ADLEY Plan, Caliterra - 70', Dripping Springs, TX, 78620 | $412/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

ADLEY Plan, Caliterra - 70', Dripping Springs, TX, 78620 | $412/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3624 sft

557 MYSTIC BREEZE, Spring Branch, TX, 78070

3 Bed
3 Bath
3251 sft

315 VIP DR, Canyon Lake, TX, 78133

3 Bed
4 Bath
3870 sft

522 Mystic Shores Blvd, Spring Branch, TX, 78070

3 Bed
3 Bath
3016 sft

365 Blackbird Dr, Spring Branch, TX, 78070

Nearby investment properties with comparable prices

Airbnb Potential+ 1 more

2 Bed
1 Bath
1056 sft

145 Lea Ln, Wimberley, TX, 78676

3 Bed
2 Bath
3100 sft

300-300 Shady Bluff Dr #294, Wimberley, TX, 78676

4 Bed
4 Bath
2405 sft

Wimberley - E Plan, Mystic Shores, Spring Branch, TX, 78070

4 Bed
3 Bath
- sft

560 Eagles Peak Dr, Fischer, TX, 78623

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

Total monthly income runs $5,602/mo, and a $3,573/mo payment keeps the spread at $412/mo. Purchase price stands at $729,900, and rental yield measures 9.21% with $5,602/mo rent. Return on cash invested shows 22.12% in year one, and 5% annual appreciation builds toward $201,658 over five years. Five-year ROI reaches 115.89% and total cumulative return in cash records $278,299. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,602/mo property income covering a $3,573/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Adley is a stunning floor plan that is strategically designed in a sensible and unifying way. 3 of the 4 bedrooms occupy one corner of the house, while the Owner's Suite is tucked away in the rear of the home, providing a secluded retreat. Off the foyer, you'll find the perfect flex room to be utilized as a private study or media room - whichever you see fit. Enjoy an open and airy living triangle between the expansive family room, kitchen with a large center island, and elegant dining room. Not only does this plan come well-equipped with impressive standard features, it also presents numerous opportunities to customize certain areas to align with your unique lifestyle.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,147 (100%)
Owner Occupied HU	8,366 (82.4%)
Renter Occupied HU	1,041 (10.3%)
Vacant Housing Units	740 ( 7.3%)
Median Home Value	$735,904
Average Home Value	$830,505