Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Dripping Springs at Schertz Plan, Headwaters, Dripping Springs, TX, 78620 earns $917/mo cash flow from $5,504/mo rent with a $3,157/mo payment. Total monthly income totals $5,504/mo, and annual cash flow totals $11,007/yr on $212,202 capital. ROI tracks 25.25% on current figures, and rental yield reads 10.24% at a $644,990 purchase. Equity gained on principal adds $4,162/yr, and 5% annual appreciation supports $178,199 over five years. Five-year ROI reaches 132.67% and total cumulative return in cash sums $281,521. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,504/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.
| 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 |
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Date | Event | Price |
|---|---|---|
| 2024-12-31 | Listed for sale | $644,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A
