Camellia Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620 | $218/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

Camellia Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620 | $218/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4169 sft

160 Drifting Sands Dr, Dripping Springs, TX, 78620

3 Bed
3 Bath
2708 sft

914 Blue Ridge Dr, Dripping Springs, TX, 78620

4 Bed
4 Bath
2805 sft

2705 Campestres, Canyon Lake, TX, 78070

Apache Plan, Spring Branch, Canyon Lake, Bulverde

4 Bed
4 Bath
3405 sft

Apache Plan, Spring Branch, Canyon Lake, Bulverde, Spring Branch, TX, 78070

Nearby investment properties with comparable prices

3 Bed
3 Bath
2651 sft

809 John Price, Blanco, TX, 78606

4 Bed
3 Bath
2437 sft

122 Liberty Bell Ln, Fischer, TX, 78623

Old 32 Plan, Spring Branch, Canyon Lake, Bulverde

3 Bed
3 Bath
2930 sft

Old 32 Plan, Spring Branch, Canyon Lake, Bulverde, Spring Branch, TX, 78070

4 Bed
2 Bath
2173 sft

212 Vista View, Spring Branch, TX, 78070

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 $4,898/mo and a $3,221/mo payment preserves $218/mo for cash returns. Annual cash flow comes to $2,621/yr on $216,479 deployed, and return on cash invested reaches 21.27% in year one. Equity gained on principal adds $4,246/yr, and five-year appreciation sums $181,791 alongside rental yield of 8.93%. Five-year ROI measures 111.34% and total cumulative return in cash totals $241,034.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,898/mo property income versus a $3,221/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Explore the superb balance of energy-efficiency, individual privacy and elegant gathering spaces in The Camellia floor plan by David Weekley Homes in Dripping Springs, Texas. The open-concept gathering spaces offer elegant opportunities to apply your interior dcor style. Culinary masterpieces and quick, easy meals are equally suited to the gourmet kitchen, which includes a center island overlooking the home's sunny living area. A family game room, hobby workshop, or home office will be right at home in the upstairs retreat and welcoming study. Two large secondary bedrooms and a guest suite are each designed with individual privacy and unique personalities in mind. Your sensational Owner's Retreat includes an en suite Owner's Bath and a large walk-in closet on the first floor. How do you imagine your #LivingWeekley experience with this new home in Headwaters?

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