Primrose Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620 | $99/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

Primrose Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620 | $99/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
8 Bath
6763 sft

323 Dodder Ln, Spring Branch, TX, 78070

4 Bed
3 Bath
2208 sft

475 Fischer Trl, Wimberley, TX, 78676

5 Bed
4 Bath
3587 sft

325 Stockman Dr, Dripping Springs, TX, 78620

4 Bed
5 Bath
4707 sft

LYNMAR II Plan, Caliterra - 110', Dripping Springs, TX, 78620

Nearby investment properties with comparable prices

Zinnia Plan, Headwaters 50' - Executive Series

5 Bed
3 Bath
3026 sft

Zinnia Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620

Lavender Plan, Headwaters 50' - Executive Series

4 Bed
3 Bath
2859 sft

Lavender Plan, Headwaters 50' - Executive Series, Dripping Springs, TX, 78620

3 Bed
3 Bath
2693 sft

610 Cedar Tree Pl, Spring Branch, TX, 78070

4 Bed
3 Bath
2741 sft

25 Doolittle Dr, Wimberley, TX, 78676

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

Total monthly income is $5,119/mo, and annual cash flow is $1,189/yr on $232,271 cash. Return on cash invested measures 20.57% in year one, and rental yield stands at 8.7% at a $705,990 entry. Equity gained on principal adds $4,556/yr while 5% annual appreciation compounds into $195,052 by year five. Five-year ROI records 107.6% and total cumulative return in cash reaches $249,924. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,119/mo property income versus a $3,455/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

More details about the property

Elegance and genuine comforts combine to make each day delightful in The Primrose by David Weekley floor plan. Sunlight shines on the open and inviting family and dining areas. The chef's kitchen provides a dine-up island and plenty of storage and prep space. A covered porch, sunlit study and upstairs retreat add great places to spend time together and pursue individual activities. Begin and end each day in the paradise of your Owner's Retreat, which features an en suite Owner's Bath and walk-in closet. Two junior bedrooms and two guest rooms grace both of this home. Get the most out of each day with the EnergySaver innovations that enhance the design of this new home in the Dripping Springs, Texas, community of Headwaters.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,147 (100%)
Owner Occupied HU	8,366 (82.4%)
Renter Occupied HU	1,041 (10.3%)
Vacant Housing Units	740 ( 7.3%)
Median Home Value	$735,904
Average Home Value	$830,505