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 803 W 28th St APT 205, Austin, TX, 78705 generates $1,901/mo in rent, after a $1,395/mo payment. Total monthly income is $1,901/mo. Return on cash invested sits at 14.35% in year one, and rental yield is 8% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 75.71% and total cumulative return in cash sums $71,526. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,901/mo property income rather than buyer’s personal income.
Condo
Built in 1962
897 sqft lot
$N/A/sqft
$312 monthly HOA
Neighborhood data shown for ZIP Code: 78705, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,526 (100%) |
| Owner Occupied HU | 1,265 ( 8.1%) |
| Renter Occupied HU | 12,438 (80.1%) |
| Vacant Housing Units | 1,823 (11.7%) |
| Median Home Value | $659,871 |
| Average Home Value | $784,458 |
Residential
13,291
Single Family
3,438
Multi-Family
9,853
Businesses
953
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $285,000 |
| 2024-12-19 | Listing removed | $1,350 |
| 2024-08-12 | Price change | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-04-30 | N/A | N/A | $234,629 | 15.01% |
| 2020-04-30 | $4230.66 | N/A | $204,000 | N/A |
| 2019-04-30 | N/A | N/A | $204,000 | 0.47% |
Listed by: Cyndy Key • Key 2 Texas Realty
Mls Name: HAR
Mls Provider:
Mls ID: #86122118
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
