Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Round Rock at 2880 Donnell Dr UNIT 704, Round Rock, TX, 78664 listed at $312,600 pairs $2,245/mo rent with a $1,530/mo payment to leave $22/mo cash flow. Total monthly income runs $2,245/mo, and annual cash flow reaches $265/yr on $103,627 cash to close. Return on cash invested measures 20.16% in year one, and rental yield registers 8.62% at a $312,600 basis. Equity gained on principal adds $2,017/yr, and annual property appreciation at 5% supports $86,366 by year five. Five-year ROI tracks 105.47% and total cumulative return in cash totals $109,292. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,245/mo property income relative to a $1,530/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78664, Round Rock, TX area.
| 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 |
Residential
23,575
Single Family
16,820
Multi-Family
6,755
Businesses
1,847
Date | Event | Price |
|---|---|---|
| 2025-10-07 | Listing removed | $320,000 |
| 2025-06-01 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $2891.67 | 8.29% | $328,090 | 10.00% |
| 2023-10-08 | $2670.25 | -29.49% | $298,264 | 10.00% |
| 2022-10-08 | $3787.16 | -26.69% | $271,149 | 9.89% |
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #9414220
