HUNTLEY Plan, The Colony - 50', Bastrop, TX, 78602 | 7.13% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1645 sft

172 Cibolo Creek Loop, Bastrop, TX, 78602

2 Bed
3 Bath
1500 sft

7206 Harmony Shoals Bnd, Austin, TX, 78744

4 Bed
2 Bath
1920 sft

209 Dry Willow Rd, Elgin, TX, 78621

3 Bed
2 Bath
1176 sft

564 Riddle Rd, Cedar Creek, TX, 78612

Nearby investment properties with comparable prices

3 Bed
3 Bath
2071 sft

8802 Marmoset Way, Austin, TX, 78744

4 Bed
3 Bath
2265 sft

9601 Oxbow Strap Dr, Austin, TX, 78724

3 Bed
2 Bath
1725 sft

147 Pin Oak Xing, Elgin, TX, 78621

3 Bed
3 Bath
1736 sft

7114 Ezra Brooks Bnd, Austin, TX, 78744

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

Total monthly income totals $3,022/mo. ROI tracks 15.78% on current figures, and rental yield reads 7.13% at a $508,900 purchase. Equity gained on principal adds $3,284/yr, and 5% annual appreciation supports $140,600 over five years. Five-year ROI reaches 81.89% and total cumulative return in cash sums $137,106. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,022/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