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% |
Investment property for sale in Austin at 4902 Warm Wassail Dr, Austin, TX, 78747 listed at $451,790 pairs $4,793/mo rent with a $2,211/mo payment to leave $1,581/mo cash flow. Total monthly income runs $4,793/mo, and annual cash flow reaches $18,966/yr on $149,768 cash to close. Return on cash invested measures 32.57% in year one, and rental yield registers 12.73% at a $451,790 basis. Equity gained on principal adds $2,915/yr, and annual property appreciation at 5% supports $124,821 by year five. Five-year ROI tracks 171.96% and total cumulative return in cash totals $257,548. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,793/mo property income relative to a $2,211/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| 2024-05-30 | Listed for sale | $451,790 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $542.78 | 83.22% | $30,000 | 100.00% |
| 2022-08-14 | $296.25 | N/A | $15,000 | N/A |
Listed by: Mikki Ludecke • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A
