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 286 Crescent Moon Ct, Dripping Springs, TX, 78620 generates $9,360/mo in rent and, after a $3,862/mo payment, leaves $3,611/mo in cash flow. Total monthly income is $9,360/mo, and annual cash flow is $43,333/yr on $259,581 invested. Return on cash invested sits at 36.75% in year one, and rental yield is 14.24% on a $789,000 entry. Equity gained on principal adds $5,091/yr, while 5% annual appreciation builds toward $217,986 over five years. Five-year ROI reaches 194.61% and total cumulative return in cash sums $505,162. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,360/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
8,742 sqft lot
$N/A/sqft
$138 monthly 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 |
|---|---|---|
| 2024-12-21 | Price change | $4,500 |
| 2024-12-21 | Price change | $789,000 |
| 2024-11-23 | Listed for rent | $4,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $754,900 | 376.52% |
| 2023-12-28 | $3817.95 | N/A | $158,420 | N/A |
Listed by: Autumn Lapaglia • Legacy Austin Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #1721655
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-12-27 16:16:47 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
