Trinity Plan, Adelton, Bastrop, TX, 78602 | 7.58% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Trinity Plan, Adelton, Bastrop, TX, 78602 | 7.58% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1814 sft

142 Twin Creeks Cir, Del Valle, TX, 78617

3 Bed
2 Bath
2150 sft

142 Desperado Loop, Del Valle, TX, 78617

3 Bed
2 Bath
1600 sft

195 Bianca Cir, Del Valle, TX, 78617

3 Bed
3 Bath
2200 sft

182 Alonzo Dr, Del Valle, TX, 78617

Nearby investment properties with comparable prices

4 Bed
2 Bath
2000 sft

11300 Superior Bay Ln, Mustang Ridge, TX, 78610

3 Bed
3 Bath
1849 sft

803 4th St, Lockhart, TX, 78644

4 Bed
3 Bath
1831 sft

414 Aylor Way, Lockhart, TX, 78644

3 Bed
2 Bath
2052 sft

1397 Old Lytton Springs Rd, Lockhart, TX, 78644

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

Rental property for sale in Bastrop at Trinity Plan, Adelton, Bastrop, TX, 78602 offers $2,400/mo rent that, after a $1,860/mo payment. Total monthly income is $2,400/mo. Return on cash invested measures 17.03% in year one, and rental yield stands at 7.58% at a $379,990 entry. Equity gained on principal adds $2,452/yr while 5% annual appreciation compounds into $104,984 by year five. Five-year ROI records 88.61% and total cumulative return in cash reaches $111,621. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,860/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The 3-bedroom, 3-bathroom Trinity model offers a beautiful single-story floor plan, perfect for the modern family or a seasoned entertainer. As you enter the home, you'll notice the study off to your left, which can serve as the ultimate work-from-home office or a guest bedroom. The primary bedroom sits towards the back of the home, featuring a luxurious ensuite and walk-in closet. The foyer leads you into the open-concept living and dining room, which flows seamlessly onto the patio, making indoor and outdoor entertaining a breeze.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,506 (100%)
Owner Occupied HU	11,642 (70.5%)
Renter Occupied HU	3,542 (21.5%)
Vacant Housing Units	1,322 ( 8.0%)
Median Home Value	$347,719
Average Home Value	$396,837