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% |
Investment property for sale in Bastrop at Blake Plan, The Colony, Bastrop, TX, 78602 uses $128,039 cash to close to unlock $3,310/yr annual cash flow and $276/mo monthly cash flow. Total monthly income runs $3,022/mo, and a $1,890/mo payment keeps the spread at $276/mo. Purchase price stands at $386,240, and rental yield measures 9.39% with $3,022/mo rent. Return on cash invested shows 22.49% in year one, and 5% annual appreciation builds toward $106,711 over five years. Five-year ROI reaches 117.91% and total cumulative return in cash records $150,976. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,022/mo property income covering a $1,890/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-10-16 | Price change | $386,240 |
| 2025-10-07 | Price change | $416,240 |
| 2025-09-03 | Price change | $415,740 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A
