Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Austin at 118 World Of Tennis Sq, Austin, TX, 78738 listed at $359,000 pairs $3,538/mo rent with a $1,757/mo payment to leave $985/mo cash flow. Total monthly income runs $3,538/mo, and annual cash flow reaches $11,823/yr on $119,009 cash to close. Return on cash invested measures 29.84% in year one, and rental yield registers 11.83% at a $359,000 basis. Equity gained on principal adds $2,317/yr, and annual property appreciation at 5% supports $99,185 by year five. Five-year ROI tracks 157.36% and total cumulative return in cash totals $187,267. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,538/mo property income relative to a $1,757/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1971
8,755 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78738, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,817 (100%) |
| Owner Occupied HU | 9,948 (72.0%) |
| Renter Occupied HU | 3,060 (22.1%) |
| Vacant Housing Units | 809 ( 5.9%) |
| Median Home Value | $863,930 |
| Average Home Value | $1,035,231 |
Residential
13,242
Single Family
11,168
Multi-Family
2,074
Businesses
914
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mary Ann Grimes • Coldwell Banker Realty
Mls Name: Unlock MLS
Mls ID: #5523395
