2006 Heathwood Cir, Round Rock, TX, 78664 | $438/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

2006 Heathwood Cir, Round Rock, TX, 78664 | $438/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1324 sft

2201 Silver Spur, Round Rock, TX, 78681

4 Bed
3 Bath
2585 sft

17520 Klamath Falls Dr, Round Rock, TX, 78681

5 Bed
3 Bath
2606 sft

2208 Forest Trl, Austin, TX, 78703

3 Bed
2 Bath
1200 sft

212 W 55th St, Austin, TX, 78751

Nearby investment properties with comparable prices

3 Bed
1 Bath
956 sft

8909 Shepard Dr, Austin, TX, 78753

2 Bed
1 Bath
778 sft

5911 Kevin Kelly Pl, Austin, TX, 78727

2 Bed
3 Bath
1336 sft

12401 Los Indios Trl UNIT 21, Austin, TX, 78729

3 Bed
1 Bath
1170 sft

9209 North Dr, Austin, TX, 78753

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

Investment property for sale in Round Rock at 2006 Heathwood Cir, Round Rock, TX, 78664 earns $438/mo cash flow from $2,394/mo rent with a $1,346/mo payment. Total monthly income totals $2,394/mo, and annual cash flow totals $5,261/yr on $91,163 capital. ROI tracks 25.68% on current figures, and rental yield reads 10.45% at a $275,000 purchase. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 over five years. Five-year ROI reaches 135.03% and total cumulative return in cash sums $123,095. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,394/mo property income instead of your personal income.

Single Family

Built in 1981

7,927 sqft lot

$N/A/sqft

No HOA

More details about the property

Freshly updated & investor-ready, this Round Rock single-story delivers modern style, strong rental returns & a rare oversized lot in a prime location. Brand-new siding boosts curb appeal, while the bright open layout is filled w/ natural light from wide windows & French doors. Inside, the fully updated modern kitchen shines w/ sleek cabinetry, new counters, tile backsplash, SS appliances & abundant storageperfect for long-term durability. No carpet anywhere, offering easy upkeep for tenants or owners. The finished garage adds huge value thanks to wall-mounted AC, full carpeting & flexible use as a gym, workshop, studio or bonus rec space. All bedrooms are generously sized, w/ an en-suite primary, updated baths & fresh flooring throughout. The massive backyard provides endless potential for expansion, landscaping or outdoor living. With a low 1.7% tax rate & a profitable rental history, this property is ideal for investors seeking immediate income. Location is unbeatableminutes to Downtown Round Rock, The Domain, Old Settlers Park, Round Rock Sports Center, Kalahari Resort, Dell HQ, H-E-B, Target, Ikea, Round Rock Premium Outlets, local dining at Salt Traders, Torchys, Jack Allens, and quick access to I-35, 45 & 130. Parks, trails, entertainment, shopping & top major employers are all within a short drive, making this an ultra-attractive long-term hold in one of Austins fastest-growing corridors.

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