149 Hackberry Ln, Bastrop, TX, 78602 | $447/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

149 Hackberry Ln, Bastrop, TX, 78602 | $447/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2380 sft

Elderberry Plan, Seasons at Railhead, Cedar Creek, TX, 78612

3 Bed
3 Bath
2792 sft

390 Riddle Rd, Cedar Creek, TX, 78612

4 Bed
3 Bath
2862 sft

149 Rita Blanca Bnd, Bastrop, TX, 78602

3 Bed
2 Bath
2286 sft

106 Hobbs Creek Cv, Cedar Creek, TX, 78612

Nearby investment properties with comparable prices

3 Bed
2 Bath
1607 sft

1002 Center St, Lockhart, TX, 78644

4 Bed
2 Bath
1860 sft

1117 Bois D Arc St, Lockhart, TX, 78644

3 Bed
2 Bath
1680 sft

145 Oak Forest Ct, Cedar Creek, TX, 78612

5 Bed
3 Bath
3200 sft

125 Highland Ranch Way, Dale, TX, 78616

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 149 Hackberry Ln, Bastrop, TX, 78602 listed at $375,000 pairs $3,113/mo rent with a $1,835/mo payment to leave $447/mo cash flow. Total monthly income runs $3,113/mo, and annual cash flow reaches $5,361/yr on $124,313 cash to close. Return on cash invested measures 24.22% in year one, and rental yield registers 9.96% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 127.17% and total cumulative return in cash totals $158,091. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,113/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2022

7,448 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming 4-bedroom, 2-bath home in The Colony, offering 1,731 sq ft of open-concept living with tile flooring, slightly vaulted ceilings, window blinds, and a spacious family room that flows seamlessly into the dining area. The kitchen is complete with white shaker cabinets, granite countertops, stainless steel appliances, and ample prep space. The primary suite features a sliding barn door, a generous walk-in closet, and a private en-suite bath. Outside, enjoy a nearly 3,000 sq ft private backyard with full sod and irrigation, perfect for relaxing or entertaining. Additionally, the extended 2.5-car garage provides plenty of extra storage space. Located in one of Bastrops most desirable communities with access to pools, parks, trails, and more, just minutes from downtown Bastrop, with easy access to Austin, Austin-Bergstrom International Airport (ABIA), and major employers like Tesla Gigafactory, SpaceX, and The Boring Company.

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