173 Kipahulu Dr, Bastrop, TX, 78602 | 7.9% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

173 Kipahulu Dr, Bastrop, TX, 78602 | 7.9% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1624 sft

150 Palikea Ct, Bastrop, TX, 78602

3 Bed
2 Bath
1624 sft

152 Palikea Cir, Bastrop, TX, 78602

3 Bed
2 Bath
2121 sft

116 Kahana Ln, Bastrop, TX, 78602

3 Bed
3 Bath
3345 sft

417 Akaloa Dr, Bastrop, TX, 78602

Nearby investment properties with comparable prices

1 Bed
1 Bath
1000 sft

4339 Pettytown Rd, Dale, TX, 78616

3 Bed
2 Bath
1267 sft

104 Hilea Ct, Bastrop, TX, 78602

3 Bed
2 Bath
1591 sft

110 Kauai Ct, Bastrop, TX, 78602

- Bed
- Bath
- sft

1350 Cattlemens Row, Lockhart, TX, 78644

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 173 Kipahulu Dr, Bastrop, TX, 78602 priced at $364,500 converts $2,400/mo rent into after a $1,784/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 18% in year one, and rental yield reads 7.9% against a $364,500 entry. Equity gained on principal adds $2,352/yr, while 5% annual appreciation compiles into $100,705 by year five. Five-year ROI reaches 93.86% and total cumulative return in cash sums $113,418. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,784/mo payment, not borrower’s personal income.

Single Family

Built in 2015

9,583 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome Home to the Comfort of Tahitian Village Nestled in the sought-after community of Tahitian Village subdivision, this pristine 2015-built single-story gem offers 3 bedrooms and 2 full baths across 1,650?sq?ft of thoughtfully designed living space. From the moment you arrive on the stained concrete flooring and open-concept layout, its clear this home was built for both style and ease. Enjoy amazing views from the top of a the hills in Tahitian, high ceilings, and abundant bright sun filled rooms. Key Features Youll Love: Stunning Interiors: Sparkling granite countertops and a striking stone island anchor the well-appointed kitchenperfect for morning coffees or casual entertaining. Durable Elegance: Sleek stained concrete floors throughout offer low maintenance without compromising on modern flair. Private living with beautiful views from every angle. Outdoor Gathering Spot: Step onto your covered back porch and take in peaceful, scenic viewsideal for cocktails at sunset or weekend BBQs. Fully fenced in back yard and plenty of grass make for a beautiful outdoor living area. Effortless Living: Three main-level bedrooms, including a spacious primary suite with soaring ceilings, ensure functionality and flow. Huge closets throughout, and extra large stone showers add to the elegance and functionality. Two-Car Garage: Park with ease in your attached 2-car garage, keeping vehicles and toys neatly tucked away.

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