Delaney Plan, Rees Landing Estates, Spicewood, TX, 78669 | 6.89% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Delaney Plan, Rees Landing Estates, Spicewood, TX, 78669 | 6.89% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Airbnb Potential+ 1 more

3 Bed
4 Bath
2405 sft

101 Crooked Oak Ln, Round Mountain, TX, 78663

3 Bed
4 Bath
2800 sft

426 E Ranch Rd #962, Round Mountain, TX, 78663

Rental Income+ 1 more

3 Bed
3 Bath
2438 sft

309 Cactus Trail, Johnson City, TX, 78636

3 Bed
3 Bath
- sft

1241 Sandy Oaks Ranch Road, Johnson City, TX, 78636

Nearby investment properties with comparable prices

3 Bed
2 Bath
1910 sft

106 Leaning Oak Cir, Johnson City, TX, 78636

3 Bed
2 Bath
1895 sft

504 Cedar Mountain Dr, Marble Falls, TX, 78669

Investment Property+ 2 more

- Bed
- Bath
- sft

488 Stanton Rd, Johnson City, TX, 78636

3 Bed
2 Bath
1623 sft

504 N Ave N, Johnson City, TX, 78636

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

Rental property for sale in Spicewood at Delaney Plan, Rees Landing Estates, Spicewood, TX, 78669 priced at $649,990 converts $3,733/mo rent into after a $3,181/mo obligation. Total monthly income equals $3,733/mo. Return on cash invested prints 15.07% in year one, and rental yield reads 6.89% against a $649,990 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,580 by year five. Five-year ROI reaches 78.11% and total cumulative return in cash sums $167,039. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,733/mo property income covering a $3,181/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Delaney family home plan combines a palatial atmosphere with genuine personality to create a delightful everyday experience. Gather the family around the gourmet kitchen's full-function island to enjoy delectable treats and celebrate special achievements. Your open floor plan offers a dynamic opportunity to design your ideal lifestyle space. Each spare bedroom and guest suite provides an abundance of privacy and unique appeal. Relax into your leisurely evenings on the front and back covered porches. The welcoming study presents a wonderful place to craft your ideal social parlor or a productive home office. Retire to the effortless comfort of your Owner's Retreat, which includes a deluxe walk-in closet and a refined en suite bathroom. Livability enhancements include a split 3-car garage and plenty of extra storage. Explore our exclusive Custom Choices to make this new home plan perfect for you and yours.

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