403 Rogart Dr, Spicewood, TX, 78669 | $27/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

403 Rogart Dr, Spicewood, TX, 78669 | $27/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Airbnb Potential+ 1 more

3 Bed
2 Bath
1816 sft

21201 Kathy Ln, Spicewood, TX, 78669

Airbnb Potential+ 1 more

3 Bed
3 Bath
2464 sft

4414 Three Creek Trl, Spicewood, TX, 78669

3 Bed
4 Bath
3200 sft

22515 Hazy Hollow Cv, Spicewood, TX, 78669

3 Bed
2 Bath
2045 sft

3830 Verde Knoll Dr, Spicewood, TX, 78669

Nearby investment properties with comparable prices

2 Bed
3 Bath
1500 sft

136 Lourdes Ct #A, Dripping Springs, TX, 78620

Valencia Plan, Terrace Collection at Heritage

3 Bed
3 Bath
2589 sft

Valencia Plan, Terrace Collection at Heritage, Dripping Springs, TX, 78620

Meridian Plan, Park Collection at Heritage

3 Bed
2 Bath
1838 sft

Meridian Plan, Park Collection at Heritage, Dripping Springs, TX, 78620

5 Bed
3 Bath
2023 sft

266 Wrangell Way, Dripping Springs, TX, 78620

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 Spicewood at 403 Rogart Dr, Spicewood, TX, 78669 with 5% annual appreciation on a $435,000 basis while $3,120/mo rent supports operations. Total monthly income totals $3,120/mo and a $2,129/mo payment preserves $27/mo for cash returns. Annual cash flow comes to $321/yr on $144,203 deployed, and return on cash invested reaches 20.13% in year one. Equity gained on principal adds $2,807/yr, and five-year appreciation sums $120,182 alongside rental yield of 8.61%. Five-year ROI measures 105.24% and total cumulative return in cash totals $151,752.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,120/mo property income versus a $2,129/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1999

0.38 Acres lot

$N/A/sqft

No HOA

More details about the property

Best Value in Briarcliff with STUNNING Lake View! Perched high on a hill in the heart of Briarcliff, this 3-bedroom, 2-bath home offers unforgettable long-range Hill Country and Lake Travis views from every room. An exceptional opportunity to update and make it your own, this home is all about the views, the light, and the peaceful setting. The spacious primary suite is a true retreat with vaulted ceilings, a cozy fireplace, a sitting area, and wall-to-wall windows that frame the stunning scenery. Wake up to breathtaking sunrises and end your day with glowing sunsets all from the comfort of your bedroom. Every room in this home was designed to capture natural beauty, making it the perfect canvas for your personal touch. With an open layout and a bright, airy feel throughout, youll enjoy the best of Texas Hill Country living just minutes from Lake Travis, the marina, parks, and golf. Dont miss this rare chance to own a home with views that will truly WOW you.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.

Housing Distribution

Housing Statistics

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