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% |
Rental property for sale in Spicewood at Latimer Plan, Rees Landing Estates, Spicewood, TX, 78669 generates $5,740/mo in rent and, after a $3,416/mo payment, leaves $777/mo in cash flow. Total monthly income is $5,740/mo, and annual cash flow is $9,321/yr on $229,639 invested. Return on cash invested sits at 24.12% in year one, and rental yield is 9.87% on a $697,990 entry. Equity gained on principal adds $4,504/yr, while 5% annual appreciation builds toward $192,842 over five years. Five-year ROI reaches 126.6% and total cumulative return in cash sums $290,733. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,740/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,541 (100%) |
| Owner Occupied HU | 4,686 (71.6%) |
| Renter Occupied HU | 637 ( 9.7%) |
| Vacant Housing Units | 1,218 (18.6%) |
| Median Home Value | $759,615 |
| Average Home Value | $852,653 |
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Price change | $697,990 |
| 2025-04-01 | Price change | $692,990 |
| 2025-03-25 | Price change | $672,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
