2500 Forest Creek Dr #1901Round RockTX78665
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2500 Forest Creek Dr #1901, Round Rock, TX, 78665 in Round Rock hard to pass up. The 11.66% gross yield on a $427,359 purchase results in $4,153/mo in rent and $864/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.16). Annual cash flow of $10,370, five-year appreciation of $118,071, and $3,936/yr in equity build-up combine for a projected total cumulative return of $220,446.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $864 | $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 | $4,153 |
| Total Monthly Debt Service | $3,119 |
| DSCR Ratio | 1.33x |
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.
Condo
Built in 2024
871.20 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78665, Sandy, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,760 (100%) |
| Owner Occupied HU | 17,201 (62.0%) |
| Renter Occupied HU | 8,905 (32.1%) |
| Vacant Housing Units | 1,654 ( 6.0%) |
| Median Home Value | $496,086 |
| Average Home Value | $530,706 |
Housing Distribution
Address Breakdown
Residential
26,214
Single Family
21,047
Multi-Family
5,167
Businesses
792
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
Condo
Built in 2024
871.20 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78665, Sandy, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,760 (100%) |
| Owner Occupied HU | 17,201 (62.0%) |
| Renter Occupied HU | 8,905 (32.1%) |
| Vacant Housing Units | 1,654 ( 6.0%) |
| Median Home Value | $496,086 |
| Average Home Value | $530,706 |
Housing Distribution
Address Breakdown
Residential
26,214
Single Family
21,047
Multi-Family
5,167
Businesses
792
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices