SINGLE_FAMILY
1921 Dragonfly Loop
Bastrop, TX 78602
$3,395
3 beds2.0 baths1,491 sqft
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$679
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$102
Total Cash Needed
$781
Total Monthly (PITI)
$19/mo
P&I + Tax + Ins
Rentometer
$2,000/mo
Range: $1,650 - $3,000
Est. Cash Flow
+$1,981/mo
1% Rule
58.91%
✓ Meets 1% rule
Cap Rate
543.93%
✓ Strong
Cash on Cash
3044.07%
Annual return on cash invested
Year 1 Total Return
3060.6%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Zestimate
$276,800
Rent Zestimate
$1,939/mo
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
$2,000/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Days on Market
- 10
Property Details
- Property Type
- SINGLE_FAMILY
Related Links
Additional Information
Data aggregated from Zillow, Homes.com • Last updated 1/9/2026, 9:55:54 PM