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 Spicewood at 277 Rees Landing Rd, Spicewood, TX, 78669 uses $262,871 cash to close to unlock $455/yr annual cash flow and $38/mo monthly cash flow. Total monthly income runs $5,720/mo, and a $3,911/mo payment keeps the spread at $38/mo. Purchase price stands at $799,000, and rental yield measures 8.59% with $5,720/mo rent. Return on cash invested shows 20.23% in year one, and 5% annual appreciation builds toward $220,749 over five years. Five-year ROI reaches 105.76% and total cumulative return in cash records $278,010. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,720/mo property income covering a $3,911/mo payment rather than investor’s personal income.
Single Family
Built in 2025
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,541 (100%) |
| Owner Occupied HU | 4,686 (71.6%) |
| Renter Occupied HU | 637 ( 9.7%) |
| Vacant Housing Units | 1,218 (18.6%) |
| Median Home Value | $759,615 |
| Average Home Value | $852,653 |
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jimmy Rado • David Weekley Homes
Mls Name: Unlock MLS
Mls ID: #6426797
