Manor Plan, Adelton, Bastrop, TX, 78602 | 8.52% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Manor Plan, Adelton, Bastrop, TX, 78602 | 8.52% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1814 sft

142 Twin Creeks Cir, Del Valle, TX, 78617

3 Bed
2 Bath
2150 sft

142 Desperado Loop, Del Valle, TX, 78617

3 Bed
2 Bath
1600 sft

195 Bianca Cir, Del Valle, TX, 78617

3 Bed
3 Bath
2200 sft

182 Alonzo Dr, Del Valle, TX, 78617

Nearby investment properties with comparable prices

3 Bed
3 Bath
1670 sft

Manor Plan, Adelton, Bastrop, TX, 78602

3 Bed
2 Bath
1441 sft

154 Caracara Ln, Lockhart, TX, 78644

4 Bed
2 Bath
1788 sft

205 Wirecrested Dr, Lockhart, TX, 78644

4 Bed
2 Bath
1667 sft

11301 Superior Bay Ln, Mustang Ridge, TX, 78610

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

Rental property for sale in Bastrop at Manor Plan, Adelton, Bastrop, TX, 78602 generates $2,400/mo in rent, after a $1,654/mo payment. Total monthly income is $2,400/mo. Return on cash invested sits at 19.87% in year one, and rental yield is 8.52% on a $337,990 entry. Equity gained on principal adds $2,181/yr, while 5% annual appreciation builds toward $93,380 over five years. Five-year ROI reaches 103.87% and total cumulative return in cash sums $116,375. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Manor floorplan offers 1,670 sq. ft. of versatile, two-story living space designed for modern lifestyles. Featuring three spacious bedrooms, two full baths, and a convenient half bath, this layout is perfect for families or those who love to entertain. The open-concept main floor connects the kitchen, dining, and living areas, creating a welcoming space for gatherings and everyday living. Upstairs, the private primary suite includes an ensuite bathroom and a generous walk-in closet for ultimate comfort. Two additional bedrooms share a full bath, making it ideal for guests or growing families. A two-car garage provides secure parking and additional storage space. With its thoughtful design and stylish finishes, the Manor floorplan combines functionality and elegance to create the perfect home.

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