4703 Dorchester Heights LnAustinTX78754
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4703 Dorchester Heights Ln, Austin, TX, 78754 in Austin. Priced at $309,900, it generates $2,755/mo in gross rent and $501/mo in net monthly cash flow, a 10.67% yield that comfortably supports the 1.98 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,017. Five-year appreciation: $85,620. Equity from principal paydown: $2,854/yr. Total projected cumulative return: $154,239.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 4.5% |
| Monthly Cash Flow | $501 | $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 | $2,755 |
| Total Monthly Debt Service | $2,080 |
| DSCR Ratio | 1.32x |
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 2007
10,188 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
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 2007
10,188 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices