FOR_SALEExcellent Deal28 days on market

6904 Langston Dr

6904 Langston Dr, Austin, TX 78723, Austin, TX 78723
$100,000

Listing Price

Property image 1
6904 Langston Dr, Austin, TX 78723
Loc: Austin, TX
Days Listed
28
Tax Assessed
$417k
Lot Size
8,146 sqft
Rent Estimate
$2,886/mo
Est. Cash Flow base
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

Nearby Schools

Educational options and performance ratings in the area.

2

Winn Montessori School

PK-5
0.4 mi away
2

Webb Middle School

6-8
2.4 mi away
2

LBJ Early College High School

9-12
0.9 mi away
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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
26.32%
Total ROI
121.2%
Cash Flow
$1,687/mo
DSCR
4.34
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-11Listed for sale$575,000$314
2026-06-04Listing removed$252,000$138
2026-05-02Pending sale$252,000$138
2026-04-29Listed for sale$252,000$138
2026-03-20Sold$0
2026-03-13Listed for sale$100,000$55
2024-05-29Listing removed$0
2024-05-24Price change$2,700$1
2024-05-18Listed for rent$3,000$2
2022-05-02Sold$0
2022-04-13Pending sale$550,000$300
2022-03-30Contingent$550,000$300
2022-03-24Listed for sale$550,000$300

Tax History

YearProperty TaxTax Assessment
2025$8,532.92$416,955
2024$9,005.6$454,412
2023$8,514.99$470,637
2022$10,750.28$544,339
2021$0$344,291
2020$2,615.86$312,992
2019$2,363.97$312,992
2018$1,965.45$278,001
2017$1,965.45$252,728
2016$1,861.32$229,753
2015$1,861.32$208,866
2014$1,861.32$189,878
2013$0$179,080
2012$0$164,565
2011$0$155,150
2010$0$163,286
2009$0$148,442
2008$0$134,947
2007$0$122,679
2006$0$111,526
2005$0$114,590
2002$2,480.31$112,417
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,832
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: $100,000Rent Basis: Observed Comp Model ($2,886/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
17.36%

NOI: $17,361/yr

Cash-on-Cash Yield
48.4%

On $23,000 invested

DSCR Ratio
2.79x

Prime loan qualification

5-Yr Leveraged ROI
+336.3%

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)-$625/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$144/mo
Repairs & Maintenance (10% of rent)-$289/mo
Property Management (8% of rent)-$231/mo
Total Pure Operating Expenses-$1,439/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,886/mo
Less: Operating Expenses-$1,439/mo
Net Operating Income (NOI)+$1,447/mo
Less: Debt Service (30yr @ 6.75%)-$519/mo
Net Cash Flow
$928/mo
$11,135/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.