119 Waimanalo Dr
Bastrop, TX 78602
List Price
$359,000
Initial Investment
$97,828Purchase Price
$359,000
Down Payment
25%
Rent
$2,280
Total Return
$190,655
Annualized Return
23.3%
Cap Rate
4.4%
Gross Yield
7.6%
Cash Flow
-$3,872
Appreciation
9.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
10,411
HOA
$0/mo
Flood Risk
Not Required
Completed Christopher David Homes*Popular plan on a large flat treed lot* Fully fenced backyard*Large living and dining opens to kitchen with many cabinets and huge center island*Dining area has window seat overlooking the backyard*This home has both butler pantry and also a pantry*Great size primary bedroom and bath with double vanities, separate shower and huge walk-in closet*Good size secondary bedrooms*Huge laundry room with built-in cabinets and enough room for freezer or second fridge*Large covered patio with fan to enjoy the backyard* No HOA fees* $204 annual road fee payable to water district*No carpet*Wood like vinyl throughout*Quartz countertops*Stainless steel appliance
See more in Analysis
Kevin Guerin
Guerin Property Services
TX Agent License #610683
Annual Financial Highlights
Expected Rent
$25,992Expenses
-$3,847Property Taxes
-$6,500Loan Payments
-$19,517Net Cash Flow
-$3,872See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Farin Farzaneh
Agent License 0409062
Farin Realty
Agent License 0409062
Farin Realty
Certified Agent Brokerage:Kevin Guerin
Guerin Property Services
TX Brokerage License 9000203
Guerin Property Services
TX Brokerage License 9000203
SourceAustin/Central Texas Real Estate Information Service (ACTRIS)
MLS #9749354
Last Updated: 04/18/2025 09:04
MLS #9749354
Last Updated: 04/18/2025 09:04