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 Bastrop at 705 N Laurel Street, Bastrop, TX, 78602 priced at $265,000 pairs $2,527/mo rent with $617/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,527/mo, and annual cash flow comes to $7,401/yr on $87,848 invested. Return on cash invested is 28.33% in year one, and rental yield stands at 11.44% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 149.36% and total cumulative return in cash reaches $131,211. For financing, Ziffy Mortgage’s DSCR program evaluates $2,527/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
10,018 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-07 | Price change | $265,000 |
| 2024-09-13 | Price change | $270,000 |
| 2024-08-28 | Price change | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $252,182 | 5.12% |
| 2023-12-27 | $4709.42 | -1.80% | $239,894 | 8.70% |
| 2022-12-27 | $4795.65 | 22.84% | $220,693 | 34.23% |
Listed by: Veronica Venegas • JB Goodwin, REALTORS
Mls Name: SABOR
Mls Provider:
Mls ID: #1779011
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
