Avery Plan, The Colony: Ridgepointe and Claremont Collections, Bastrop, TX, 78602 | $198/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

Avery Plan, The Colony: Ridgepointe and Claremont Collections, Bastrop, TX, 78602 | $198/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1100 sft

6739 Taylorsville Rd, Dale, TX, 78616

4 Bed
2 Bath
2016 sft

690 Casen St, Dale, TX, 78616

3 Bed
2 Bath
2064 sft

697 High Grove Rd, Cedar Creek, TX, 78612

3 Bed
1 Bath
1444 sft

11701 Reata Dr, Buda, TX, 78610

Nearby investment properties with comparable prices

Avery Plan, The Colony : Ridgepointe and Claremont Collections

3 Bed
2 Bath
1645 sft

Avery Plan, The Colony : Ridgepointe and Claremont Collections, Bastrop, TX, 78602

4 Bed
2 Bath
1788 sft

205 Wirecrested Dr, Lockhart, TX, 78644

4 Bed
2 Bath
1707 sft

13000 Eastland Dr, Mustang Ridge, TX, 78610

5 Bed
3 Bath
2000 sft

160 Brinley Mae Way, Lockhart, TX, 78644

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

Rental property for sale in Bastrop at Avery Plan, The Colony: Ridgepointe and Claremont Collections, Bastrop, TX, 78602 priced at $336,990 pairs $2,594/mo rent with $198/mo cash flow after a $1,649/mo payment. Total monthly income equals $2,594/mo, and annual cash flow comes to $2,376/yr on $111,712 invested. Return on cash invested is 22.04% in year one, and rental yield stands at 9.24% on a $336,990 basis. Equity gained on principal adds $2,175/yr, and 5% annual appreciation accumulates to $93,104 by year five. Five-year ROI measures 115.51% and total cumulative return in cash reaches $129,033. For financing, Ziffy Mortgage’s DSCR program evaluates $2,594/mo property income against a $1,649/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Designed with the way families live in mind, this single-level home boasts an open floorplan shared between the living and dining space that works to maximize the footprint of the interior. There are three bedrooms in total - two secondary bedrooms off the foyer and the owner's suite situated privately near the family room - making it ideal for small and growing families.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.

Housing Distribution

Housing Statistics

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