Troy Plan, Headwaters, Dripping Springs, TX, 78620 | 7.14% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Troy Plan, Headwaters, Dripping Springs, TX, 78620 | 7.14% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3318 sft

Bonnell II Plan, Heritage, Dripping Springs, TX, 78620

3 Bed
3 Bath
2448 sft

402 George Dolson, Blanco, TX, 78606

Paladin Plan, Spring Branch, Canyon Lake, Bulverde

3 Bed
2 Bath
2350 sft

Paladin Plan, Spring Branch, Canyon Lake, Bulverde, Spring Branch, TX, 78070

Fieldstone Plan, Terrace Collection at Heritage

3 Bed
3 Bath
1951 sft

Fieldstone Plan, Terrace Collection at Heritage, Dripping Springs, TX, 78620

Nearby investment properties with comparable prices

The Beacon (C550) Plan, Big Sky Ranch - Executive Collection

4 Bed
3 Bath
2899 sft

The Beacon (C550) Plan, Big Sky Ranch - Executive Collection, Dripping Springs, TX, 78620

4 Bed
3 Bath
2693 sft

497 Darley Oak Dr, Dripping Springs, TX, 78620

3 Bed
3 Bath
2705 sft

206 Live Oak Dr, Wimberley, TX, 78676

3 Bed
2 Bath
1386 sft

811 Post Oak Dr, Dripping Springs, TX, 78620

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 Dripping Springs at Troy Plan, Headwaters, Dripping Springs, TX, 78620 generates $3,338/mo in rent, after a $2,746/mo payment. Total monthly income is $3,338/mo. Return on cash invested sits at 15.82% in year one, and rental yield is 7.14% on a $560,990 entry. Equity gained on principal adds $3,620/yr, while 5% annual appreciation builds toward $154,991 over five years. Five-year ROI reaches 82.13% and total cumulative return in cash sums $151,588. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,338/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Troy floor plan is a beautifully crafted one-story home offering four bedrooms and two and a half bathrooms, perfect for families who value both space and functionality. The two-car garage provides ample room for parking and storage, while the thoughtfully designed layout ensures every square foot is used efficiently. The first floor features an inviting open-concept design, where the kitchen seamlessly connects to the dining and living areas, making it an ideal space for entertaining or relaxing with loved ones. Upstairs, the bedrooms are designed to offer privacy and comfort, with the primary suite boasting a luxurious en-suite bathroom and a spacious walk-in closet. With its well-planned design and modern features, the Troy floor plan perfectly balances style and practicality to meet your family's needs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78620, Dripping Springs, TX area.

Housing Distribution

Housing Statistics

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