192 Cibolo Creek LoopBastropTX78602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Bastrop at 192 Cibolo Creek Loop, Bastrop, TX, 78602 listed at $333,990 pairs $3,022/mo rent with a $1,635/mo payment to leave $647/mo cash flow. Total monthly income runs $3,022/mo, and annual cash flow reaches $7,760/yr on $110,718 cash to close. Return on cash invested measures 26.92% in year one, and rental yield registers 10.86% at a $333,990 basis. Equity gained on principal adds $2,155/yr, and annual property appreciation at 5% supports $92,275 by year five. Five-year ROI tracks 141.65% and total cumulative return in cash totals $156,831. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,022/mo property income relative to a $1,635/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
6,751 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices