Davies Plan, Rees Landing EstatesSpicewoodTX78669
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 Davies Plan, Rees Landing Estates, Spicewood, TX, 78669 uses $216,808 cash to close to unlock $10,395/yr annual cash flow and $866/mo monthly cash flow. Total monthly income runs $5,552/mo, and a $3,225/mo payment keeps the spread at $866/mo. Purchase price stands at $658,990, and rental yield measures 10.11% with $5,552/mo rent. Return on cash invested shows 24.85% in year one, and 5% annual appreciation builds toward $182,067 over five years. Five-year ROI reaches 130.56% and total cumulative return in cash records $283,060. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,552/mo property income covering a $3,225/mo payment rather than investor’s personal income.
Single Family
Built in 2024
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
