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 4812 Warm Wassail Dr, Austin, TX, 78747 generates $3,244/mo in rent and, after a $2,149/mo payment, leaves $122/mo in cash flow. Total monthly income is $3,244/mo, and annual cash flow is $1,460/yr on $145,562 invested. Return on cash invested sits at 20.91% in year one, and rental yield is 8.87% on a $439,100 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation builds toward $121,315 over five years. Five-year ROI reaches 109.44% and total cumulative return in cash sums $159,304. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,244/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78747, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,594 (100%) |
| Owner Occupied HU | 6,486 (61.2%) |
| Renter Occupied HU | 3,573 (33.7%) |
| Vacant Housing Units | 535 ( 5.1%) |
| Median Home Value | $480,624 |
| Average Home Value | $535,946 |
Residential
10,942
Single Family
8,374
Multi-Family
2,568
Businesses
171
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Listing removed | $489,990 |
| 2025-04-01 | Pending sale | $489,990 |
| 2025-02-27 | Price change | $489,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $570.76 | 5.15% | $60,000 | 100.00% |
| 2023-10-08 | $542.78 | 83.22% | $30,000 | 100.00% |
| 2022-10-08 | $296.25 | N/A | $15,000 | N/A |
Listed by: N/A • N/A
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A
