Moonbeam Plan, Willow Springs, Buda, TX, 78610 | $381/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

Moonbeam Plan, Willow Springs, Buda, TX, 78610 | $381/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1210 sft

206 Feathergrass Dr, Buda, TX, 78610

3 Bed
2 Bath
2055 sft

132 Pine Bark Dr, Buda, TX, 78610

3 Bed
2 Bath
1996 sft

110 Pine Bark Dr, Buda, TX, 78610

3 Bed
2 Bath
2140 sft

1921 Ruby Ranch Rd, Buda, TX, 78610

Nearby investment properties with comparable prices

3 Bed
2 Bath
1535 sft

423 Morning Glory Loop, Kyle, TX, 78640

4 Bed
2 Bath
1615 sft

647 Lake Sweetwater Ln, Buda, TX, 78610

3 Bed
2 Bath
1489 sft

307 Gladiola Loop, Kyle, TX, 78640

3 Bed
3 Bath
1700 sft

367 Lake Sweetwater Ln, Buda, 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 Buda at Moonbeam Plan, Willow Springs, Buda, TX, 78610 priced at $299,990 converts $2,514/mo rent into $381/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $4,572/yr on $99,447 invested. Return on cash invested prints 24.51% in year one, and rental yield reads 10.06% against a $299,990 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,882 by year five. Five-year ROI reaches 128.75% and total cumulative return in cash sums $128,037. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,468/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Enter the home from the front porch into a welcoming foyer, where two bedrooms are located at the front of the home and share a full bath. As you continue down the hall, you'll pass the laundry room, a coat closet, and access to the two-car garage. The home then opens into the kitchen, dining area, and family room, creating a spacious and inviting main living space. A patio is located just off the family room, perfect for outdoor relaxing. Tucked off the dining area is the primary bedroom, featuring a private bath and a generous walk-in closet.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78610, Buda, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,316 (100%)
Owner Occupied HU	15,004 (73.9%)
Renter Occupied HU	4,422 (21.8%)
Vacant Housing Units	890 ( 4.4%)
Median Home Value	$422,703
Average Home Value	$485,676