Brazos Plan, Adelton, Bastrop, TX, 78602 | 7.02% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Brazos Plan, Adelton, Bastrop, TX, 78602 | 7.02% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1600 sft

195 Bianca Cir, Del Valle, TX, 78617

3 Bed
3 Bath
2200 sft

182 Alonzo Dr, Del Valle, TX, 78617

3 Bed
2 Bath
2150 sft

142 Desperado Loop, Del Valle, TX, 78617

3 Bed
3 Bath
2189 sft

203 Alonzo Dr, Del Valle, TX, 78617

Nearby investment properties with comparable prices

4 Bed
3 Bath
2142 sft

Hendrix Plan, Schriber Ranch, Buda, TX, 78610

4 Bed
3 Bath
2176 sft

118 Buffalo Bayou Cv, Cedar Creek, TX, 78612

4 Bed
3 Bath
2168 sft

182 Great Northern Dr, Cedar Creek, TX, 78612

3 Bed
2 Bath
1657 sft

185 Union Pacific Dr, Cedar Creek, TX, 78612

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

Investment property for sale in Bastrop at Brazos Plan, Adelton, Bastrop, TX, 78602 earns from $2,400/mo rent with a $2,007/mo payment. Total monthly income totals $2,400/mo. ROI tracks 15.35% on current figures, and rental yield reads 7.02% at a $409,990 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,273 over five years. Five-year ROI reaches 79.65% and total cumulative return in cash sums $108,260. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,400/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Brazos model is a functional, open-concept floor plan that makes the most of its square footage. It features a spacious front porch, three bedrooms and two bathrooms, as well as a study and covered patio on the main level. The second floor features a luxurious primary bedroom equipped with a spa-like ensuite and a walk-in closet. The washer and dryer are also located on this level, making laundry much more accessible. In the Brazos model, you're also able to upgrade your home to include four bedrooms and three bathrooms.

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