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% |
Rental property for sale in Dripping Springs at Trinity II Plan, Heritage, Dripping Springs, TX, 78620 priced at $498,990 pairs $3,731/mo rent with $183/mo cash flow after a $2,442/mo payment. Total monthly income equals $3,731/mo, and annual cash flow comes to $2,195/yr on $165,415 invested. Return on cash invested is 21.24% in year one, and rental yield stands at 8.97% on a $498,990 basis. Equity gained on principal adds $3,220/yr, and 5% annual appreciation accumulates to $137,862 by year five. Five-year ROI measures 111.16% and total cumulative return in cash reaches $183,879. For financing, Ziffy Mortgage’s DSCR program evaluates $3,731/mo property income against a $2,442/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2024-09-01 | Price change | $498,990 |
| 2024-06-19 | Price change | $497,990 |
| 2024-04-02 | Listed for sale | $487,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Valerie Escobedo • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A
