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% |
Investment property for sale in Spicewood at Caldwell Plan, West Cypress Hills, Spicewood, TX, 78669 offers a 8.87% rental yield on a $586,990 purchase with $4,338/mo rent. Total monthly income registers $4,338/mo, and a $2,873/mo payment leaves $164/mo available for distribution. Annual cash flow reaches $1,966/yr on $193,120 to close, and return on cash invested stands at 21.08% in year one. Equity gained on principal adds $3,788/yr while 5% annual appreciation supports $162,175 over five years. Portfolio math shows five-year ROI at 110.3% and total cumulative return in cash at $213,007. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,338/mo property income against a $2,873/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
| 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 |
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Date | Event | Price |
|---|---|---|
| 2024-09-26 | Price change | $586,990 |
| 2024-08-04 | Price change | $582,990 |
| 2024-07-26 | Price change | $577,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A
