1203 N Cuernavaca DrAustinTX78733
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.93% yield at 1203 N Cuernavaca Dr, Austin, TX, 78733 in Austin is solid, but the $1,534/mo payment compresses net cash flow to $92/mo at $341,200. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $94,267 by year five, and $3,142/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.84) without U.S. income documentation. Total projected return: $137,997.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 4.5% |
| Monthly Cash Flow | $92 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,822 |
| Total Monthly Debt Service | $2,595 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78733, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,269 (100%) |
| Owner Occupied HU | 2,721 (83.2%) |
| Renter Occupied HU | 426 (13.0%) |
| Vacant Housing Units | 122 ( 3.7%) |
| Median Home Value | $970,301 |
| Average Home Value | $1,143,350 |
Housing Distribution
Address Breakdown
Residential
3,344
Single Family
3,330
Multi-Family
14
Businesses
93
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
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78733, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,269 (100%) |
| Owner Occupied HU | 2,721 (83.2%) |
| Renter Occupied HU | 426 (13.0%) |
| Vacant Housing Units | 122 ( 3.7%) |
| Median Home Value | $970,301 |
| Average Home Value | $1,143,350 |
Housing Distribution
Address Breakdown
Residential
3,344
Single Family
3,330
Multi-Family
14
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices