DAISY Plan

Austin, TX 78738

$669,900F

3 bd · 2.5 ba · 2,089 sqft · Built — · SingleFamily · Active · 542 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $5,201/mo
• Mortgage (P&I): −$7,571
• Tax + insurance: −$2,406
• HOA: −$0
• Vac / Maint / Mgmt: −$1,092
• Net cashflow: $-5,868/mo
• Annual: $-70,420/yr
• Cap rate: 1.42%
• Cash-on-cash: -17.42%
• DSCR: 0.22
• 1% rule: 0.36%
• Cash to close: $404,228

Investor read

• This is a 3-bed/2.5-bath single-family listed at $670k. Condition is rated good.
• At list price, monthly cash flow is $-6k ($-70k/yr) — negative.
• To cash-flow at today's rent, offer at most $595k (11.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $520k (22.4% below list).
• It's been on market 542 days — a 12% lower offer ($590k) is reasonable based on typical stale-listing flexibility.
• Recommended offer: $520k (22.4% below list) — sets the bar for 1% rule.
• Local home prices are declining (-3.0%/yr); year-one equity from $10k of loan paydown is wiped out by about $43k of value loss. Plan a longer hold.
• Location reads 82/100 on livability (#16 in TX, #1,208 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living D, crime F.
• Austin ISD (urban): math 33% / reading 44% proficiency, ranked #431 of 826 in TX (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Watch-outs: property tax is 3.2% of price.
• Market conditions: Rents soft (-1.2%/yr); 587 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 64d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 17,121 units permitted in Travis County in 2024 (11,963 in 5+ unit buildings).
• Travis County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• Cap rate 1.4% vs local median 1.8% in Austin — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
• This rent runs 34% of the median local income ($183k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Questions for listing agent

• What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
• It's been on market 542 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
• Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
• Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
• Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
• Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
• The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
• What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.