Willow Plan, Arbor Collection at HeritageDripping SpringsTX78620
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
Rental property for sale in Dripping Springs at Willow Plan, Arbor Collection at Heritage, Dripping Springs, TX, 78620 priced at $459,990 pairs $3,923/mo rent with $602/mo cash flow after a $2,251/mo payment. Total monthly income equals $3,923/mo, and annual cash flow comes to $7,228/yr on $152,487 invested. Return on cash invested is 24.65% in year one, and rental yield stands at 10.23% on a $459,990 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,087 by year five. Five-year ROI measures 129.63% and total cumulative return in cash reaches $197,662. For financing, Ziffy Mortgage’s DSCR program evaluates $3,923/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$50 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,828
Single Family
9,513
Multi-Family
315
Businesses
999
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Tri Pointe Homes
Mls Name: TRI Pointe Homes
Mls Provider:
Mls ID: #N/A