Hubbard Plan, Cameron PlaceAustinTX78754
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at Hubbard Plan, Cameron Place, Austin, TX, 78754 in Austin is narrow, $46/mo net on $3,032/mo rent after the $1,889/mo debt service, but the property operates at break-even-plus, not a loss. At $419,990 with a 8.66% yield, the long-run equity case via 5% appreciation ($116,035 over five years) and $3,868/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.61 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $163,882.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 4.5% |
| Monthly Cash Flow | $46 | $1,850 |
City averages based on Austin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,032 |
| Total Monthly Debt Service | $2,820 |
| DSCR Ratio | 1.08x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78754, Austin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,639 (100%) |
| Owner Occupied HU | 5,827 (42.7%) |
| Renter Occupied HU | 6,245 (45.8%) |
| Vacant Housing Units | 1,567 (11.5%) |
| Median Home Value | $426,707 |
| Average Home Value | $504,343 |
Housing Distribution
Address Breakdown
Residential
13,392
Single Family
7,370
Multi-Family
6,022
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
