186 Pine Shadow, Bastrop, TX, 78602 | 8.49% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

186 Pine Shadow, Bastrop, TX, 78602 | 8.49% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2192 sft

135 Pine Canyon Dr, Smithville, TX, 78957

2 Bed
2 Bath
840 sft

6160 Taylorsville Rd, Dale, TX, 78616

Investment Property+ 1 more

3 Bed
2 Bath
1260 sft

147 Live Oak Dr, Cedar Creek, TX, 78612

2 Bed
1 Bath
900 sft

515 Sandholler Rd, Dale, TX, 78616

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

693 Saint Marys Rd, Rosanky, TX, 78953

- Bed
- Bath
1368 sft

153 Royal Rd, Cedar Creek, TX, 78612

4 Bed
2 Bath
1548 sft

6140 Taylorsville Rd, Dale, TX, 78616

3 Bed
2 Bath
1680 sft

113 Hayden Cv, Cedar Creek, TX, 78612

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 186 Pine Shadow, Bastrop, TX, 78602 offers $1,627/mo rent that, after a $1,126/mo payment. Total monthly income is $1,627/mo. Return on cash invested measures 19.77% in year one, and rental yield stands at 8.49% at a $230,000 entry. Equity gained on principal adds $1,484/yr while 5% annual appreciation compounds into $63,545 by year five. Five-year ROI records 103.37% and total cumulative return in cash reaches $78,811. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,627/mo property income versus a $1,126/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Manufactured

Built in 2020

0.61 Acres lot

$N/A/sqft

No HOA

More details about the property

Nestled on a spacious lot surrounded by serene pine trees, this beautifully updated 3-bedroom, 2-bath manufactured home offers the perfect blend of privacy and open living. A long private driveway leads to the elevated home, set back from the road for extra tranquility. Step inside to discover a bright, open-concept layout featuring fresh finishes and durable wood-look flooring throughout. The expansive living and dining area flows seamlessly into a stylish kitchen equipped with dark wood-look cabinetry, granite-look countertops, a center island, and modern black appliances ideal for entertaining or casual family meals. With ample natural light and clean, neutral tones, the interior feels both cozy and airy. The home also includes a dedicated laundry space and generous closet storage. Outside, enjoy the peaceful surroundings and abundant greenery on your own terms whether youre gardening, grilling, or simply relaxing with a view of the trees. Move-in ready and set in a scenic location, this home is a must-see for anyone looking to enjoy quiet country living with modern convenience.

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