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% |
Rental property for sale in Austin at 3839 Dry Creek Dr UNIT 116, Austin, TX, 78731 generates $2,206/mo in rent and, after a $1,125/mo payment, leaves $286/mo in cash flow. Total monthly income is $2,206/mo, and annual cash flow is $3,437/yr on $76,212 invested. Return on cash invested sits at 24.42% in year one, and rental yield is 11.51% on a $229,900 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,517 over five years. Five-year ROI reaches 129.88% and total cumulative return in cash sums $98,987. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,206/mo property income rather than buyer’s personal income.
Condo
Built in 1981
3,441 sqft lot
$N/A/sqft
$285 monthly HOA
Neighborhood data shown for ZIP Code: 78731, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,491 (100%) |
| Owner Occupied HU | 7,716 (53.2%) |
| Renter Occupied HU | 5,868 (40.5%) |
| Vacant Housing Units | 907 ( 6.3%) |
| Median Home Value | $921,510 |
| Average Home Value | $1,035,055 |
Residential
13,922
Single Family
8,632
Multi-Family
5,290
Businesses
1,259
Date | Event | Price |
|---|---|---|
| 2025-05-06 | Listed for sale | $229,900 |
| 2024-06-21 | Listing removed | $250,000 |
| 2024-06-13 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-05-06 | N/A | N/A | $178,058 | 9.97% |
| 2020-05-06 | $5005.88 | N/A | $161,920 | N/A |
| 2019-05-06 | N/A | N/A | $161,920 | 4.22% |
Listed by: Chesney Coker • Tower Realty Austin
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #2714102
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-05-06 14:46:45 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
