11404 Walnut Ridge Dr #103, Austin, TX, 78753 | $455/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

11404 Walnut Ridge Dr #103, Austin, TX, 78753 | $455/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1343 sft

5608 Apple Orchard Ln, Austin, TX, 78744

- Bed
2 Bath
1605 sft

6212 Bumpstead Dr, Austin, TX, 78747

3 Bed
3 Bath
1688 sft

5401 Falling Leaf Ln #67, Austin, TX, 78744

3 Bed
2 Bath
1320 sft

5002 Birch Creek Rd, Austin, TX, 78744

Nearby investment properties with comparable prices

2 Bed
2 Bath
600 sft

2714 Nueces St APT 205, Austin, TX, 78705

2 Bed
2 Bath
1010 sft

512 Eberhart Ln APT 1004, Austin, TX, 78745

1 Bed
1 Bath
600 sft

1503 W 9th St APT 106, Austin, TX, 78703

2 Bed
1 Bath
829 sft

4159 Steck Ave UNIT 164, Austin, TX, 78759

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 11404 Walnut Ridge Dr #103, Austin, TX, 78753 listed at $285,000 pairs $2,482/mo rent with a $1,395/mo payment to leave $455/mo cash flow. Total monthly income runs $2,482/mo, and annual cash flow reaches $5,463/yr on $94,478 cash to close. Return on cash invested measures 25.69% in year one, and rental yield registers 10.45% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 135.1% and total cumulative return in cash totals $127,638. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,482/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1984

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience the best of urban living in this charming two-story townhome. Just minutes from downtown Austin, this home offers comfort, convenience, and style. Step inside to discover a bright, open-concept living space where the living, dining, and kitchen areas flow effortlessly togetherperfect for both relaxing and entertaining. The main level features beautiful ceramic wood-look flooring, adding warmth and character throughout. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom. A standout feature of this home is the cozy backyard, providing a serene outdoor spaceideal for morning coffee or unwinding in the evening, with no rear neighbors. With its unbeatable location near downtown Austin, you'll enjoy easy access to the city's vibrant dining, entertainment, and cultural hotspots. This condo offers the perfect blend of city living and peaceful retreatdon't miss the chance to make it yours!

Neighborhood Data

Neighborhood data shown for ZIP Code: 78753, Austin, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,028 (100%)
Owner Occupied HU	6,589 (27.4%)
Renter Occupied HU	15,744 (65.5%)
Vacant Housing Units	1,695 ( 7.1%)
Median Home Value	$416,345
Average Home Value	$467,801