2594W Plan, The Colony 45', Bastrop, TX, 78602 | 7.03% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2594W Plan, The Colony 45', Bastrop, TX, 78602 | 7.03% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2079 sft

2079W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
3 Bath
2049 sft

2049W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
2 Bath
1992 sft

1992W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
3 Bath
2115 sft

277 Coleto Trl, Bastrop, TX, 78602

Nearby investment properties with comparable prices

3 Bed
4 Bath
2700 sft

109 La Fortuna Dr, Del Valle, TX, 78617

3 Bed
2 Bath
1898 sft

176 Hay Meadow, Cedar Creek, TX, 78612

3 Bed
4 Bath
2128 sft

172 Hershal Ln, Cedar Creek, TX, 78612

3 Bed
2 Bath
1680 sft

1100 Walter Hoffman Rd, Cedar Creek, TX, 78612

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 Bastrop at 2594W Plan, The Colony 45', Bastrop, TX, 78602 offers a 7.03% rental yield on a $515,900 purchase with $3,022/mo rent. 49% in year one. Equity gained on principal adds $3,329/yr while 5% annual appreciation supports $142,534 over five years. Portfolio math shows five-year ROI at 80.34% and total cumulative return in cash at $136,364. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,022/mo property income against a $2,525/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Home office with French doors set at two-story entry. Dining area opens to kitchen and adjacent two-story family room. Kitchen features walk-in pantry and generous island with built-in seating space. Family room features wall of windows. First-floor primary suite includes primary bath with dual vanity, garden tub, separate glass-enclosed shower and two walk-in closets. An additional bedroom is downstairs. A game room and two secondary bedrooms are upstairs. Covered backyard patio. Mud room off two-car garage. Representative Images. Features and specifications may vary by community.

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