206 Shadow Oak DrBastropTX78602
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 206 Shadow Oak Dr, Bastrop, TX, 78602 uses $87,019 cash to close to unlock $4,621/yr annual cash flow and $385/mo monthly cash flow. Total monthly income runs $2,252/mo, and a $1,285/mo payment keeps the spread at $385/mo. Purchase price stands at $262,500, and rental yield measures 10.29% with $2,252/mo rent. Return on cash invested shows 25.22% in year one, and 5% annual appreciation builds toward $72,524 over five years. Five-year ROI reaches 132.58% and total cumulative return in cash records $115,366. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,252/mo property income covering a $1,285/mo payment rather than investor’s personal income.
Manufactured
Built in 2003
0.88 Acres 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
Listed by: Jeanine Ulrich • Ulrich Real Estate, Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #7074446
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.