129 Waimanalo Dr
Bastrop, TX 78602
List Price
$360,000
Initial Investment
$98,100Purchase Price
$360,000
Down Payment
25%
Rent
$2,320
Total Return
$193,018
Annualized Return
23.5%
Cap Rate
4.5%
Gross Yield
7.7%
Cash Flow
-$3,538
Appreciation
9.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
10,585
HOA
$0/mo
Flood Risk
Not Required
Completed Christopher David Homes*Beautiful new plan with around 14 ft vaulted ceiling in living, dining and kitchen areas*8ft doors throughout* 10 ft ceiling in all bedrooms*Open, large kitchen with tall cabinets, huge center island opens to large living and dining areas*Large primary bedroom& bath with double vanities, separate shower and large walking closet*Great covered patio off living to enjoy Large, flat fenced backyard*No carpet*Tile and wood like vinyl flooring*Quartz countertops and stainless steel appliances*No HOA fees*$204 annually road fee to water district
See more in Analysis
Kevin Guerin
Guerin Property Services
TX Agent License #610683
Annual Financial Highlights
Expected Rent
$26,448Expenses
-$3,914Property Taxes
-$6,500Loan Payments
-$19,571Net Cash Flow
-$3,538See 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 #8998529
Last Updated: 04/18/2025 09:04
MLS #8998529
Last Updated: 04/18/2025 09:04