10/12/2026
GIFT OF EQUITY/ESCROW HOLDBACK - $201K to $301K INSTANT EQUITY - GET IN FOR LITTLE/NO DOWN
📍 Austin, TX 78702
3 BED | 3.5 BATH | 2,689 SQUARE FEET
💰 Sales Price: $849K
💰 Market Value: $1M to $1.2M
✅ Three-story recently built home + ADU
✅ Convenient to downtown Austin
Option 1 - Finance Terms - maximize cash flow:
✅ Sales Price: $1.05M
✅ Gift of Equity/Silent Second: $201K
Returns with Property Manager (based on current pro forma):
💰 STR Gross Revenue: $13,803/month or $165,639/year
💰 Monthly Cash Flow: $93
💰 Annual Cash Flow: $1,119
💰 First Year Deductions for Taxes: $317,256
Returns with Self-Management (based on current pro forma):
💰 STR Gross Revenue: $13,803/month or $165,639/year
💰 Monthly Cash Flow: $2164
💰 Annual Cash Flow: $25,965
💰 First Year Deductions for Taxes: $317,256
Option 2 - Finance Terms - minimize cash required for deal:
✅ Sales Price: $1.15M
✅ Gift of Equity/Silent Second: $301K
Returns with Property Manager (based on current pro forma):
💰 STR Gross Revenue: $13,803/month or $165,639/year
💰 Monthly Cash Flow: -$519
💰 Annual Cash Flow: -$6,229
💰 First Year Depreciation for Taxes: $347,256
Returns with Self-Management (based on current pro forma):
💰 STR Gross Revenue: $13,803/month or $165,639/year
💰 Monthly Cash Flow: $1,551
💰 Annual Cash Flow: $18,617
💰 First Year Depreciation for Taxes: $347,256
⚠️ PLEASE DO YOUR OWN DUE DILIGENCE ON ALL STATED ASSUMPTIONS
📱 DM, text, or call for the address, a private showing, or to be added to my buyers list for exclusive investment opportunities, including off-market deals and creative financing options.
ㅤ
Beth Perkins, REALTOR®, RSPS, CPA, MBA
Texas Real Estate Strategist
📱 512-797-7349
📧 [email protected]