1992W Plan, The Colony 45', Bastrop, TX, 78602 | 7.97% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1992W Plan, The Colony 45', Bastrop, TX, 78602 | 7.97% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2079 sft

2079W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
3 Bath
2049 sft

2049W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
3 Bath
2594 sft

2594W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
3 Bath
2115 sft

277 Coleto Trl, Bastrop, TX, 78602

Nearby investment properties with comparable prices

3 Bed
3 Bath
1814 sft

142 Twin Creeks Cir, Del Valle, TX, 78617

4 Bed
3 Bath
2110 sft

201 Silverton Ln, Cedar Creek, TX, 78612

4 Bed
3 Bath
2115 sft

277 Coleto Trl, Bastrop, TX, 78602

3 Bed
2 Bath
1984 sft

1984W Plan, The Colony 45', Bastrop, TX, 78602

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 1992W Plan, The Colony 45', Bastrop, TX, 78602 generates $3,022/mo in rent, after a $2,227/mo payment. Total monthly income is $3,022/mo. Return on cash invested sits at 18.21% in year one, and rental yield is 7.97% on a $454,900 entry. Equity gained on principal adds $2,935/yr, while 5% annual appreciation builds toward $125,680 over five years. Five-year ROI reaches 94.96% and total cumulative return in cash sums $143,192. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,022/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Home office set at entry. Open island kitchen offers walk-in pantry and generous counter space. Dining area flows to open family room with wall of windows. Primary suite includes primary bath with dual vanity, garden tub, separate glass-enclosed shower and walk-in closet. Secondary bedrooms with walk-in closets, a full bathroom with dual sinks and a utility room completes this design. Covered backyard patio. Two-car garage. Representative Images. Features and specifications may vary by community.

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