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 Round Rock at 1334 Water Spaniel Way, Round Rock, TX, 78664 earns $190/mo cash flow from $2,394/mo rent with a $1,517/mo payment. Total monthly income totals $2,394/mo, and annual cash flow totals $2,278/yr on $102,765 capital. ROI tracks 22.13% on current figures, and rental yield reads 9.27% at a $310,000 purchase. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,647 over five years. Five-year ROI reaches 115.94% and total cumulative return in cash sums $119,143. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,394/mo property income instead of your personal income.
Single Family
Built in 2001
5,575 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78664, Round Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,462 (100%) |
| Owner Occupied HU | 12,383 (50.6%) |
| Renter Occupied HU | 10,926 (44.7%) |
| Vacant Housing Units | 1,153 ( 4.7%) |
| Median Home Value | $418,100 |
| Average Home Value | $502,502 |
Residential
23,575
Single Family
16,820
Multi-Family
6,755
Businesses
1,847
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: Stewart Dewar • All City Real Estate Ltd. Co
Mls Name: Unlock MLS
Mls ID: #4016571
