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 Bastrop at 326 San Juan Trl, Bastrop, TX, 78602 earns $741/mo cash flow from $3,022/mo rent with a $1,525/mo payment. Total monthly income totals $3,022/mo, and annual cash flow totals $8,896/yr on $103,292 capital. ROI tracks 28.52% on current figures, and rental yield reads 11.64% at a $311,590 purchase. Equity gained on principal adds $2,011/yr, and 5% annual appreciation supports $86,087 over five years. Five-year ROI reaches 150.54% and total cumulative return in cash sums $155,499. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,022/mo property income instead of your personal income.
Single Family
Built in 2024
3,920 sqft lot
$N/A/sqft
$65 monthly HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| 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 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $311,590 |
| 2024-11-15 | Listed for sale | $353,590 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dave Clinton • D.R. Horton, AMERICA'S Builder
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #4145637
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 08:54:40 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)
