11203 Ranch Road 2222 APT 1304AustinTX78730
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt 1.53, 11203 Ranch Road 2222 APT 1304, Austin, TX, 78730 in Austin sits at the top of Ziffy Mortgage's DSCR coverage band, a significant advantage for non-U.S. buyers closing without domestic income documentation. Rental yield 8.27%. The 8.27% yield is backed by 5% annual appreciation projecting $89,764 in value gain, plus $2,992/yr in principal reduction. Total projected cumulative return: $93,369.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 4.5% |
| Monthly Cash Flow | $(513) | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,238 |
| Total Monthly Debt Service | $2,622 |
| DSCR Ratio | 0.85x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2002
5,706 sqft lot
$N/A/sqft
$441 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78730, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,943 (100%) |
| Owner Occupied HU | 2,493 (63.2%) |
| Renter Occupied HU | 1,107 (28.1%) |
| Vacant Housing Units | 343 ( 8.7%) |
| Median Home Value | $1,113,662 |
| Average Home Value | $1,213,813 |
Housing Distribution
Address Breakdown
Residential
4,276
Single Family
2,799
Multi-Family
1,477
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Condo
Built in 2002
5,706 sqft lot
$N/A/sqft
$441 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78730, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,943 (100%) |
| Owner Occupied HU | 2,493 (63.2%) |
| Renter Occupied HU | 1,107 (28.1%) |
| Vacant Housing Units | 343 ( 8.7%) |
| Median Home Value | $1,113,662 |
| Average Home Value | $1,213,813 |
Housing Distribution
Address Breakdown
Residential
4,276
Single Family
2,799
Multi-Family
1,477
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Jackson • Compass RE Texas, LLC
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #4695487
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-07-25 12:01:31 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)