Cesar Chavez Plan, Adelton, Bastrop, TX, 78602 | $125/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

Cesar Chavez Plan, Adelton, Bastrop, TX, 78602 | $125/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1814 sft

142 Twin Creeks Cir, Del Valle, TX, 78617

3 Bed
2 Bath
2150 sft

142 Desperado Loop, Del Valle, TX, 78617

3 Bed
2 Bath
1600 sft

195 Bianca Cir, Del Valle, TX, 78617

3 Bed
3 Bath
2200 sft

182 Alonzo Dr, Del Valle, TX, 78617

Nearby investment properties with comparable prices

3 Bed
2 Bath
1667 sft

11212 Superior Bay Ln, Mustang Ridge, TX, 78610

4 Bed
3 Bath
1891 sft

13120 Eastland Dr, Mustang Ridge, TX, 78610

4 Bed
3 Bath
1874 sft

11316 Superior Bay Ln, Mustang Ridge, TX, 78610

3 Bed
2 Bath
1484 sft

Cesar Chavez Plan, Adelton, Bastrop, TX, 78602

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

Investment property for sale in Bastrop at Cesar Chavez Plan, Adelton, Bastrop, TX, 78602 offers a 9% rental yield on a $319,990 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,566/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,496/yr on $106,077 to close, and return on cash invested stands at 21.32% in year one. Equity gained on principal adds $2,065/yr while 5% annual appreciation supports $88,407 over five years. Portfolio math shows five-year ROI at 111.62% and total cumulative return in cash at $118,404. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,566/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

More details about the property

The Cesar Chavez floor plan offers 1,484 sq. ft. of well-designed, one-story living space that perfectly balances style and functionality. This home features three generously sized bedrooms and two full baths, making it ideal for families or those seeking extra space for guests or a home office. The open-concept layout seamlessly connects the kitchen, dining, and living areas, creating a warm and inviting space for gatherings and daily living. The primary suite boasts a private ensuite bathroom and a spacious walk-in closet for added convenience and luxury. A two-car garage provides ample storage and secure parking. With modern finishes and a smart, efficient layout, the Cesar Chavez floor plan is designed to meet your needs and exceed your expectations. It's the perfect place to create lasting memories.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.

Housing Distribution

Housing Statistics

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