OFF_MARKETExcellent Deal25 days on market

7705 Wynne Ln

7705 Wynne Ln, Austin, TX 78745, Austin, TX 78745
$199,000
Zestimate®:$358,800$159,800 Under Market

Listing Price

Property image 1
7705 Wynne Ln, Austin, TX 78745
Loc: Austin, TX
Days Listed
25
Tax Assessed
$388k
Zestimate®
$359k
45% Under Valued
Lot Size
0.29 acres
Rent Estimate
$2,490/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.

7

Casey Elementary School

PK-5
1.1 mi away
2

Bedichek Middle School

6-8
1 mi away
4

Akins High School

9-12
2.9 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
10.09%
Total ROI
40.1%
Cash Flow
$666/mo
DSCR
1.66
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
2025-03-19Listing removed$500,000$406
2024-06-05Price change$500,000$406
2024-05-22Price change$600,000$487
2024-05-09Listed for sale$700,000$568
2019-12-04Listing removed$237,801$193
2019-12-03Price change$237,801$193
2019-12-01Price change$237,648$193
2019-11-27Price change$238,112$193
2019-11-25Price change$237,901$193
2019-11-20Price change$238,458$194
2019-11-18Price change$238,565$194
2019-11-16Price change$237,678$193
2019-11-14Listed for sale$0

Tax History

YearProperty TaxTax Assessment
2025$5,856.69$388,361
2024$5,962.19$385,216
2023$5,644.63$397,132
2022$10,458.31$529,555
2021$0$328,208
2020$6,724.75$302,010
2019$6,477.71$302,010
2018$5,755.94$309,777
2017$5,755.94$259,981
2016$3,248.29$261,783
2015$3,248.29$230,503
2014$3,248.29$151,830
2013$0$138,027
2012$0$125,479
2011$0$126,387
2010$0$127,294
2009$0$131,349
2008$0$125,796
2007$0$114,360
2006$0$103,964
2005$0$94,513
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,232
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: $199,000Rent Basis: Observed Comp Model ($2,490/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreGood
6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.14%

NOI: $14,217/yr

Cash-on-Cash Yield
4.0%

On $45,770 invested

DSCR Ratio
1.15x

Tight qualification

5-Yr Leveraged ROI
+114.1%

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)-$583/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$249/mo
Property Management (8% of rent)-$199/mo
Total Pure Operating Expenses-$1,305/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,490/mo
Less: Operating Expenses-$1,305/mo
Net Operating Income (NOI)+$1,185/mo
Less: Debt Service (30yr @ 6.75%)-$1,033/mo
Net Cash Flow
$152/mo
$1,826/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.