Spicewood Plan, Toll Brothers at Headwaters - Legacy Collection, Dripping Springs, TX, 78620 | $939/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

Spicewood Plan, Toll Brothers at Headwaters - Legacy Collection, Dripping Springs, TX, 78620 | $939/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3986 sft

412 Crosswater Ln, Dripping Springs, TX, 78620

4 Bed
4 Bath
3546 sft

265 Gaucho Way, Dripping Springs, TX, 78620

5 Bed
6 Bath
4991 sft

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

5 Bed
4 Bath
4405 sft

205 Waters View Ct, Dripping Springs, TX, 78620

Nearby investment properties with comparable prices

Campestres Plan, Spring Branch, Canyon Lake, Bulverde

3 Bed
2 Bath
2567 sft

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

3 Bed
3 Bath
2167 sft

1350 Birch Ln, Fischer, TX, 78623

3 Bed
3 Bath
2156 sft

725 Lonesome Loop, Blanco, TX, 78606

Investment Property+ 2 more

4 Bed
3 Bath
2131 sft

1102 Twain St, Driftwood, TX, 78619

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 equals $4,865/mo, and annual cash flow comes to $11,273/yr on $181,606 invested. Return on cash invested is 26.27% in year one, and rental yield stands at 10.58% on a $551,995 basis. Equity gained on principal adds $3,562/yr, and 5% annual appreciation accumulates to $152,506 by year five. Five-year ROI measures 138.14% and total cumulative return in cash reaches $250,872. For financing, Ziffy Mortgage’s DSCR program evaluates $4,865/mo property income against a $2,702/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The stunning Spicewood home design opens with an elegant two-story foyer that flows past a useful office into a soaring two-story great room. Adjacent is a beautiful covered patio, a bright casual dining area with a tray ceiling, and a well-designed kitchen complete with a large center island with breakfast bar, plenty of counter and cabinet space, and a walk-in pantry. The secluded primary bedroom features a tray ceiling, a spacious walk-in closet, and a stylish primary bath with dual vanities, a luxe shower with seat, and a private water closet. Central to a generous loft on the second floor are two generous secondary bedrooms with access to a full hall bath. An additional secondary bedroom features a private bath and a walk-in closet. Additional highlights include convenient first-floor laundry, a powder room, an everyday entry, and extra storage throughout.

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