12212 Brigadoon Ln APT 152AustinTX78727
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 12212 Brigadoon Ln APT 152, Austin, TX, 78727 in Austin speaks for itself: 14.51% gross on a $300,000 price, generating $3,626/mo in rent and $1,143/mo in net income after the $1,349/mo debt service. DSCR 2.69, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,717 stacks alongside $82,884 in projected five-year appreciation and $2,763/yr in principal reduction. Projected total cumulative return: $190,000.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.5% | 4.5% |
| Monthly Cash Flow | $1,143 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,626 |
| Total Monthly Debt Service | $2,364 |
| DSCR Ratio | 1.53x |
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.
Townhouse
Built in 1995
4,238 sqft lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78727, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,798 (100%) |
| Owner Occupied HU | 5,888 (37.3%) |
| Renter Occupied HU | 8,543 (54.1%) |
| Vacant Housing Units | 1,367 ( 8.7%) |
| Median Home Value | $574,177 |
| Average Home Value | $622,311 |
Housing Distribution
Address Breakdown
Residential
14,136
Single Family
7,988
Multi-Family
6,148
Businesses
404
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
Townhouse
Built in 1995
4,238 sqft lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78727, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,798 (100%) |
| Owner Occupied HU | 5,888 (37.3%) |
| Renter Occupied HU | 8,543 (54.1%) |
| Vacant Housing Units | 1,367 ( 8.7%) |
| Median Home Value | $574,177 |
| Average Home Value | $622,311 |
Housing Distribution
Address Breakdown
Residential
14,136
Single Family
7,988
Multi-Family
6,148
Businesses
404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices