Georgia Plan, The ColonyBastropTX78602
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 Bastrop at Georgia Plan, The Colony, Bastrop, TX, 78602 uses $140,718 cash to close to unlock $37/yr annual cash flow and $3/mo monthly cash flow. Total monthly income runs $3,022/mo, and a $2,078/mo payment keeps the spread at $3/mo. Purchase price stands at $424,490, and rental yield measures 8.54% with $3,022/mo rent. Return on cash invested shows 19.94% in year one, and 5% annual appreciation builds toward $117,279 over five years. Five-year ROI reaches 104.23% and total cumulative return in cash records $146,665. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,022/mo property income covering a $2,078/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
