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 Dripping Springs at 1665 Headwaters Blvd, Dripping Springs, TX, 78620 offers $4,936/mo rent that, after a $4,434/mo payment. Total monthly income is $4,936/mo. Return on cash invested measures 14% in year one, and rental yield stands at 6.54% at a $905,949 entry. Equity gained on principal adds $5,846/yr while 5% annual appreciation compounds into $250,297 by year five. Five-year ROI records 72.32% and total cumulative return in cash reaches $215,551. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,936/mo property income versus a $4,434/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,147 (100%) |
| Owner Occupied HU | 8,366 (82.4%) |
| Renter Occupied HU | 1,041 (10.3%) |
| Vacant Housing Units | 740 ( 7.3%) |
| Median Home Value | $735,904 |
| Average Home Value | $830,505 |
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Date | Event | Price |
|---|---|---|
| 2025-02-02 | Listed for sale | $905,949 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $158,420 | N/A |
| 2023-02-13 | $3817.95 | 9.15% | $158,420 | 18.00% |
| 2022-02-13 | $3498.01 | 29.53% | $134,250 | 34.59% |
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A
