SINGLE_FAMILY
102 Thompson Trl
Bastrop, TX 78602
$310,000
3 beds2.0 baths1,496 sqftBuilt 20057187.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$62,000
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$9,300
Total Cash Needed
$71,300
Total Monthly (PITI)
$1,753/mo
P&I + Tax + Ins
Rentometer
$1,850/mo
Range: $1,550 - $2,450
Est. Cash Flow
+$97/mo
1% Rule
0.60%
✗ Below 1%
Cap Rate
5.11%
○ Average
Cash on Cash
1.63%
Annual return on cash invested
Year 1 Total Return
18.2%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
RentometerMonthly Rent
$1,850/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Property Details
- Property Type
- SINGLE_FAMILY
- Year Built
- 2005
Lot Information
- Lot Size
- 7187.00 sqft
Related Links
2 additional listings available
Fetch data from HAR, Realtor.com
Additional Information
Data aggregated from Zillow • Last updated 1/9/2026, 9:50:40 PM