2002 Arborside Dr, Austin, TX, 78754 | $88/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2002 Arborside Dr, Austin, TX, 78754 | $88/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1055 sft

4907 Harmon Ave, Austin, TX, 78751

3 Bed
3 Bath
1839 sft

5616 S 1st St UNIT 6, Austin, TX, 78745

3 Bed
2 Bath
1220 sft

4015 Alexandria Dr, Austin, TX, 78749

3 Bed
2 Bath
1586 sft

7620 Cayenne Ln, Austin, TX, 78741

Nearby investment properties with comparable prices

3 Bed
2 Bath
1485 sft

9205 Furman Dr, Austin, TX, 78747

4 Bed
3 Bath
1482 sft

1601 Pepperbark Ln #125, Austin, TX, 78748

The Lassen (370) Plan, Turner's Crossing - Americana Collection

3 Bed
3 Bath
1872 sft

The Lassen (370) Plan, Turner's Crossing - Americana Collection, Buda, TX, 78610

3 Bed
2 Bath
1438 sft

329 Orleanian Dr, Buda, TX, 78610

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Austin at 2002 Arborside Dr, Austin, TX, 78754 priced at $366,300 converts $2,693/mo rent into $88/mo cash flow after a $1,793/mo obligation. Total monthly income equals $2,693/mo, and annual cash flow totals $1,056/yr on $121,428 invested. Return on cash invested prints 20.78% in year one, and rental yield reads 8.82% against a $366,300 entry. Equity gained on principal adds $2,364/yr, while 5% annual appreciation compiles into $101,202 by year five. Five-year ROI reaches 108.75% and total cumulative return in cash sums $132,055. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,693/mo property income covering a $1,793/mo payment, not borrower’s personal income.

Single Family

Built in 2019

4,024 sqft lot

$N/A/sqft

No HOA

More details about the property

Suburban Austin home. This home lies just 15 minutes from Downtown and the Domain. SMART HOME & Private Yard & Attached 2 car garage & Separate Office/Dining! This 2020 build boasts a beautiful open floor-plan that joins the updated kitchen and living, separate dining, tall ceilings and lots of natural light. All bedrooms are upstairs, guest bathroom downstairs, and attached 2-car garage. Brand new light fixtures throughout, includes fridge, washer, dryer. AC Maintenance 2x a year, tenants manage lawn. Elementary:(Brand New) Pioneer Crossing, Middle: Decker MS, Highschool: Manor HS. No Smokers, Pets Negotiable with required screening. Check availability date. No housing vouchers. No Section 8 accepted. 12month+, Owner willing to sign lease through 6/24 for End of School Year. Applicant criteria: 3x rent in monthly income added for all adults, 500+ average credit for all adult applicants, clean eviction, credit, & criminal background history (last 5 years). No section 8. No housing vouchers. No smokers. No co-signers.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78754, Austin, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,639 (100%)
Owner Occupied HU	5,827 (42.7%)
Renter Occupied HU	6,245 (45.8%)
Vacant Housing Units	1,567 (11.5%)
Median Home Value	$426,707
Average Home Value	$504,343