FOR_SALEGood Deal13 days on market

8102 Furness Cv

8102 Furness Cv, Austin, TX 78753, Austin, TX 78753
$470,000

Listing Price

Property image 1
8102 Furness Cv, Austin, TX 78753
Loc: Austin, TX
Days Listed
13
Tax Assessed
$550k
Lot Size
0.36 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.

2

Hart Elementary School

PK-5
0.2 mi away
1

Dobie Middle School

6-8
1.1 mi away
3

Northeast Early College High School

9-12
1.2 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
6.98%
Total ROI
24.6%
Cash Flow
$357/mo
DSCR
1.15
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
2026-09-02Price change$470,000$227
2026-07-15Price change$490,000$236
2026-04-18Listed for sale$525,000$253

Tax History

YearProperty TaxTax Assessment
2025$0$550,325
2024$12,073.75$609,227
2023$12,117.83$669,772
2022$14,299.26$724,042
2021$0$497,543
2020$7,085.94$318,231
2019$6,825.62$318,231
2018$2,178.26$245,707
2017$2,178.26$223,370
2016$2,389.77$213,099
2015$2,389.77$193,726
2014$2,389.77$195,065
2013$0$187,772
2012$0$174,980
2011$0$182,442
2010$0$182,442
2009$0$180,310
2008$0$169,650
2007$0$161,707
2006$0$148,930
2005$0$145,383
2002$2,947.75$131,771
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,072
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: $470,000Rent Basis: Modeled Estimate ($3,760/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $235/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.68%

NOI: $22,017/yr

Cash-on-Cash Yield
-6.7%

On $108,100 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.7%

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)-$825/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$301/mo
Total Pure Operating Expenses-$1,925/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,760/mo
Less: Operating Expenses-$1,925/mo
Net Operating Income (NOI)+$1,835/mo
Less: Debt Service (30yr @ 6.75%)-$2,439/mo
Net Cash Flow
$-604/mo
$-7,248/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.