The Teton (320) Plan, Riverbend at Double Eagle - Reserve Collection, Cedar Creek, TX, 78612 | $7/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 Teton (320) Plan, Riverbend at Double Eagle - Reserve Collection, Cedar Creek, TX, 78612 | $7/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1851 sft

5400 Baythorne Dr UNIT A, Austin, TX, 78747

3 Bed
3 Bath
1840 sft

5913-5913 Charles Merle Dr #B, Austin, TX, 78747

3 Bed
3 Bath
1844 sft

8716 Whitter Dr #B, Austin, TX, 78747

3 Bed
3 Bath
1840 sft

5701 Charles Merle Dr UNIT A, Austin, TX, 78747

Nearby investment properties with comparable prices

4 Bed
2 Bath
2032 sft

The Kingston Plan, Watermill, Uhland, TX, 78640

Oxford Plan, Pradera : Watermill Collection

4 Bed
2 Bath
1707 sft

Oxford Plan, Pradera : Watermill Collection, Uhland, TX, 78640

3 Bed
3 Bath
1533 sft

13917 Edna Maxine Walk, Del Valle, TX, 78617

3 Bed
3 Bath
1692 sft

6016 Swedish Farms Ter, Del Valle, TX, 78617

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

Total monthly income equals $2,254/mo, and annual cash flow comes to $79/yr on $104,751 invested. Return on cash invested is 19.98% in year one, and rental yield stands at 8.56% on a $315,990 basis. Equity gained on principal adds $2,039/yr, and 5% annual appreciation accumulates to $87,302 by year five. Five-year ROI measures 104.48% and total cumulative return in cash reaches $109,444. For financing, Ziffy Mortgage’s DSCR program evaluates $2,254/mo property income against a $1,547/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Prepare dinner in the Teton's L-shaped kitchen while chatting with family and guests in the open dining and family rooms. The private primary suite features dual sinks and a large walk-in closet with plenty of storage.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,349 (100%)
Owner Occupied HU	4,793 (75.5%)
Renter Occupied HU	1,142 (18.0%)
Vacant Housing Units	414 ( 6.5%)
Median Home Value	$347,251
Average Home Value	$411,581