Osprey Plan, SunfieldBudaTX78610
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Buda at Osprey Plan, Sunfield, Buda, TX, 78610 priced at $396,990 pairs $3,220/mo rent with $397/mo cash flow after a $1,943/mo payment. Total monthly income equals $3,220/mo, and annual cash flow comes to $4,764/yr on $131,602 invested. Return on cash invested is 23.53% in year one, and rental yield stands at 9.73% on a $396,990 basis. Equity gained on principal adds $2,562/yr, and 5% annual appreciation accumulates to $109,681 by year five. Five-year ROI measures 123.5% and total cumulative return in cash reaches $162,523. For financing, Ziffy Mortgage’s DSCR program evaluates $3,220/mo property income against a $1,943/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,727
Single Family
16,824
Multi-Family
1,903
Businesses
1,255
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
