Westlake Plan, The Colony, Bastrop, TX, 78602 | 8.42% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Westlake Plan, The Colony, Bastrop, TX, 78602 | 8.42% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2174 sft

156 Rita Blanca Bnd, Bastrop, TX, 78602

4 Bed
2 Bath
1730 sft

148 Rita Blanca Bnd, Bastrop, TX, 78602

4 Bed
4 Bath
2782 sft

278 Coleto Trl, Bastrop, TX, 78602

4 Bed
4 Bath
2782 sft

283 Coleto Trl, Bastrop, TX, 78602

Nearby investment properties with comparable prices

4 Bed
3 Bath
2020 sft

266 Great Northern Dr, Cedar Creek, TX, 78612

3 Bed
4 Bath
2976 sft

1298 Walter Ellison Dr, Lockhart, TX, 78644

3 Bed
2 Bath
1600 sft

195 Bianca Cir, Del Valle, TX, 78617

5 Bed
3 Bath
2950 sft

150 Silverton Ln, Cedar Creek, TX, 78612

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

Investment property for sale in Bastrop at Westlake Plan, The Colony, Bastrop, TX, 78602 earns from $3,022/mo rent with a $2,108/mo payment. Total monthly income totals $3,022/mo. ROI tracks 19.57% on current figures, and rental yield reads 8.42% at a $430,740 purchase. Equity gained on principal adds $2,780/yr, and 5% annual appreciation supports $119,006 over five years. Five-year ROI reaches 102.24% and total cumulative return in cash sums $145,987. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,022/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Westlake, a popular home plan, welcomes you with its thoughtful design and spacious layout, perfect for modern living. The meticulously designed gourmet kitchen serves as the heart of the home, offering both style and functionality. The easily accessible, first-floor primary suite features generous windows, allowing natural light to fill the space. In addition to the primary suite, the Westlake includes a separate living room at the front of the home, a spacious family room, and a versatile second-floor game room, providing plenty of options for relaxation and entertainment. This home is designed to offer comfort, convenience, and a perfect balance of shared and private spaces.

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