Caldwell Plan, West Cypress HillsSpicewoodTX78669
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Spicewood at Caldwell Plan, West Cypress Hills, Spicewood, TX, 78669 offers a 9.15% rental yield on a $634,900 purchase with $4,840/mo rent. Total monthly income registers $4,840/mo, and a $3,108/mo payment leaves $325/mo available for distribution. Annual cash flow reaches $3,896/yr on $208,882 to close, and return on cash invested stands at 21.93% in year one. Equity gained on principal adds $4,097/yr while 5% annual appreciation supports $175,411 over five years. Portfolio math shows five-year ROI at 114.84% and total cumulative return in cash at $239,881. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,840/mo property income against a $3,108/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,541 (100%) |
| Owner Occupied HU | 4,686 (71.6%) |
| Renter Occupied HU | 637 ( 9.7%) |
| Vacant Housing Units | 1,218 (18.6%) |
| Median Home Value | $759,615 |
| Average Home Value | $852,653 |
Housing Distribution
Address Breakdown
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
