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 85 W Navasota St, Austin, TX, 78702 priced at $449,900 converts $3,588/mo rent into $389/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,588/mo, and annual cash flow totals $4,665/yr on $149,142 invested. Return on cash invested prints 23.04% in year one, and rental yield reads 9.57% against a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation compiles into $124,299 by year five. Five-year ROI reaches 120.83% and total cumulative return in cash sums $180,202. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,588/mo property income covering a $2,202/mo payment, not borrower’s personal income.
Single Family
Built in 1925
2,347 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78702, Austin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,059 (100%) |
| Owner Occupied HU | 5,068 (29.7%) |
| Renter Occupied HU | 9,519 (55.8%) |
| Vacant Housing Units | 2,472 (14.5%) |
| Median Home Value | $763,118 |
| Average Home Value | $851,523 |
Residential
14,952
Single Family
8,554
Multi-Family
6,398
Businesses
1,386
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: John Hidrogo • Spyglass Realty
Mls Name: Unlock MLS
Mls ID: #3823033
