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 registers $3,644/mo, and a $2,217/mo payment leaves $423/mo available for distribution. Annual cash flow reaches $5,074/yr on $150,166 to close, and return on cash invested stands at 23.29% in year one. Equity gained on principal adds $2,923/yr while 5% annual appreciation supports $125,153 over five years. Portfolio math shows five-year ROI at 122.17% and total cumulative return in cash at $183,465. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,644/mo property income against a $2,217/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78610, Buda, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,316 (100%) |
| Owner Occupied HU | 15,004 (73.9%) |
| Renter Occupied HU | 4,422 (21.8%) |
| Vacant Housing Units | 890 ( 4.4%) |
| Median Home Value | $422,703 |
| Average Home Value | $485,676 |
Residential
18,727
Single Family
16,824
Multi-Family
1,903
Businesses
1,255
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Price change | $452,990 |
| 2025-05-14 | Price change | $441,990 |
| 2025-05-11 | Price change | $451,990 |
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
