201 Heritage Groves Rd, Bertram, TX, 78605 | $231/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

201 Heritage Groves Rd, Bertram, TX, 78605 | $231/mo Cash Flow | Ziffy

For Sale

Listed for sale 5 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3167 sft

91 Gateway N., Marble Falls, TX, 78654

3 Bed
2 Bath
2028 sft

134 Pinehurst, Marble Falls, TX, 78654

3 Bed
2 Bath
2147 sft

95 Gateway N, Marble Falls, TX, 78654

3 Bed
3 Bath
2101 sft

301 Firestone Dr, Meadowlakes, TX, 78654

Nearby investment properties with comparable prices

Littleton Plan, Thunder Rock : Watermill Collection

4 Bed
3 Bath
1968 sft

Littleton Plan, Thunder Rock : Watermill Collection, Marble Falls, TX, 78654

4 Bed
3 Bath
1968 sft

Littleton Plan, Thunder Rock : Watermill Collection, Marble Falls, TX, 78654

3 Bed
2 Bath
1144 sft

206 Topspin Dr, Spicewood, TX, 78669

3 Bed
2 Bath
1949 sft

104 Greystone Ct, Marble Falls, TX, 78654

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 Bertram at 201 Heritage Groves Rd, Bertram, TX, 78605 offers $2,400/mo rent that, after a $1,493/mo payment, leaves $231/mo cash flow. Total monthly income is $2,400/mo, and annual cash flow is $2,771/yr on $101,104 cash. Return on cash invested measures 22.65% in year one, and rental yield stands at 9.44% at a $304,990 entry. Equity gained on principal adds $1,968/yr while 5% annual appreciation compounds into $84,263 by year five. Five-year ROI records 118.74% and total cumulative return in cash reaches $120,055. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,493/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This new four-bedroom home offers convenient single-story living. Three bedrooms boast a private location near the front of the home, leading to an open-concept layout shared between the kitchen, living and dining areas. A versatile flex space is tucked away to the side, and a luxurious owner's suite is nestled into a private rear corner, complete with a full bathroom and walk-in closet.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78605, Bertram, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,638 (100%)
Owner Occupied HU	2,016 (76.4%)
Renter Occupied HU	376 (14.3%)
Vacant Housing Units	246 ( 9.3%)
Median Home Value	$376,800
Average Home Value	$474,711