Rowan Plan, Arbor Collection at Heritage, Dripping Springs, TX, 78620 | $829/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

Rowan Plan, Arbor Collection at Heritage, Dripping Springs, TX, 78620 | $829/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3795 sft

LEIGHTON Plan, Caliterra - 110', Dripping Springs, TX, 78620

Mayhew Plan, Spring Branch, Canyon Lake, Bulverde

3 Bed
3 Bath
3005 sft

Mayhew Plan, Spring Branch, Canyon Lake, Bulverde, Spring Branch, TX, 78070

4 Bed
3 Bath
1887 sft

953 Primrose Path, Canyon Lake, TX, 78133

4 Bed
4 Bath
3296 sft

402 Premier Park Loop, Dripping Springs, TX, 78620

Nearby investment properties with comparable prices

3 Bed
3 Bath
2086 sft

344 Sonata Canyon, Spring Branch, TX, 78070

3 Bed
2 Bath
1851 sft

8 Brookhollow Dr, Wimberley, TX, 78676

3 Bed
2 Bath
1821 sft

108 W Eli Chandler, Blanco, TX, 78606

3 Bed
2 Bath
1845 sft

19 Indian Princess Ln, 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

Investment property for sale in Dripping Springs at Rowan Plan, Arbor Collection at Heritage, Dripping Springs, TX, 78620 with 5% annual appreciation on a $464,990 basis while $4,186/mo rent supports operations. Total monthly income totals $4,186/mo and a $2,276/mo payment preserves $829/mo for cash returns. Annual cash flow comes to $9,951/yr on $154,144 deployed, and return on cash invested reaches 26.36% in year one. Equity gained on principal adds $3,001/yr, and five-year appreciation sums $128,468 alongside rental yield of 10.8%. Five-year ROI measures 138.83% and total cumulative return in cash totals $214,004.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,186/mo property income versus a $2,276/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$50 monthly HOA

More details about the property

With a flex space on its own downstairs, working from home might feel a little different. The Rowan is the only home design in this collection with the primary suite located upstairs with the secondary bedrooms, making this a wonderful home design for those who work from home or have little ones they want to be close with. No need for a work space? There's also an option to make the flex space a 5th bedroom with a 4th bath.

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