304 Barahona Way, Bastrop, TX, 78602 | $458/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

304 Barahona Way, Bastrop, TX, 78602 | $458/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1670 sft

Manor Plan, Adelton, Bastrop, TX, 78602

3 Bed
2 Bath
1247 sft

Red River Plan, Adelton, Bastrop, TX, 78602

3 Bed
2 Bath
1377 sft

Riverside Plan, Adelton, Bastrop, TX, 78602

3 Bed
3 Bath
1670 sft

Manor Plan, Adelton, Bastrop, TX, 78602

Nearby investment properties with comparable prices

3 Bed
2 Bath
1276 sft

12210 Pike Bnd, Buda, TX, 78610

3 Bed
3 Bath
1332 sft

The Madeline Plan, Valverde, Bastrop, TX, 78602

4 Bed
2 Bath
1707 sft

430 Silvercloud Dr, Lockhart, TX, 78644

3 Bed
3 Bath
1332 sft

320 Puerto Plata Ave, Bastrop, TX, 78602

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 304 Barahona Way, Bastrop, TX, 78602 at $273,100 posts ROI 25.97% with $458/mo cash flow from $2,400/mo rent. Total monthly income equals $2,400/mo, and annual cash flow records $5,492/yr on $90,533 to close. Return on cash invested measures 25.97% and rental yield reads 10.55% at the current $273,100. Equity gained on principal adds $1,762/yr, and 5% annual appreciation supports $75,452 by year five. Five-year ROI prints 136.59% and total cumulative return in cash totals $123,662.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,400/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into 304 Barahona Way at our Valverde community in Bastrop, TX. This two story home offers 1,461 square feet of living space across 3 bedrooms, ad 2 stories. This floorplan includes an open-concept design, where your living room, dining area, and kitchen blend seamlessly together creating a collaborative space. The kitchen features top-of-the-line stainless steel appliances, decorative tile backsplash, white "picture frame" cabinets, and much more. A convenient powder bathroom is also located downstairs. Enjoy your covered back patio and find yard work a breeze with the rear detached garage, perfect for storage. As you approach the second story, you'll find the main bedroom with a spacious adjoined bathroom including an en-suite and a separate large walk-in closet offering plenty of storage space. The two other bedrooms and a full bathroom are also located upstairs as well. Whether these room are used for a child's bedrooms, and office space, or home gym, the possibilities are endless. This home comes included with a professionally designed landscape package and a full irrigation system as well as our Home is Connected base package that offers devices such as offers devices such as the Amazon Echo Pop, a Video Doorbell, Deako Smart Light Switch, a Honeywell Thermostat, and more. Images are representative of plan and may vary as built. Contact us today and find your home at Valverde.

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