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% |
Investment property for sale in Dripping Springs at Troy Plan, Headwaters, Dripping Springs, TX, 78620 with 5% annual appreciation on a $554,990 basis while $9,360/mo rent supports operations. Total monthly income totals $9,360/mo and a $2,716/mo payment preserves $5,414/mo for cash returns. Annual cash flow comes to $64,965/yr on $182,592 deployed, and return on cash invested reaches 55.64% in year one. Equity gained on principal adds $3,581/yr, and five-year appreciation sums $153,334 alongside rental yield of 20.24%. Five-year ROI measures 295.64% and total cumulative return in cash totals $539,812.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $9,360/mo property income versus a $2,716/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-10-12 | Listed for sale | $554,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Coventry Homes
Mls Name: McGuyer Homebuilders, Inc.
Mls ID: #N/A
