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 Livingston Plan, The Colony, Bastrop, TX, 78602 earns $418/mo cash flow from $3,007/mo rent with a $1,782/mo payment. Total monthly income totals $3,007/mo, and annual cash flow totals $5,018/yr on $120,663 capital. ROI tracks 24.07% on current figures, and rental yield reads 9.91% at a $363,990 purchase. Equity gained on principal adds $2,349/yr, and 5% annual appreciation supports $100,564 over five years. Five-year ROI reaches 126.38% and total cumulative return in cash sums $152,498. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,007/mo property income instead of your personal income.
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 |
|---|---|---|
| 2025-02-01 | Price change | $363,990 |
| 2024-09-04 | Price change | $362,990 |
| 2024-07-02 | Price change | $361,990 |
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
