Buccaneer Plan, Headwaters 80' - Executive Series, Dripping Springs, TX, 78620 | $100/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

Buccaneer Plan, Headwaters 80' - Executive Series, Dripping Springs, TX, 78620 | $100/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2841 sft

1033 Mystic Shores Blvd, Spring Branch, TX, 78070

- Bed
5 Bath
6003 sft

45 La Buena Vista Dr, Wimberley, TX, 78676

3 Bed
4 Bath
3288 sft

151 HILL MYNA LN, Spring Branch, TX, 78070

4 Bed
4 Bath
3176 sft

432 Havasu Point, Spring Branch, TX, 78070

Nearby investment properties with comparable prices

4 Bed
3 Bath
2290 sft

1610 N Elder Hill Rd #B, Driftwood, TX, 78619

4 Bed
5 Bath
4244 sft

MERRICK II Plan, Caliterra - 70', Dripping Springs, TX, 78620

4 Bed
4 Bath
3566 sft

EASTLAND II Plan, Caliterra - 80', Dripping Springs, TX, 78620

4 Bed
3 Bath
3188 sft

1100 Appalachian Trl, San Marcos, TX, 78666

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

Total monthly income totals $6,713/mo, and annual cash flow totals $1,194/yr on $305,967 capital. ROI tracks 20.45% on current figures, and rental yield reads 8.66% at a $929,990 purchase. Equity gained on principal adds $6,001/yr, and 5% annual appreciation supports $256,939 over five years. Five-year ROI reaches 106.93% and total cumulative return in cash sums $327,175. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,713/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

Build your family's future with the timeless comforts and top-quality craftsmanship of The Buccaneer floor plan by David Weekley Homes in Headwaters. Host unforgettable social gatherings and spend quiet nights together in the open-concept living spaces. A streamlined kitchen layout creates a tasteful foundation for your unique culinary style. Social gatherings and quiet evenings are equally enhanced with the covered porch. Withdraw to the elegant Owner's Retreat, which includes the closet and Owner's Bath features to pamper your wardrobe and yourself. The guest suite and three secondary bedrooms offer everyone a place to make their own. A quiet study and expansive upstairs retreat with a balcony easily adapt to your lifestyle. Explore our exclusive Personalized Selections with this new home in Dripping Springs, Texas.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,147 (100%)
Owner Occupied HU	8,366 (82.4%)
Renter Occupied HU	1,041 (10.3%)
Vacant Housing Units	740 ( 7.3%)
Median Home Value	$735,904
Average Home Value	$830,505