2827 Manor Rd Unit 2201AustinTX78722
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.76% yield at 2827 Manor Rd Unit 2201, Austin, TX, 78722 in Austin is solid, but the $2,361/mo payment compresses net cash flow to $199/mo at $525,000. 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 $145,048 by year five, and $4,835/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.81) without U.S. income documentation. Total projected return: $235,600.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 4.5% |
| Monthly Cash Flow | $199 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,268 |
| Total Monthly Debt Service | $3,524 |
| DSCR Ratio | 1.21x |
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 2019
1,633 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78722, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,344 (100%) |
| Owner Occupied HU | 1,463 (33.7%) |
| Renter Occupied HU | 2,239 (51.5%) |
| Vacant Housing Units | 642 (14.8%) |
| Median Home Value | $727,708 |
| Average Home Value | $809,064 |
Housing Distribution
Address Breakdown
Residential
3,670
Single Family
2,686
Multi-Family
984
Businesses
182
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 2019
1,633 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78722, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,344 (100%) |
| Owner Occupied HU | 1,463 (33.7%) |
| Renter Occupied HU | 2,239 (51.5%) |
| Vacant Housing Units | 642 (14.8%) |
| Median Home Value | $727,708 |
| Average Home Value | $809,064 |
Housing Distribution
Address Breakdown
Residential
3,670
Single Family
2,686
Multi-Family
984
Businesses
182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices