1936 Nicole CirRound RockTX78664
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.87% yield at 1936 Nicole Cir, Round Rock, TX, 78664 in Round Rock is solid, but the $1,120/mo payment compresses net cash flow to $69/mo at $249,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $68,794 by year five, and $2,293/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.64) without U.S. income documentation. Total projected return: $99,897.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $69 | $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 | $1,840 |
| Total Monthly Debt Service | $1,672 |
| DSCR Ratio | 1.10x |
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.
Multi Family
Built in 1981
8,755 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78664, Round Rock, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
23,575
Single Family
16,820
Multi-Family
6,755
Businesses
1,847
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
Multi Family
Built in 1981
8,755 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78664, Round Rock, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
23,575
Single Family
16,820
Multi-Family
6,755
Businesses
1,847
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Unlock MLS
Mls ID: #2105483