3223 Foothills TrlRound RockTX78681
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3223 Foothills Trl, Round Rock, TX, 78681 in Round Rock speaks for itself: 10.93% gross on a $400,000 price, generating $3,643/mo in rent and $765/mo in net income after the $1,799/mo debt service. DSCR 2.03, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,177 stacks alongside $110,513 in projected five-year appreciation and $3,684/yr in principal reduction. Projected total cumulative return: $202,630.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $765 | $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 | $3,643 |
| Total Monthly Debt Service | $2,719 |
| DSCR Ratio | 1.34x |
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.
Single Family
Built in 2002
7,649 sqft lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78681, Round Rock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,825 (100%) |
| Owner Occupied HU | 14,839 (68.0%) |
| Renter Occupied HU | 6,466 (29.6%) |
| Vacant Housing Units | 520 ( 2.4%) |
| Median Home Value | $513,734 |
| Average Home Value | $561,022 |
Housing Distribution
Address Breakdown
Residential
20,641
Single Family
17,756
Multi-Family
2,885
Businesses
1,115
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 2002
7,649 sqft lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78681, Round Rock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,825 (100%) |
| Owner Occupied HU | 14,839 (68.0%) |
| Renter Occupied HU | 6,466 (29.6%) |
| Vacant Housing Units | 520 ( 2.4%) |
| Median Home Value | $513,734 |
| Average Home Value | $561,022 |
Housing Distribution
Address Breakdown
Residential
20,641
Single Family
17,756
Multi-Family
2,885
Businesses
1,115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices