bnd, Del Valle, TX, 78617

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

Investment property for sale in Bastrop at 144 Rocky Ln, Bastrop, TX, 78602 offers a 8.74% rental yield on a $415,000 purchase with $3,022/mo rent. Total monthly income registers $3,022/mo, and a $2,031/mo payment leaves $71/mo available for distribution. Annual cash flow reaches $853/yr on $137,573 to close, and return on cash invested stands at 20.53% in year one. Equity gained on principal adds $2,678/yr while 5% annual appreciation supports $114,657 over five years. Portfolio math shows five-year ROI at 107.41% and total cumulative return in cash at $147,765. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,022/mo property income against a $2,031/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2008

5.27 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 144 Rocky Lna serene country retreat nestled on 5.27 acres of beautiful Texas land in the desirable Green Oaks community BASTROP. This charming property offers the perfect blend of privacy, space, and natural beauty, all just a short drive from downtown Bastrop and under an hour to Austin. 8 Minutes from BUC-EES , 10 Minutes from HEB and lots of establish business. Step inside the inviting 3-bedroom, 2-bath home and enjoy open, airy living spaces with plenty of natural light. The spacious living room flows effortlessly into the kitchen and dining area, creating a warm, comfortable space thats ideal for family gatherings or peaceful evenings at home. The primary suite features an en-suite bath and generous closet space, while the additional bedrooms provide flexibility for family, guests, or a home office. Outside, youll find room to roam and endless possibilitieswhether you dream of building a workshop, adding a guesthouse, starting a garden, or keeping animals. The 5+ acre lot offers mature trees, wide-open views, and plenty of privacy with no HOA restrictions. Its the perfect setting for anyone seeking a quiet country lifestyle without sacrificing convenience. Located minutes from shopping, dining, and Bastrops historic downtown, this property combines the best of both worldsrural tranquility and easy access to modern amenities. ?? Highlights 5.27 acres of peaceful, unrestricted land Spacious 3 BR / 2 BA home Open floor plan with abundant natural light Primary suite with private bath Mature trees and fenced areas Ample room for gardening, livestock, or additional structures Easy access to Hwy 71, Bastrop State Park, and Austin

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