Wilson Plan, The Colony, Bastrop, TX, 78602 | 8.48% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Wilson Plan, The Colony, Bastrop, TX, 78602 | 8.48% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3112 sft

Yale Plan, The Colony, Bastrop, TX, 78602

5 Bed
5 Bath
3324 sft

141 Palo Pinto Bnd, Bastrop, TX, 78602

5 Bed
4 Bath
2840 sft

182 Clover Rd, Cedar Creek, TX, 78612

5 Bed
3 Bath
3204 sft

258 N Cedar Creek Dr, Cedar Creek, TX, 78612

Nearby investment properties with comparable prices

4 Bed
3 Bath
2495 sft

141 Big Pine Creek Ln, Bastrop, TX, 78602

3 Bed
2 Bath
1800 sft

7000 Fm 713, Dale, TX, 78616

- Bed
- Bath
- sft

200 Hershal Ln, Cedar Creek, TX, 78612

4 Bed
4 Bath
3134 sft

254 Coleto Trl, Bastrop, TX, 78602

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 Bastrop at Wilson Plan, The Colony, Bastrop, TX, 78602 priced at $545,900 converts $3,859/mo rent into after a $2,672/mo obligation. Total monthly income equals $3,859/mo. Return on cash invested prints 19.2% in year one, and rental yield reads 8.48% against a $545,900 entry. Equity gained on principal adds $3,523/yr, while 5% annual appreciation compiles into $150,822 by year five. Five-year ROI reaches 100.5% and total cumulative return in cash sums $180,498. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,859/mo property income covering a $2,672/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$105 monthly HOA

More details about the property

Located in the peaceful, hill country community of The Colony, the Wilson plan offers spacious, comfortable living with hand-selected designer interiors. A large covered front porch, perfect for sipping coffee in a rocking chair, greets you as you make your way up the driveway. A study located off the front entry provides the perfect spot for working from home or to serve as a reading room. As you continue on, the home opens up to the fully-equipped kitchen, showcasing an oversized granite island, sprawling countertops, a full suite of stainless steel appliances, and a large walk-in pantry. Both the family room and dining area peer into the back yard and overflow with natural light as the sun rises. Upstairs, the impressive master retreat awaits, showcasing an expansive bedroom with a huge walk-in closet with shelving. Generously sized secondary bedrooms and a large game room provide space for everyone to spread out and enjoy themselves.

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