Bristol Plan, Stallion Run, Buda, TX, 78610 | $186/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

Bristol Plan, Stallion Run, Buda, TX, 78610 | $186/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2003 sft

13410 Desert Orchid Dr, Buda, TX, 78610

4 Bed
2 Bath
1531 sft

13401 Swift Wind Dr, Buda, TX, 78610

4 Bed
2 Bath
1531 sft

13307 Swift Wind Dr, Buda, TX, 78610

4 Bed
3 Bath
3126 sft

653 Dark Horse Ln, Buda, TX, 78610

Nearby investment properties with comparable prices

4 Bed
3 Bath
2042 sft

154 Gazania Rd, Kyle, TX, 78640

Mason Plan, Plum Creek : Claremont Collection

4 Bed
2 Bath
1774 sft

Mason Plan, Plum Creek : Claremont Collection, Kyle, TX, 78640

3 Bed
3 Bath
1769 sft

Holden Plan, Crosswinds, Kyle, TX, 78640

4 Bed
2 Bath
2031 sft

127 Dreyer, Kyle, TX, 78640

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 Buda at Bristol Plan, Stallion Run, Buda, TX, 78610 priced at $361,990 converts $2,760/mo rent into $186/mo cash flow after a $1,772/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $2,227/yr on $120,000 invested. Return on cash invested prints 21.76% in year one, and rental yield reads 9.15% against a $361,990 entry. Equity gained on principal adds $2,336/yr, while 5% annual appreciation compiles into $100,011 by year five. Five-year ROI reaches 114.02% and total cumulative return in cash sums $136,822. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $1,772/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The two-story Bristol plan offers ample space to meet your needs. Privately situated on the main floor, the owner's suite features a roomy walk-in closet and attached bath. Additional main-floor highlights include a second bedroom downstairs with a walk-in closet, a two-story foyer, a mudroom, and a spacious kitchen overlooking an open-concept dining area and great room. Upstairs, you'll enjoy a versatile loft space, plus three more bedrooms-two featuring walk-in closets. *Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. 2025 Century Communities, Inc.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78610, Buda, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,316 (100%)
Owner Occupied HU	15,004 (73.9%)
Renter Occupied HU	4,422 (21.8%)
Vacant Housing Units	890 ( 4.4%)
Median Home Value	$422,703
Average Home Value	$485,676