Ayla Plan, The Colony 50', Bastrop, TX, 78602 | 8.28% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Ayla Plan, The Colony 50', Bastrop, TX, 78602 | 8.28% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
3 Bath
1560 sft

124 Three Oaks Ln #116, Bastrop, TX, 78602

5 Bed
3 Bath
3910 sft

106 Woodcutter Ct, Bastrop, TX, 78602

4 Bed
4 Bath
3051 sft

133 Pinyon Pine Dr, Bastrop, TX, 78602

4 Bed
3 Bath
2978 sft

138 Wood Hollow Ct, Bastrop, TX, 78602

Nearby investment properties with comparable prices

4 Bed
3 Bath
2020 sft

181 Santa Fe Trl, Cedar Creek, TX, 78612

4 Bed
3 Bath
2380 sft

Elderberry Plan, Seasons at Railhead, Cedar Creek, TX, 78612

4 Bed
2 Bath
2140 sft

120 Creek Ridge Dr, Bastrop, TX, 78602

4 Bed
3 Bath
2220 sft

242 Bianca Cir, Del Valle, TX, 78617

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 Ayla Plan, The Colony 50', Bastrop, TX, 78602 offers $3,022/mo rent that, after a $2,144/mo payment. Total monthly income is $3,022/mo. Return on cash invested measures 19.14% in year one, and rental yield stands at 8.28% at a $437,990 entry. Equity gained on principal adds $2,826/yr while 5% annual appreciation compounds into $121,009 by year five. Five-year ROI records 99.97% and total cumulative return in cash reaches $145,143. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,022/mo property income versus a $2,144/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Artistry, expertise and dedication are at the heart of every design decision put into crafting The Ayla by David Weekley floor plan in The Colony. Your personal design and interior dcor style will be right at home in the elegant family and dining spaces. A tasteful kitchen rests at the heart of this home, balancing impressive style with easy function, all while maintaining an open design. Leave the outside world behind and lavish in the main-level Owner's Retreat, featuring a superb Owner's Bath and walk-in closet. The welcoming study presents a versatile place for a home office, lounge, media studio, or specialty room of your own design. A guest suite, two junior bedrooms, and a retreat are all nestled on the second floor, helping everyone find a space they can make uniquely their own. Experience the Best in Design, Choice and Service with this new home in Bastrop, Texas.

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