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% |
Total monthly income runs $4,674/mo, and annual cash flow reaches $3,523/yr on $202,661 cash to close. Return on cash invested measures 21.8% in year one, and rental yield registers 9.11% at a $615,990 basis. Equity gained on principal adds $3,975/yr, and annual property appreciation at 5% supports $170,187 by year five. Five-year ROI tracks 114.17% and total cumulative return in cash totals $231,376. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,674/mo property income relative to a $3,015/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.
| 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 |
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Date | Event | Price |
|---|---|---|
| 2024-11-01 | Price change | $615,990 |
| 2024-02-16 | Price change | $610,990 |
| 2023-12-19 | Listed for sale | $605,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
