1110 W 22nd St APT 16, Austin, TX, 78705 | $262/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1110 W 22nd St APT 16, Austin, TX, 78705 | $262/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1604 sft

6600 Antelope Cir, Austin, TX, 78745

3 Bed
2 Bath
1644 sft

200 Hartung Cv, Buda, TX, 78610

4 Bed
3 Bath
2336 sft

10709 Timber Brook Pass, Austin, TX, 78747

3 Bed
2 Bath
1299 sft

9000 Anna St, Austin, TX, 78748

Nearby investment properties with comparable prices

2 Bed
2 Bath
1008 sft

3809 Menchaca Rd #B, Austin, TX, 78704

3 Bed
2 Bath
1500 sft

6504 Stonleigh Pl, Austin, TX, 78744

4 Bed
3 Bath
2100 sft

580 Hometown Pkwy, Kyle, TX, 78640

3 Bed
2 Bath
1238 sft

248 Cherry Vine Dr, Buda, TX, 78610

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

Investment property for sale in Austin at 1110 W 22nd St APT 16, Austin, TX, 78705 offers a 9.55% rental yield on a $309,000 purchase with $2,459/mo rent. Total monthly income registers $2,459/mo, and a $1,512/mo payment leaves $262/mo available for distribution. Annual cash flow reaches $3,145/yr on $102,434 to close, and return on cash invested stands at 22.98% in year one. Equity gained on principal adds $1,994/yr while 5% annual appreciation supports $85,371 over five years. Portfolio math shows five-year ROI at 120.55% and total cumulative return in cash at $123,485. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,459/mo property income against a $1,512/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1966

967.03 sqft lot

$N/A/sqft

No HOA

More details about the property

Storybook Cottage in the Heart of Austin! This charming cottage is the cozy home of your dreams. This free-standing cottage has no adjoining neighbors. While it is technically on the western edge of West Campus, this location actually offers the best of both worlds: a central, walkable location paired with the feel of a quiet neighborhood surrounded by historic Old Austin homes. Featuring the original hardwood floors and recently updated with fresh paint, vintage-inspired light fixtures, new kitchen fixtures, ceiling fans, and more, this home is move-in ready! The main level includes a sunny bedroom, living room, kitchen & breakfast area. The upstairs loft makes an ideal office, lounge, or could be an additional bedroom. Enjoy modern convenience with a stacked washer & dryer that convey, plus a private backyard patio with a full privacy fenceperfect for relaxing or dining al fresco. With its unique character, thoughtful updates, and unbeatable location, this cottage is a great find in central Austin.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78705, Austin, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,526 (100%)
Owner Occupied HU	1,265 ( 8.1%)
Renter Occupied HU	12,438 (80.1%)
Vacant Housing Units	1,823 (11.7%)
Median Home Value	$659,871
Average Home Value	$784,458