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 602 Terrier Trl, Austin, TX, 78745 priced at $638,883 pairs $6,168/mo rent with $1,625/mo cash flow after a $3,127/mo payment. Total monthly income equals $6,168/mo, and annual cash flow comes to $19,498/yr on $210,193 invested. Return on cash invested is 29.34% in year one, and rental yield stands at 11.59% on a $638,883 basis. Equity gained on principal adds $4,123/yr, and 5% annual appreciation accumulates to $176,512 by year five. Five-year ROI measures 154.58% and total cumulative return in cash reaches $324,915. For financing, Ziffy Mortgage’s DSCR program evaluates $6,168/mo property income against a $3,127/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78745, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,423 (100%) |
| Owner Occupied HU | 12,674 (41.7%) |
| Renter Occupied HU | 15,947 (52.4%) |
| Vacant Housing Units | 1,802 ( 5.9%) |
| Median Home Value | $533,609 |
| Average Home Value | $591,818 |
Residential
31,391
Single Family
20,135
Multi-Family
11,256
Businesses
1,728
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $638,883 |
| 2024-05-30 | Listed for sale | $666,883 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: London Perkins • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
