1415 Shawnee CirAustinTX78734
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1415 Shawnee Cir, Austin, TX, 78734 in Austin hard to pass up. The 13.83% gross yield on a $641,000 purchase results in $7,388/mo in rent and $2,819/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.56). Annual cash flow of $33,827, five-year appreciation of $177,096, and $5,904/yr in equity build-up combine for a projected total cumulative return of $419,684.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.8% | 4.5% |
| Monthly Cash Flow | $2,819 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,388 |
| Total Monthly Debt Service | $4,438 |
| DSCR Ratio | 1.66x |
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 2008
10,759 sqft lot
$N/A/sqft
$135 one time HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78734, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,565 (100%) |
| Owner Occupied HU | 7,586 (71.8%) |
| Renter Occupied HU | 1,989 (18.8%) |
| Vacant Housing Units | 990 ( 9.4%) |
| Median Home Value | $770,107 |
| Average Home Value | $947,171 |
Housing Distribution
Address Breakdown
Residential
10,698
Single Family
9,927
Multi-Family
771
Businesses
1,419
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 2008
10,759 sqft lot
$N/A/sqft
$135 one time HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78734, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,565 (100%) |
| Owner Occupied HU | 7,586 (71.8%) |
| Renter Occupied HU | 1,989 (18.8%) |
| Vacant Housing Units | 990 ( 9.4%) |
| Median Home Value | $770,107 |
| Average Home Value | $947,171 |
Housing Distribution
Address Breakdown
Residential
10,698
Single Family
9,927
Multi-Family
771
Businesses
1,419
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices