Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bastrop at 223 Tributary Way, Bastrop, TX, 78602 priced at $294,900 pairs $2,430/mo rent with $333/mo cash flow after a $1,443/mo payment. Total monthly income equals $2,430/mo, and annual cash flow comes to $4,000/yr on $97,759 invested. Return on cash invested is 24% in year one, and rental yield stands at 9.89% on a $294,900 basis. Equity gained on principal adds $1,903/yr, and 5% annual appreciation accumulates to $81,475 by year five. Five-year ROI measures 126.01% and total cumulative return in cash reaches $123,187. For financing, Ziffy Mortgage’s DSCR program evaluates $2,430/mo property income against a $1,443/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
5,357 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| 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 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2025-10-04 | Listing removed | $287,000 |
| 2025-09-18 | Pending sale | $287,000 |
| 2025-09-16 | Contingent | $287,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-21 | N/A | N/A | $298,510 | -3.48% |
| 2024-10-21 | N/A | N/A | $309,259 | 7.91% |
| 2023-10-21 | N/A | N/A | $286,597 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
