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% |
Rental property for sale in Bastrop at Waterville Plan, The Colony, Bastrop, TX, 78602 priced at $408,990 pairs $3,151/mo rent with $242/mo cash flow after a $2,002/mo payment. Total monthly income equals $3,151/mo, and annual cash flow comes to $2,909/yr on $135,580 invested. Return on cash invested is 22.05% in year one, and rental yield stands at 9.25% on a $408,990 basis. Equity gained on principal adds $2,639/yr, and 5% annual appreciation accumulates to $112,996 by year five. Five-year ROI measures 115.57% and total cumulative return in cash reaches $156,690. For financing, Ziffy Mortgage’s DSCR program evaluates $3,151/mo property income against a $2,002/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| 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 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2024-09-04 | Price change | $408,990 |
| 2024-07-02 | Price change | $407,990 |
| 2024-06-11 | Price change | $406,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Austin NHA • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A
