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% |
Rental property for sale in Buda at Texoma Plan, Willow Springs, Buda, TX, 78610 priced at $349,990 converts $2,514/mo rent into $25/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $302/yr on $116,022 invested. Return on cash invested prints 20.17% in year one, and rental yield reads 8.62% against a $349,990 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,696 by year five. Five-year ROI reaches 105.48% and total cumulative return in cash sums $122,375. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78610, Buda, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,316 (100%) |
| Owner Occupied HU | 15,004 (73.9%) |
| Renter Occupied HU | 4,422 (21.8%) |
| Vacant Housing Units | 890 ( 4.4%) |
| Median Home Value | $422,703 |
| Average Home Value | $485,676 |
Residential
18,727
Single Family
16,824
Multi-Family
1,903
Businesses
1,255
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Listed for sale | $349,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A
