1701 and 1703 Roselea Drive, Buchanan Dam, TX, 78609 | $398/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

1701 and 1703 Roselea Drive, Buchanan Dam, TX, 78609 | $398/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Airbnb Potential

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1635 sft

120 Craig Rd, Buchanan Dam, TX, 78609

2 Bed
2 Bath
1280 sft

1000 Old Spanish Trail, Buchanan Dam, TX, 78609

2 Bed
2 Bath
1635 sft

120 Craig Road, Buchanan Dam, TX, 78609

4 Bed
3 Bath
2156 sft

9971 RR 1431, Buchanan Dam, TX, 78609

Nearby investment properties with comparable prices

3 Bed
3 Bath
1776 sft

1709 Flag Street, Llano, TX, 78643

4 Bed
3 Bath
1716 sft

785 Old Spanish Trail, Buchanan Dam, TX, 78609

2 Bed
2 Bath
1244 sft

1304 E LUCE Street, Llano, TX, 78643

2 Bed
2 Bath
1280 sft

1000 Old Spanish Trail, Buchanan Dam, TX, 78609

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 Buchanan Dam at 1701 and 1703 Roselea Drive, Buchanan Dam, TX, 78609 listed at $230,000 pairs $2,034/mo rent with a $1,126/mo payment to leave $398/mo cash flow. Total monthly income runs $2,034/mo, and annual cash flow reaches $4,778/yr on $76,245 cash to close. Return on cash invested measures 26.18% in year one, and rental yield registers 10.61% at a $230,000 basis. Equity gained on principal adds $1,484/yr, and annual property appreciation at 5% supports $63,545 by year five. Five-year ROI tracks 137.71% and total cumulative return in cash totals $104,995. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,034/mo property income relative to a $1,126/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Manufactured

Built in 2001

2.18 Acres lot

$N/A/sqft

No HOA

More details about the property

Investment Opportunity 1701@1703 Roselea Dr, Buchanan Dam, TX This property offers two homes on 2.18 acres in the Texas Hill Country, presenting multiple income streams and long-term growth potential. ?? Key Investment Features Dual Residences: Main home: 3 bed / 2 bath, approx. 1,536 sq. ft. Guest home: 3 bed / 2 bath, approx. 1,248 sq. ft. Separate utilities and fenced yard for tenant privacy Rental Potential: Live in one home and rent the other Lease both for steady cash flow Short-term rental opportunity with proximity to Lake Buchanan and Black Rock Park Value-Add Upside: Both homes need cosmetic updates ideal for investors seeking equity growth through renovations Existing infrastructure (utilities, septic, HVAC) reduces upfront development costs Location Advantage: Minutes from public boat ramps and lake recreation Easy access to Burnet, Marble Falls, and Horseshoe Bay Hill Country acreage with mature oaks and gated entry ?? Investor Appeal Multi-generational rental demand in the Hill Country Vacation rental market driven by lake tourism Land value appreciation in Buchanan Dam and surrounding areas With a list price of $230,000, this property offers strong potential for cash flow, equity growth, and long-term appreciation. Whether youre a buy-and-hold investor, flipper, or short-term rental operator, 1701 @ 1703 Roselea Dr is a versatile asset ready to perform.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78609, Buchanan Dam, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,471 (100%)
Owner Occupied HU	795 (54.0%)
Renter Occupied HU	224 (15.2%)
Vacant Housing Units	452 (30.7%)
Median Home Value	$362,500
Average Home Value	$444,676