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 Dripping Springs at 265 Tierra Trl, Dripping Springs, TX, 78620 priced at $652,600 converts $4,643/mo rent into after a $3,194/mo obligation. Total monthly income equals $4,643/mo. Return on cash invested prints 18.2% in year one, and rental yield reads 8.54% against a $652,600 entry. Equity gained on principal adds $4,211/yr, while 5% annual appreciation compiles into $180,301 by year five. Five-year ROI reaches 95.56% and total cumulative return in cash sums $205,178. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,643/mo property income covering a $3,194/mo payment, not borrower’s personal income.
Single Family
Built in 2019
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,147 (100%) |
| Owner Occupied HU | 8,366 (82.4%) |
| Renter Occupied HU | 1,041 (10.3%) |
| Vacant Housing Units | 740 ( 7.3%) |
| Median Home Value | $735,904 |
| Average Home Value | $830,505 |
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Date | Event | Price |
|---|---|---|
| 2025-10-08 | Listing removed | $669,900 |
| 2025-10-01 | Listing removed | $3,500 |
| 2025-09-10 | Price change | $3,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-02 | $14853.56 | -12.54% | $648,630 | -13.70% |
| 2023-11-02 | $16982.51 | 22.40% | $751,600 | -4.78% |
| 2022-11-02 | $13874.95 | 1.94% | $789,360 | 57.01% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
