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% |
Total monthly income runs $3,022/mo, and a $4,890/mo payment. Purchase price stands at $999,000, and rental yield measures 3.63% with $3,022/mo rent. Return on cash invested shows 5.06% in year one, and 5% annual appreciation builds toward $276,005 over five years. Five-year ROI reaches 24.46% and total cumulative return in cash records $80,378. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,022/mo property income covering a $4,890/mo payment rather than investor’s personal income.
Single Family
Built in 2017
1.00 Acres lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-12-09 | Price change | $999,000 |
| 2024-10-17 | Listed for sale | $1,050,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $10717.44 | 41.70% | $870,464 | 35.68% |
| 2023-02-13 | $7563.47 | -33.54% | $641,570 | -1.62% |
| 2022-02-13 | $11381.11 | 32.81% | $652,138 | 43.81% |
Listed by: Farin Farzaneh • Farin Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #9179350
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 08:24:37 PST. 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](/info/mls-disclaimers/#mls_27)
