Gallatin Plan, HeadwatersDripping SpringsTX78620
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 Dripping Springs at Gallatin Plan, Headwaters, Dripping Springs, TX, 78620 with 5% annual appreciation on a $645,990 basis while $5,071/mo rent supports operations. Total monthly income totals $5,071/mo and a $3,162/mo payment preserves $477/mo for cash returns. Annual cash flow comes to $5,725/yr on $212,531 deployed, and return on cash invested reaches 22.75% in year one. Equity gained on principal adds $4,168/yr, and five-year appreciation sums $178,475 alongside rental yield of 9.42%. Five-year ROI measures 119.3% and total cumulative return in cash totals $253,539.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,071/mo property income versus a $3,162/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
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 |
Housing Distribution
Address Breakdown
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A