7900 Adelaide DrAustinTX78739
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 7900 Adelaide Dr, Austin, TX, 78739 in Austin is straightforward: $899,000 in, $7,078/mo in rent, $557/mo out after debt service. The 9.45% gross yield and 1.75 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $248,377 by year five. With $8,280/yr in principal equity, the total cumulative return is projected at $380,960.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 4.5% |
| Monthly Cash Flow | $557 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,078 |
| Total Monthly Debt Service | $6,163 |
| DSCR Ratio | 1.15x |
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.
Single Family
Built in 2005
9,426 sqft lot
$N/A/sqft
$1,534 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78739, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,857 (100%) |
| Owner Occupied HU | 6,338 (92.4%) |
| Renter Occupied HU | 460 ( 6.7%) |
| Vacant Housing Units | 59 ( 0.9%) |
| Median Home Value | $707,999 |
| Average Home Value | $770,286 |
Housing Distribution
Address Breakdown
Residential
7,168
Single Family
7,168
Multi-Family
0
Businesses
23
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
Single Family
Built in 2005
9,426 sqft lot
$N/A/sqft
$1,534 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78739, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,857 (100%) |
| Owner Occupied HU | 6,338 (92.4%) |
| Renter Occupied HU | 460 ( 6.7%) |
| Vacant Housing Units | 59 ( 0.9%) |
| Median Home Value | $707,999 |
| Average Home Value | $770,286 |
Housing Distribution
Address Breakdown
Residential
7,168
Single Family
7,168
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices