Kendall Plan, The Colony, Bastrop, TX, 78602 | 7.31% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Kendall Plan, The Colony, Bastrop, TX, 78602 | 7.31% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2025 sft

Trinity Plan, Adelton, Bastrop, TX, 78602

Rental Income+ 1 more

4 Bed
3 Bath
2520 sft

171 Milagros Dr, Cedar Creek, TX, 78612

3 Bed
2 Bath
1589 sft

Brodie Plan, The Colony, Bastrop, TX, 78602

3 Bed
2 Bath
1657 sft

185 Union Pacific Dr, Cedar Creek, TX, 78612

Nearby investment properties with comparable prices

3 Bed
3 Bath
1814 sft

142 Twin Creeks Cir, Del Valle, TX, 78617

4 Bed
2 Bath
1992 sft

1992W Plan, The Colony 45', Bastrop, TX, 78602

4 Bed
4 Bath
2484 sft

147 Coleto Trl, Bastrop, TX, 78602

4 Bed
3 Bath
2110 sft

201 Silverton Ln, Cedar Creek, TX, 78612

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 Kendall Plan, The Colony, Bastrop, TX, 78602 offers a 7.31% rental yield on a $454,900 purchase with $2,770/mo rent. 37% in year one. Equity gained on principal adds $2,935/yr while 5% annual appreciation supports $125,680 over five years. Portfolio math shows five-year ROI at 80.02% and total cumulative return in cash at $120,668. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,770/mo property income against a $2,227/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

$105 monthly HOA

More details about the property

The inviting Kendall plan is now available in the serene masterplan community of The Colony. When stepping into the Kendall, you are welcomed with a long entryway with three bedrooms splitting off. As you make your way into the heart of the home, you are greeted with the open design of the kitchen overlooking the family room. Designed to impress, the kitchen showcases a large island with extensive counterspace and walk-in pantry. Providing peace and tranquility, the primary suite is tucked away in a corner of the home, with windows looking out to the back yard.

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