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% |
Rental property for sale in Bastrop at Burnet Plan, Adelton, Bastrop, TX, 78602 priced at $344,990 converts $3,022/mo rent into $568/mo cash flow after a $1,689/mo obligation. Total monthly income equals $3,022/mo, and annual cash flow totals $6,819/yr on $114,364 invested. Return on cash invested prints 25.87% in year one, and rental yield reads 10.51% against a $344,990 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation compiles into $95,314 by year five. Five-year ROI reaches 136.06% and total cumulative return in cash sums $155,605. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,022/mo property income covering a $1,689/mo payment, not borrower’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 |
|---|---|---|
| 2025-06-03 | Listed for sale | $344,990 |
| 2025-03-01 | Listing removed | $344,990 |
| 2025-02-19 | Listed for sale | $344,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Empire Communities
Mls Name: Empire Communities
Mls Provider:
Mls ID: #N/A
