FOR_SALEExcellent Deal2 days on market

15705 Colinas Cv

15705 Colinas Cv, Bee Cave, TX 78738, Bee Cave, TX 78738
$1,595,000

Listing Price

Property image 1
15705 Colinas Cv, Bee Cave, TX 78738
Loc: Bee Cave, TX
Days Listed
2
Tax Assessed
$1058k
Lot Size
0.39 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

Nearby Schools

Educational options and performance ratings in the area.

8

Bee Cave Elementary School

PK-5
1.4 mi away
10

Bee Cave Middle

6-8
0.4 mi away
8

Lake Travis High School

9-12
1.9 mi away

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
7.77%
Total ROI
28.5%
Cash Flow
$2,261/mo
DSCR
1.28
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
2026-09-11Price change$1,545,000$381
2026-08-01Price change$1,595,000$393
2026-07-02Price change$1,630,000$402
2026-03-20Listed for sale$1,699,900$419
2021-08-11Listing removed$0
2021-08-04Pending sale$1,595,000$393
2021-06-24Listed for sale$1,595,000$393

Tax History

YearProperty TaxTax Assessment
2025$20,415.91$1,057,998
2024$21,894.71$1,118,917
2023$21,163.55$1,102,699
2022$30,759.14$1,460,055
2021$0$651,582
2020$12,761.09$570,000
2019$13,329.38$594,104
2018$1,487.04$633,263
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,056
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: $1,595,000Rent Basis: Modeled Estimate ($12,760/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $798/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.60%

NOI: $89,282/yr

Cash-on-Cash Yield
-2.7%

On $366,850 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.5%

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)-$1,587/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$638/mo
Repairs & Maintenance (10% of rent)-$1,276/mo
Property Management (8% of rent)-$1,021/mo
Total Pure Operating Expenses-$5,320/mo
Net Investor Cash Flow
Gross Scheduled Rent+$12,760/mo
Less: Operating Expenses-$5,320/mo
Net Operating Income (NOI)+$7,440/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-836/mo
$-10,031/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bee Cave.