3123 Edgewater DrAustinTX78733
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderCapital preservation and steady income define 3123 Edgewater Dr, Austin, TX, 78733 in Austin. Rental yield 7.28%. The 1.35 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $331,262 and $11,043/yr in principal reduction project total return of $377,148.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 4.5% |
| Monthly Cash Flow | $(1,282) | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,270 |
| Total Monthly Debt Service | $8,074 |
| DSCR Ratio | 0.90x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1965
0.28 Acres lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78733, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,269 (100%) |
| Owner Occupied HU | 2,721 (83.2%) |
| Renter Occupied HU | 426 (13.0%) |
| Vacant Housing Units | 122 ( 3.7%) |
| Median Home Value | $970,301 |
| Average Home Value | $1,143,350 |
Housing Distribution
Address Breakdown
Residential
3,344
Single Family
3,330
Multi-Family
14
Businesses
93
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
Single Family
Built in 1965
0.28 Acres lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78733, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,269 (100%) |
| Owner Occupied HU | 2,721 (83.2%) |
| Renter Occupied HU | 426 (13.0%) |
| Vacant Housing Units | 122 ( 3.7%) |
| Median Home Value | $970,301 |
| Average Home Value | $1,143,350 |
Housing Distribution
Address Breakdown
Residential
3,344
Single Family
3,330
Multi-Family
14
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices