12001 Vista Parke Dr UNIT 1205AustinTX78726
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder12001 Vista Parke Dr UNIT 1205, Austin, TX, 78726 in Austin is a stable, well-positioned rental at $455,000. Rental yield 7.79%. DSCR 1.44 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $125,708 in value and $4,191/yr in principal paydown builds equity, a total projected return of $144,190.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 4.5% |
| Monthly Cash Flow | $(482) | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,953 |
| Total Monthly Debt Service | $3,255 |
| DSCR Ratio | 0.91x |
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 2022
4,055 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78726, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,144 (100%) |
| Owner Occupied HU | 2,389 (33.4%) |
| Renter Occupied HU | 4,257 (59.6%) |
| Vacant Housing Units | 498 ( 7.0%) |
| Median Home Value | $666,770 |
| Average Home Value | $705,426 |
Housing Distribution
Address Breakdown
Residential
6,687
Single Family
2,576
Multi-Family
4,111
Businesses
311
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 2022
4,055 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78726, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,144 (100%) |
| Owner Occupied HU | 2,389 (33.4%) |
| Renter Occupied HU | 4,257 (59.6%) |
| Vacant Housing Units | 498 ( 7.0%) |
| Median Home Value | $666,770 |
| Average Home Value | $705,426 |
Housing Distribution
Address Breakdown
Residential
6,687
Single Family
2,576
Multi-Family
4,111
Businesses
311
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices