Plan Waverley Plan, Lakeside at Tessera on Lake TravisLago 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 Lago Vista at Plan Waverley Plan, Lakeside at Tessera on Lake Travis, Lago Vista, TX, 78645 offers $4,278/mo rent that, after a $2,604/mo payment, leaves $495/mo cash flow. Total monthly income is $4,278/mo, and annual cash flow is $5,937/yr on $175,025 cash. Return on cash invested measures 23.45% in year one, and rental yield stands at 9.65% at a $531,990 entry. Equity gained on principal adds $3,433/yr while 5% annual appreciation compounds into $146,979 by year five. Five-year ROI records 123.03% and total cumulative return in cash reaches $215,335. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,278/mo property income versus a $2,604/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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