The Buchanan Plan, ValverdeBastropTX78602
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
Investment property for sale in Bastrop at The Buchanan Plan, Valverde, Bastrop, TX, 78602 at $322,990 posts ROI 23.63% with $332/mo cash flow from $2,629/mo rent. Total monthly income equals $2,629/mo, and annual cash flow records $3,984/yr on $107,071 to close. Return on cash invested measures 23.63% and rental yield reads 9.77% at the current $322,990. Equity gained on principal adds $2,084/yr, and 5% annual appreciation supports $89,236 by year five. Five-year ROI prints 124.05% and total cumulative return in cash totals $132,822.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,629/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,506 (100%) |
| Owner Occupied HU | 11,642 (70.5%) |
| Renter Occupied HU | 3,542 (21.5%) |
| Vacant Housing Units | 1,322 ( 8.0%) |
| Median Home Value | $347,719 |
| Average Home Value | $396,837 |
Housing Distribution
Address Breakdown
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
