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% |
Investment property for sale in Bastrop at 231 Trailside Ln, Bastrop, TX, 78602 at $307,200 posts ROI 20.48% with $48/mo cash flow from $2,233/mo rent. Total monthly income equals $2,233/mo, and annual cash flow records $576/yr on $101,837 to close. Return on cash invested measures 20.48% and rental yield reads 8.72% at the current $307,200. Equity gained on principal adds $1,982/yr, and 5% annual appreciation supports $84,874 by year five. Five-year ROI prints 107.13% and total cumulative return in cash totals $109,096.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,233/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2021
4,791 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 |
|---|---|---|
| 2025-08-06 | Listing removed | $1,975 |
| 2025-08-05 | Listing removed | $309,500 |
| 2025-08-03 | Listed for rent | $1,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-21 | N/A | N/A | $279,831 | -3.51% |
| 2024-10-21 | N/A | N/A | $290,022 | -11.41% |
| 2023-10-21 | N/A | N/A | $327,394 | 11.62% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
