Trinity Plan, Adelton, Bastrop, TX, 78602 | 8.1% 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 | 8.1% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

4 Bed
3 Bath
2520 sft

171 Milagros Dr, Cedar Creek, TX, 78612

3 Bed
3 Bath
2436 sft

1133 Fm 20, Cedar Creek, TX, 78612

3 Bed
3 Bath
2380 sft

226 Great Northern Dr, Cedar Creek, TX, 78612

3 Bed
2 Bath
1455 sft

167 Hay Meadow Rd, Cedar Creek, TX, 78612

Nearby investment properties with comparable prices

3 Bed
3 Bath
2379 sft

Brazos Plan, Adelton, Bastrop, TX, 78602

4 Bed
3 Bath
2176 sft

118 Buffalo Bayou Cv, Cedar Creek, TX, 78612

4 Bed
3 Bath
2168 sft

182 Great Northern Dr, Cedar Creek, TX, 78612

4 Bed
3 Bath
2142 sft

Hendrix Plan, Schriber Ranch, Buda, TX, 78610

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 generates $2,768/mo in rent, after a $2,007/mo payment. Total monthly income is $2,768/mo. Return on cash invested sits at 18.6% in year one, and rental yield is 8.1% on a $409,990 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,273 over five years. Five-year ROI reaches 97.07% and total cumulative return in cash sums $131,936. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,768/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

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, youll 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