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 Buda at 651 Bayberry Cir, Buda, TX, 78610 offers $2,796/mo rent that, after a $1,781/mo payment, leaves $178/mo cash flow. Total monthly income is $2,796/mo, and annual cash flow is $2,136/yr on $120,633 cash. Return on cash invested measures 21.68% in year one, and rental yield stands at 9.22% at a $363,900 entry. Equity gained on principal adds $2,348/yr while 5% annual appreciation compounds into $100,539 by year five. Five-year ROI records 113.69% and total cumulative return in cash reaches $137,146. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,796/mo property income versus a $1,781/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
N/A 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 |
|---|---|---|
| 2025-07-23 | Listing removed | $360,000 |
| 2025-07-09 | Pending sale | $360,000 |
| 2025-07-01 | Contingent | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $6406.12 | 7.04% | $369,472 | 10.00% |
| 2023-10-19 | $5984.81 | -21.96% | $335,884 | 10.00% |
| 2022-10-19 | $7669.38 | -1.14% | $305,349 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
