OFF_MARKETGood Deal12 days on market

12505 Parkland Dr

12505 Parkland Dr, Austin, TX 78729, Austin, TX 78729
$325,000
Zestimate®:$522,400$197,400 Under Market

Listing Price

Property image 1
12505 Parkland Dr, Austin, TX 78729
Loc: Austin, TX
Days Listed
12
Tax Assessed
$432k
Zestimate®
$522k
38% Under Valued
Lot Size
0.26 acres
Rent Estimate
$2,757/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.

8

Live Oak Elementary School

PK-5
0.8 mi away
5

Deerpark Middle School

6-8
0.7 mi away
7

McNeil High IB World School

9-12
3 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
6.71%
Total ROI
23.2%
Cash Flow
$174/mo
DSCR
1.11
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
2026-09-03Listed for sale$529,900$295
2026-05-22Sold$0
2026-05-09Contingent$325,000$181
2026-04-24Listed for sale$325,000$181

Tax History

YearProperty TaxTax Assessment
2025$6,602.12$432,280
2024$6,778.96$448,522
2023$6,960.85$460,360
2022$8,179.27$494,393
2021$0$359,211
2020$5,658.83$296,939
2019$5,593.66$291,576
2018$5,369.79$284,740
2017$5,369.79$271,540
2016$5,240.38$259,089
2015$4,827.9$226,245
2014$4,827.9$236,867
2013$0$193,036
2012$0$179,808
2011$0$179,607
2010$0$185,422
2009$0$169,864
2007$0$152,561
2006$0$143,505
2005$0$138,384
2004$0$139,891
2003$0$124,188
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,795
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: $325,000Rent Basis: Observed Comp Model ($2,757/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.84%

NOI: $15,738/yr

Cash-on-Cash Yield
-6.0%

On $74,750 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+64.1%

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)-$648/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,446/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,757/mo
Less: Operating Expenses-$1,446/mo
Net Operating Income (NOI)+$1,311/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-375/mo
$-4,499/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.