OFF_MARKETAverage Deal194 days on market

400 Academy Dr

400 Academy Dr, Austin, TX 78704, Austin, TX 78704
$7,900,000

Listing Price

Property image 1
400 Academy Dr, Austin, TX 78704
Loc: Austin, TX
Days Listed
194
Tax Assessed
$3735k
Lot Size
1.00 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Austin, TX Investment Analysis (2026)

Cap Rate Range: 5.1% - 6.2% · Median Rent: $2,950/mo · Effective Tax: 1.8%

Open Austin Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Average
Confidence Score: 6.8/10
Exercise caution due to potential market volatility.
Cap Rate
8.06%
Total ROI
29.9%
Cash Flow
$13,099/mo
DSCR
1.33
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a $7,900,000 entry point, this property represents an ultra-luxury play in Austin's competitive market. While the reported 8.06% rental yield and $13,098 monthly cash flow are impressive on paper, they are highly atypical for the single-family luxury asset class, which usually sees yields between 3-5%. This suggests the income model relies on high-turnover corporate housing or short-term rentals, both subject to Austin's tightening regulatory environment. From a conservative standpoint, the high carrying costs—specifically Texas's substantial property taxes—and the limited pool of qualified renters create significant vacancy risk. While the 4% appreciation is stable, the illiquidity of a $7.9M asset necessitates a long-term hold strategy with significant cash reserves.

Strengths
  • Substantial monthly net cash flow of over $13,000
  • Prime location in a high-demand Austin submarket
  • Strong square footage and bedroom count for luxury leasing
  • Steady 4% projected appreciation provides a solid hedge against inflation
Considerations
  • High entry price significantly limits the secondary exit market
  • Rental yield is aggressive for the price point, indicating potential sensitivity to market fluctuations
  • Austin property taxes represent a massive fixed-cost burden on net margins
  • Luxury rentals face higher vacancy durations compared to mid-market properties
Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,354
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $7,900,000Rent Basis: Modeled Estimate ($63,200/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $3,950/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.94%

NOI: $469,343/yr

Cash-on-Cash Yield
-1.2%

On $1,817,000 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+88.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$5,602/mo
Homeowner / Hazard Insurance-$3,950/mo
Vacancy Reserve (5% of rent)-$3,160/mo
Repairs & Maintenance (10% of rent)-$6,320/mo
Property Management (8% of rent)-$5,056/mo
Total Pure Operating Expenses-$24,088/mo
Net Investor Cash Flow
Gross Scheduled Rent+$63,200/mo
Less: Operating Expenses-$24,088/mo
Net Operating Income (NOI)+$39,112/mo
Less: Debt Service (30yr @ 6.75%)-$40,991/mo
Net Cash Flow
$-1,879/mo
$-22,554/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

400 Academy Dr | Austin, TX | Haven AI Analysis | Haven by ScoutHavens