12404 Granton CvAustinTX78754
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 12404 Granton Cv, Austin, TX, 78754 in Austin is a conservative rental investment at $359,000. Rental yield 7.59%. A 1.41 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $99,185; $3,306/yr in principal paydown supplements. Total projected return: $112,834.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 4.5% |
| Monthly Cash Flow | $(393) | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,272 |
| Total Monthly Debt Service | $2,522 |
| DSCR Ratio | 0.90x |
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.
Single Family
Built in 2005
4,948 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
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 2005
4,948 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julissa Rivera • Coldwell Banker Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #8879936
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-04-07 14:38:43 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)