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 1705 Carter St, Bastrop, TX, 78602 generates $1,613/mo in rent and, after a $634/mo payment, leaves $692/mo in cash flow. Total monthly income is $1,613/mo, and annual cash flow is $8,303/yr on $42,929 invested. Return on cash invested sits at 39.25% in year one, and rental yield is 14.95% on a $129,500 entry. Equity gained on principal adds $836/yr, while 5% annual appreciation builds toward $35,778 over five years. Five-year ROI reaches 207.75% and total cumulative return in cash sums $89,186. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,613/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
0.72 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-29 | Listing removed | $149,000 |
| 2025-08-11 | Contingent | $149,000 |
| 2025-08-06 | Listed for sale | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-10 | N/A | N/A | $22,429 | -0.99% |
| 2024-10-10 | $446.29 | 9.54% | $22,654 | 9.16% |
| 2023-10-10 | $407.41 | -54.82% | $20,753 | -49.99% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
