170 Creekside Dr, Bastrop, TX, 78602 | $394/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

170 Creekside Dr, Bastrop, TX, 78602 | $394/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2023 sft

407 N Lori Cir, Bastrop, TX, 78602

3 Bed
3 Bath
1848 sft

Stonewall Plan, Pecan Park, Bastrop, TX, 78602

3 Bed
2 Bath
2700 sft

111 N Eskew Ln, Cedar Creek, TX, 78612

4 Bed
2 Bath
1688 sft

4905 Hazelnut Ln, Del Valle, TX, 78617

Nearby investment properties with comparable prices

3 Bed
2 Bath
1689 sft

309 Nicole Way, Bastrop, TX, 78602

3 Bed
2 Bath
1500 sft

112 Oxbow Ter, Bastrop, TX, 78602

3 Bed
3 Bath
2116 sft

243 Driftwood Ln, Bastrop, TX, 78602

4 Bed
2 Bath
1568 sft

151 Short St, Bastrop, TX, 78602

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

Rental property for sale in Bastrop at 170 Creekside Dr, Bastrop, TX, 78602 priced at $299,000 converts $2,520/mo rent into $394/mo cash flow after a $1,463/mo obligation. Total monthly income equals $2,520/mo, and annual cash flow totals $4,731/yr on $99,119 invested. Return on cash invested prints 24.68% in year one, and rental yield reads 10.11% against a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation compiles into $82,608 by year five. Five-year ROI reaches 129.67% and total cumulative return in cash sums $128,530. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $1,463/mo payment, not borrower’s personal income.

Single Family

Built in 1967

1.02 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 170 Creekside Dr, a charming 3-bed, 2-bath home nestled on just over an acre in Bastrop. With 1,720 sq ft of living space, this single-story retreat blends vintage character with modern comfort. Step outside to enjoy your private backyard oasis with a brand-new privacy fence, a great storage shed with electricity,RV Hookups and direct access to a peaceful creek. The spacious lot offers room to expand, garden, or simply relax beneath the shade of mature trees. No HOA, giving you the freedom to make it your own. Conveniently located near historic downtown Bastrop, shopping, and Hwy 71 for an easy commute, this home is ready for its next chapter.

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