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 Buda at 299 Andesite Trl, Buda, TX, 78610 priced at $297,600 pairs $2,389/mo rent with $269/mo cash flow after a $1,457/mo payment. Total monthly income equals $2,389/mo, and annual cash flow comes to $3,229/yr on $98,654 invested. Return on cash invested is 23.18% in year one, and rental yield stands at 9.63% on a $297,600 basis. Equity gained on principal adds $1,920/yr, and 5% annual appreciation accumulates to $82,221 by year five. Five-year ROI measures 121.66% and total cumulative return in cash reaches $120,026. For financing, Ziffy Mortgage’s DSCR program evaluates $2,389/mo property income against a $1,457/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
5,357 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78610, Buda, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,316 (100%) |
| Owner Occupied HU | 15,004 (73.9%) |
| Renter Occupied HU | 4,422 (21.8%) |
| Vacant Housing Units | 890 ( 4.4%) |
| Median Home Value | $422,703 |
| Average Home Value | $485,676 |
Residential
18,727
Single Family
16,824
Multi-Family
1,903
Businesses
1,255
Date | Event | Price |
|---|---|---|
| 2025-10-23 | Listing removed | $300,000 |
| 2025-08-20 | Pending sale | $300,000 |
| 2025-07-25 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-01 | $4978.15 | 5.51% | $353,594 | 10.00% |
| 2023-11-01 | $4718.01 | -23.34% | $321,449 | 10.00% |
| 2022-11-01 | $6154.85 | -3.82% | $292,226 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
