Franklin Plan, The Colony, Bastrop, TX, 78602 | 7.03% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Franklin Plan, The Colony, Bastrop, TX, 78602 | 7.03% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2904 sft

152 Rita Blanca Bnd, Bastrop, TX, 78602

4 Bed
3 Bath
2376 sft

Blake Plan, The Colony, Bastrop, TX, 78602

4 Bed
3 Bath
2484 sft

Winchester Plan, The Colony, Bastrop, TX, 78602

5 Bed
4 Bath
2904 sft

Knox Plan, The Colony, Bastrop, TX, 78602

Nearby investment properties with comparable prices

4 Bed
3 Bath
2535 sft

Englewood Plan, The Colony, Bastrop, TX, 78602

3 Bed
2 Bath
1898 sft

176 Hay Meadow, Cedar Creek, TX, 78612

3 Bed
4 Bath
2700 sft

109 La Fortuna Dr, Del Valle, TX, 78617

4 Bed
3 Bath
2569 sft

Hillsboro Plan, The Colony, 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 Franklin Plan, The Colony, Bastrop, TX, 78602 offers a 7.03% rental yield on a $515,990 purchase with $3,022/mo rent. 48% in year one. Equity gained on principal adds $3,330/yr while 5% annual appreciation supports $142,559 over five years. Portfolio math shows five-year ROI at 80.31% and total cumulative return in cash at $136,332. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,022/mo property income against a $2,526/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

Home Sites and Showcase Homes Now Open!Residents of The Colony live in one of the most beautiful areas near Austin, surrounded by deep forest, scenic lakes and gently rolling hills. Nature is just outside your doorstep, with the winding Colorado River marking the eastern boundary of the community and McKinney Roughs, an 1,100 acre nature preserve just two miles west. The Colony is located 20 minutes from Austin-Bergstrom International Airport, 10 minutes to downtown Bastrop, and a mere 5 minutes from your everyday conveniences. It's the perfect marriage of easy access to vibrant city life and tranquil country living. Living a healthy, active lifestyle is a breeze at The Colony with The Overlook Amenity Center,with private pool, state-of-the-art fitness equipment, relaxing pocket parks with seating areas, and spectacular views of the Colorado River!

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