Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 APS 528 Double Loft Plan, Open Air Resorts, Spicewood, Spicewood, TX, 78669 priced at $102,700 converts $825/mo rent into $94/mo cash flow after a $503/mo obligation. Total monthly income equals $825/mo, and annual cash flow totals $1,132/yr on $34,045 invested. Return on cash invested prints 23.23% in year one, and rental yield reads 9.64% against a $102,700 entry. Equity gained on principal adds $663/yr, while 5% annual appreciation compiles into $28,374 by year five. Five-year ROI reaches 122.03% and total cumulative return in cash sums $41,544. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $825/mo property income covering a $503/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-05-13 | Listed for sale | $102,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: N/A • Castle Park Communities
Mls Name: Castle Park
Mls Provider:
Mls ID: #N/A
