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 Austin at 1804 Rockland Dr #182, Austin, TX, 78748 offers a 8.96% rental yield on a $385,000 purchase with $2,874/mo rent. Total monthly income registers $2,874/mo, and a $1,884/mo payment leaves $137/mo available for distribution. Annual cash flow reaches $1,639/yr on $127,628 to close, and return on cash invested stands at 21.19% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 110.95% and total cumulative return in cash at $141,598. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,874/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
9,735 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78748, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,666 (100%) |
| Owner Occupied HU | 13,804 (51.8%) |
| Renter Occupied HU | 11,383 (42.7%) |
| Vacant Housing Units | 1,479 ( 5.5%) |
| Median Home Value | $500,145 |
| Average Home Value | $569,497 |
Residential
25,080
Single Family
17,465
Multi-Family
7,615
Businesses
822
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: Jordan Sanders • Real Broker, LLC
Mls Name: Unlock MLS
Mls ID: #2627529
