15210 Walcott DriveAustinTX78725
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 15210 Walcott Drive, Austin, TX, 78725 in Austin is narrow, $30/mo net on $2,437/mo rent after the $1,506/mo debt service, but the property operates at break-even-plus, not a loss. At $335,000 with a 8.73% yield, the long-run equity case via 5% appreciation ($92,554 over five years) and $3,085/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.62 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $130,453.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 4.5% |
| Monthly Cash Flow | $30 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,437 |
| Total Monthly Debt Service | $2,274 |
| DSCR Ratio | 1.07x |
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 2014
4,356 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78725, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,406 (100%) |
| Owner Occupied HU | 2,856 (64.8%) |
| Renter Occupied HU | 1,281 (29.1%) |
| Vacant Housing Units | 269 ( 6.1%) |
| Median Home Value | $305,707 |
| Average Home Value | $345,026 |
Housing Distribution
Address Breakdown
Residential
3,899
Single Family
3,898
Multi-Family
1
Businesses
48
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 2014
4,356 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78725, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,406 (100%) |
| Owner Occupied HU | 2,856 (64.8%) |
| Renter Occupied HU | 1,281 (29.1%) |
| Vacant Housing Units | 269 ( 6.1%) |
| Median Home Value | $305,707 |
| Average Home Value | $345,026 |
Housing Distribution
Address Breakdown
Residential
3,899
Single Family
3,898
Multi-Family
1
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris Cabiya • Real
Mls Name: HLMLS
Mls Provider:
Mls ID: #171893
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.