The Holden Plan, Hartland Ranch, Lockhart, TX, 78644 | $23/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

The Holden Plan, Hartland Ranch, Lockhart, TX, 78644 | $23/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

3 Bed
2 Bath
2170 sft

1380 Railroad St, Maxwell, TX, 78656

3 Bed
2 Bath
1932 sft

9920 Fm 1101, Seguin, TX, 78155

4 Bed
3 Bath
2530 sft

1009 Windflower, New Braunfels, TX, 78130

4 Bed
3 Bath
2177 sft

The Jasmine II Plan, Millbrook Park, San Marcos, TX, 78666

Nearby investment properties with comparable prices

3 Bed
2 Bath
2091 sft

Andrew Plan, August Fields, New Braunfels, TX, 78130

4 Bed
3 Bath
2047 sft

Presidio Plan, Willowbrook, New Braunfels, TX, 78130

3 Bed
2 Bath
2091 sft

Andrew Plan, August Fields, New Braunfels, TX, 78130

3 Bed
2 Bath
1640 sft

1628 big sur, New Braunfels, TX, 78130

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

Investment property for sale in Lockhart at The Holden Plan, Hartland Ranch, Lockhart, TX, 78644 earns $23/mo cash flow from $2,747/mo rent with a $1,875/mo payment. Total monthly income totals $2,747/mo, and annual cash flow totals $276/yr on $126,961 capital. ROI tracks 20.13% on current figures, and rental yield reads 8.61% at a $382,990 purchase. Equity gained on principal adds $2,471/yr, and 5% annual appreciation supports $105,813 over five years. Five-year ROI reaches 105.26% and total cumulative return in cash sums $133,635. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,747/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Check out the Holden at Hartland Ranch, a one-story floorplan featured in one of our communities in Lockhart, Texas. Designed across 2,314 square feet, this home includes 4 bedrooms and 2 bathrooms and a study. The Holden is available in 2 farmhouse exterior elevations as well as multiple exterior color schemes and a 2 or 3 car garage option. Step inside the home from the covered entryway into the foyer. Down a short hall, you will find the secondary bedrooms, bathroom, and the utility room. Each bedroom includes a closet with shelving and the secondary bathroom features a shower/tub combination as well as a private door to the toilet and shower area. Moving through the short foyer, you will enter the kitchen, dining and family room. This spacious open concept living space will become your retreat at the end of the day. The kitchen includes an island with undermount sink, quartz countertops, decorative tile backsplash, a corner pantry closet, stainless-steel appliances and 36'' upper cabinets. The family room opens to the bright study, perfect for a home office or library. The primary bedroom is tucked away off the family room and includes a private bathroom with his and hers closets. Enjoy the luxurious 5' walk in shower, raised cultured marble vanity with double sinks, and separate entrance to the toilet for privacy. The Holden includes vinyl flooring throughout the common areas of the home and the primary bedroom, and carpet in the secondary bedrooms. All our new

Neighborhood Data

Neighborhood data shown for ZIP Code: 78644, Lockhart, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,724 (100%)
Owner Occupied HU	5,615 (64.4%)
Renter Occupied HU	2,384 (27.3%)
Vacant Housing Units	725 ( 8.3%)
Median Home Value	$234,543
Average Home Value	$282,891