








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 Buda at 454 Shale Cir, Buda, TX, 78610 offers a 8.89% rental yield on a $372,500 purchase with $2,760/mo rent. Total monthly income registers $2,760/mo, and a $1,823/mo payment leaves $111/mo available for distribution. Annual cash flow reaches $1,335/yr on $123,484 to close, and return on cash invested stands at 20.99% in year one. Equity gained on principal adds $2,404/yr while 5% annual appreciation supports $102,915 over five years. Portfolio math shows five-year ROI at 109.88% and total cumulative return in cash at $135,682. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,760/mo property income against a $1,823/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
6,067 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Kailynn Kellett • AustinRealEstate.com
Mls Name: Unlock MLS
Mls ID: #4926817