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 Spicewood at 4110 Tyx Trl, Spicewood, TX, 78669 priced at $685,000 pairs $5,720/mo rent with $849/mo cash flow after a $3,353/mo payment. Total monthly income equals $5,720/mo, and annual cash flow comes to $10,183/yr on $225,365 invested. Return on cash invested is 24.58% in year one, and rental yield stands at 10.02% on a $685,000 basis. Equity gained on principal adds $4,420/yr, and 5% annual appreciation accumulates to $189,253 by year five. Five-year ROI measures 129.07% and total cumulative return in cash reaches $290,878. For financing, Ziffy Mortgage’s DSCR program evaluates $5,720/mo property income against a $3,353/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
2.06 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
| 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 |
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Albert Chen • AATX Residential
Mls Name: Unlock MLS
Mls ID: #8726374
