Lady Bird Plan, Toll Brothers at Headwaters - Legacy Collection, Dripping Springs, TX, 78620 | $705/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Lady Bird Plan, Toll Brothers at Headwaters - Legacy Collection, Dripping Springs, TX, 78620 | $705/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
4 Bath
2560 sft

502 Wayside Dr, Wimberley, TX, 78676

4 Bed
4 Bath
2916 sft

362 Coneflower Drive, Spring Branch, TX, 78070

3 Bed
3 Bath
1550 sft

346 Shady Bluff Dr, Wimberley, TX, 78676

4 Bed
5 Bath
2852 sft

519 N Brasstown Dr, Blanco, TX, 78606

Nearby investment properties with comparable prices

3 Bed
3 Bath
2200 sft

174 MAGNOLIA MDW, Canyon Lake, TX, 78133

3 Bed
3 Bath
1835 sft

2920 ROCKY RIDGE LOOP, Canyon Lake, TX, 78133

3 Bed
3 Bath
2374 sft

273 Toucan Dr, Spring Branch, TX, 78070

3 Bed
2 Bath
1842 sft

710 Stars And Stripes, Fischer, TX, 78623

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 runs $4,751/mo, and a $2,785/mo payment keeps the spread at $705/mo. Purchase price stands at $568,995, and rental yield measures 10.02% with $4,751/mo rent. Return on cash invested shows 24.58% in year one, and 5% annual appreciation builds toward $157,203 over five years. Five-year ROI reaches 129.06% and total cumulative return in cash records $241,605. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,751/mo property income covering a $2,785/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The beautiful Lady Bird home design features an open floor plan that combines style and function. A welcoming foyer adorned with a tray ceiling flows past a bright office and a chic dining room into the two-story great room. Just steps from the casual dining area with access to the covered patio is a thoughtfully planned kitchen that offers a center island with breakfast bar, ample counter and cabinet space, and a walk-in pantry. An elegantly appointed primary bedroom boasts a tray ceiling, a generous walk-in closet, and a serene primary bath with a dual-sink vanity, a luxe shower with seat and drying area, and a private water closet. On the second floor is an airy loft ideal for a variety of purposes. Two secondary bedrooms with walk-in closets are convenient to a full hall bath. Other highlights include a first-floor secondary bedroom and full hall bath perfect for guests, first-floor laundry, an everyday entry, and extra storage throughout.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,147 (100%)
Owner Occupied HU	8,366 (82.4%)
Renter Occupied HU	1,041 (10.3%)
Vacant Housing Units	740 ( 7.3%)
Median Home Value	$735,904
Average Home Value	$830,505