Waterloo Plan, Porter CountryBudaTX78610
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Buda at Waterloo Plan, Porter Country, Buda, TX, 78610 offers a 10.24% rental yield on a $365,499 purchase with $3,118/mo rent. Total monthly income registers $3,118/mo, and a $1,789/mo payment leaves $519/mo available for distribution. Annual cash flow reaches $6,226/yr on $121,163 to close, and return on cash invested stands at 25.05% in year one. Equity gained on principal adds $2,359/yr while 5% annual appreciation supports $100,981 over five years. Portfolio math shows five-year ROI at 131.6% and total cumulative return in cash at $159,452. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,118/mo property income against a $1,789/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78610, Buda, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,316 (100%) |
| Owner Occupied HU | 15,004 (73.9%) |
| Renter Occupied HU | 4,422 (21.8%) |
| Vacant Housing Units | 890 ( 4.4%) |
| Median Home Value | $422,703 |
| Average Home Value | $485,676 |
Housing Distribution
Address Breakdown
Residential
18,727
Single Family
16,824
Multi-Family
1,903
Businesses
1,255
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices