The Aspen (4025) Plan, Big Sky Ranch - Executive Collection, Dripping Springs, TX, 78620 | $200/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1643 sft

Pierce Plan, Sunfield, Buda, TX, 78610

4 Bed
3 Bath
2042 sft

424 Wapiti Rd, Buda, TX, 78610

3 Bed
1 Bath
936 sft

605 Orland Blvd, Austin, TX, 78745

3 Bed
2 Bath
1572 sft

713 Patterson Ave, Austin, TX, 78703

Nearby investment properties with comparable prices

3 Bed
2 Bath
1509 sft

6502 Turner Coach Trl, Buda, TX, 78610

3 Bed
2 Bath
1230 sft

12020 Murano Dr, Austin, TX, 78747

3 Bed
2 Bath
1352 sft

9005 Pin Brush Dr, Austin, TX, 78748

3 Bed
3 Bath
1436 sft

9241 Vigen Cir, Austin, TX, 78748

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 totals $3,136/mo, and annual cash flow totals $2,394/yr on $136,906 capital. ROI tracks 21.66% on current figures, and rental yield reads 9.11% at a $412,990 purchase. Equity gained on principal adds $2,665/yr, and 5% annual appreciation supports $114,102 over five years. Five-year ROI reaches 113.44% and total cumulative return in cash sums $155,306. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,136/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

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