Plan Cambridge Plan, Lakeside at Tessera on Lake TravisOtleek Lago VistaTX78645
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 Otleek Lago Vista at Plan Cambridge Plan, Lakeside at Tessera on Lake Travis, Otleek Lago Vista, TX, 78645 priced at $543,990 converts $4,278/mo rent into $409/mo cash flow after a $2,663/mo obligation. Total monthly income equals $4,278/mo, and annual cash flow totals $4,910/yr on $178,973 invested. Return on cash invested prints 22.8% in year one, and rental yield reads 9.44% against a $543,990 entry. Equity gained on principal adds $3,510/yr, while 5% annual appreciation compiles into $150,294 by year five. Five-year ROI reaches 119.57% and total cumulative return in cash sums $214,003. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,278/mo property income covering a $2,663/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78645, Leander, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,635 (100%) |
| Owner Occupied HU | 6,007 (69.6%) |
| Renter Occupied HU | 944 (10.9%) |
| Vacant Housing Units | 1,684 (19.5%) |
| Median Home Value | $614,329 |
| Average Home Value | $720,474 |
Housing Distribution
Address Breakdown
Residential
8,108
Single Family
8,037
Multi-Family
71
Businesses
488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A