Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bastrop at Knox Plan, The Colony, Bastrop, TX, 78602 at $438,990 posts ROI 23.4% with $424/mo cash flow from $3,546/mo rent. Total monthly income equals $3,546/mo, and annual cash flow records $5,087/yr on $145,525 to close. Return on cash invested measures 23.4% and rental yield reads 9.69% at the current $438,990. Equity gained on principal adds $2,833/yr, and 5% annual appreciation supports $121,285 by year five. Five-year ROI prints 122.79% and total cumulative return in cash totals $178,697.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,546/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| 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 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2025-03-25 | Price change | $438,990 |
| 2025-02-01 | Price change | $437,990 |
| 2024-09-04 | Price change | $436,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Austin NHA • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A
