The Bremond Plan, Sola Vista at West Cypress HillsSpicewoodTX78669
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Spicewood at The Bremond Plan, Sola Vista at West Cypress Hills, Spicewood, TX, 78669 priced at $874,990 pairs $6,383/mo rent with $160/mo cash flow after a $4,283/mo payment. Total monthly income equals $6,383/mo, and annual cash flow comes to $1,925/yr on $287,872 invested. Return on cash invested is 20.73% in year one, and rental yield stands at 8.75% on a $874,990 basis. Equity gained on principal adds $5,646/yr, and 5% annual appreciation accumulates to $241,744 by year five. Five-year ROI measures 108.43% and total cumulative return in cash reaches $312,139. For financing, Ziffy Mortgage’s DSCR program evaluates $6,383/mo property income against a $4,283/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78669, Spicewood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,541 (100%) |
| Owner Occupied HU | 4,686 (71.6%) |
| Renter Occupied HU | 637 ( 9.7%) |
| Vacant Housing Units | 1,218 (18.6%) |
| Median Home Value | $759,615 |
| Average Home Value | $852,653 |
Housing Distribution
Address Breakdown
Residential
5,910
Single Family
5,902
Multi-Family
8
Businesses
312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
