OFF_MARKETExcellent Deal4 days on market

10106 Dianella Ln

10106 Dianella Ln, Austin, TX 78759, Austin, TX 78759
$1,050,000

Listing Price

Property image 1
10106 Dianella Ln, Austin, TX 78759
Loc: Austin, TX
Days Listed
4
Tax Assessed
$885k
Lot Size
8,747 sqft
Rent Estimate
$4,954/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.

10

Laurel Mountain Elementary School

PK-5
0.5 mi away
10

Canyon Vista Middle School

6-8
1.4 mi away
9

Westwood High School

9-12
3.6 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
7.51%
Total ROI
27.2%
Cash Flow
$1,266/mo
DSCR
1.24
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
2026-04-08Listed for sale$1,125,000$284

Tax History

YearProperty TaxTax Assessment
2025$14,760.78$884,703
2024$16,456.54$998,599
2023$14,491.49$907,817
2022$14,958.41$825,288
2021$0$750,262
2020$14,935.2$694,700
2019$14,400.41$694,700
2018$13,761.37$676,099
2017$13,761.37$641,828
2016$13,053.54$638,000
2015$13,053.54$613,150
2014$13,053.54$557,409
2013$0$506,735
2012$0$508,490
2011$0$525,869
2010$0$524,729
2009$0$564,335
2008$0$551,388
2007$0$501,262
2006$0$478,611
2005$0$444,544
2002$3,430.47$420,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,966
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: $1,050,000Rent Basis: Observed Comp Model ($4,954/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.24%

NOI: $23,550/yr

Cash-on-Cash Yield
-17.3%

On $241,500 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.6%

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)-$1,327/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$248/mo
Repairs & Maintenance (10% of rent)-$495/mo
Property Management (8% of rent)-$396/mo
Total Pure Operating Expenses-$2,991/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,954/mo
Less: Operating Expenses-$2,991/mo
Net Operating Income (NOI)+$1,963/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-3,486/mo
$-41,828/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.