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 157 Old Firetower Rd, Bastrop, TX, 78602 offers $2,476/mo rent that, after a $2,098/mo payment. Total monthly income is $2,476/mo. Return on cash invested measures 14.99% in year one, and rental yield stands at 6.93% at a $428,600 entry. Equity gained on principal adds $2,766/yr while 5% annual appreciation compounds into $118,414 by year five. Five-year ROI records 77.71% and total cumulative return in cash reaches $110,407. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,476/mo property income versus a $2,098/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
0.77 Acres lot
$N/A/sqft
$10 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 |
|---|---|---|
| 2025-09-05 | Listing removed | $430,000 |
| 2025-08-12 | Pending sale | $430,000 |
| 2025-08-05 | Contingent | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-16 | N/A | N/A | $414,187 | 1.95% |
| 2024-10-16 | $5310.96 | 14.00% | $406,271 | 10.00% |
| 2023-10-16 | $4658.75 | -13.01% | $369,337 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
