20017 Moon Dance Ln, Spicewood, TX, 78669 | $1,051/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

20017 Moon Dance Ln, Spicewood, TX, 78669 | $1,051/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
1026 sft

20203 Barnett Glenn Rd, Spicewood, TX, 78669

4 Bed
3 Bath
2847 sft

Jester Plan, Caliterra, Dripping Springs, TX, 78620

4 Bed
3 Bath
2701 sft

302 High Plains Dr, Dripping Springs, TX, 78620

4 Bed
3 Bath
2736 sft

748 Hazy Hills Loop, Dripping Springs, TX, 78620

Nearby investment properties with comparable prices

3 Bed
3 Bath
1840 sft

248 Delaware Mountains Ter, Dripping Springs, TX, 78620

3 Bed
2 Bath
1485 sft

Costa Plan, Heritage, Dripping Springs, TX, 78620

Lantana Plan, Terrace Collection at Heritage

3 Bed
3 Bath
2047 sft

Lantana Plan, Terrace Collection at Heritage, Dripping Springs, TX, 78620

3 Bed
2 Bath
1466 sft

139 Kings Canyon Dr, Dripping Springs, TX, 78620

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

Investment property for sale in Spicewood at 20017 Moon Dance Ln, Spicewood, TX, 78669 listed at $395,000 pairs $3,860/mo rent with a $1,933/mo payment to leave $1,051/mo cash flow. Total monthly income runs $3,860/mo, and annual cash flow reaches $12,617/yr on $130,943 cash to close. Return on cash invested measures 29.54% in year one, and rental yield registers 11.73% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 155.73% and total cumulative return in cash totals $203,922. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,860/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1985

0.48 Acres lot

$N/A/sqft

No HOA

More details about the property

Amazing property with tons of potential. The property is ideal for those with vision and a passion for renovation, could be considered a fixer upper or just needs TLC and is priced accordingly. Lake lifestyle living close to city. Just minutes to Lake Travis shores. Gorgeous lake views from multilevel decks, living room, and bedrooms. Home sits on almost 1/2 acre with large workshop, greenhouse, private well, and rain collection system. Electric Panel replaced in 2020, recent HVAC unit. Family room on main level could be office or 3rd bedroom. Huge insulated bonus room off garage not included in square ft. Tons of storage. Close to Marina & 2 parks!

Neighborhood Data

Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,541 (100%)
Owner Occupied HU	4,686 (71.6%)
Renter Occupied HU	637 ( 9.7%)
Vacant Housing Units	1,218 (18.6%)
Median Home Value	$759,615
Average Home Value	$852,653