5515 Davis Ln Unit 82AustinTX78749
INVESTMENT ANALYSIS
Investment Verdict
Income-Producing5515 Davis Ln Unit 82, Austin, TX, 78749 in Austin is a stable, well-positioned rental at $437,000. Rental yield 6.49%. DSCR 1.20 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $120,735 in value and $4,025/yr in principal paydown builds equity, a total projected return of $119,643.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.5% | 4.5% |
| Monthly Cash Flow | $(1,324) | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,364 |
| Total Monthly Debt Service | $2,934 |
| DSCR Ratio | 0.81x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2002
6,446 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78749, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,181 (100%) |
| Owner Occupied HU | 8,915 (51.9%) |
| Renter Occupied HU | 7,493 (43.6%) |
| Vacant Housing Units | 773 ( 4.5%) |
| Median Home Value | $601,697 |
| Average Home Value | $678,198 |
Housing Distribution
Address Breakdown
Residential
15,782
Single Family
10,567
Multi-Family
5,215
Businesses
379
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 2002
6,446 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78749, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,181 (100%) |
| Owner Occupied HU | 8,915 (51.9%) |
| Renter Occupied HU | 7,493 (43.6%) |
| Vacant Housing Units | 773 ( 4.5%) |
| Median Home Value | $601,697 |
| Average Home Value | $678,198 |
Housing Distribution
Address Breakdown
Residential
15,782
Single Family
10,567
Multi-Family
5,215
Businesses
379
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices