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 earns $304/mo cash flow from $3,121/mo rent with a $1,939/mo payment. Total monthly income totals $3,121/mo, and annual cash flow totals $3,644/yr on $131,354 capital. ROI tracks 22.68% on current figures, and rental yield reads 9.45% at a $396,240 purchase. Equity gained on principal adds $2,557/yr, and 5% annual appreciation supports $109,474 over five years. Five-year ROI reaches 118.92% and total cumulative return in cash sums $156,203. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,121/mo property income instead of your personal income.
Single Family
Built in 2026
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
