14012 Ceylon Tea CirPflugervilleTX78660
INVESTMENT ANALYSIS
Investment Verdict
Solid Income14012 Ceylon Tea Cir, Pflugerville, TX, 78660 in Pflugerville is a solid income-producing rental, 9.56% gross yield, $2,430/mo rent, $262/mo net cash flow on a $304,900 buy. DSCR 1.77 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $84,238 and $2,808/yr in principal reduction project a total cumulative return of $133,721.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $262 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,430 |
| Total Monthly Debt Service | $2,047 |
| DSCR Ratio | 1.19x |
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 2002
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78660, Pflugerville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 51,168 (100%) |
| Owner Occupied HU | 31,373 (61.3%) |
| Renter Occupied HU | 16,564 (32.4%) |
| Vacant Housing Units | 3,231 ( 6.3%) |
| Median Home Value | $443,355 |
| Average Home Value | $566,194 |
Housing Distribution
Address Breakdown
Residential
48,462
Single Family
38,184
Multi-Family
10,278
Businesses
1,536
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 2002
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78660, Pflugerville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 51,168 (100%) |
| Owner Occupied HU | 31,373 (61.3%) |
| Renter Occupied HU | 16,564 (32.4%) |
| Vacant Housing Units | 3,231 ( 6.3%) |
| Median Home Value | $443,355 |
| Average Home Value | $566,194 |
Housing Distribution
Address Breakdown
Residential
48,462
Single Family
38,184
Multi-Family
10,278
Businesses
1,536
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Fernanda Brooks • Qualle Investments
Mls Name: Unlock MLS
Mls ID: #9739667