FOR_SALERisky Deal3 days on market

10917 Hidden Caves Way #31

10917 Hidden Caves Way #31, Austin, TX 78726, Austin, TX 78726
$635,000
Zestimate®:$623,300

Listing Price

Property image 1
10917 Hidden Caves Way #31, Austin, TX 78726
Loc: Austin, TX
Days Listed
3
Zestimate®
$623k
Market Rate
Lot Size
8,364 sqft
Rent Estimate
$2,965/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

River Place Elementary School

PK-5
0.7 mi away
8

Four Points Middle School

6-8
1.1 mi away
8

Vandegrift High School

9-12
1.3 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
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
3.84%
Total ROI
8.8%
Cash Flow
$-1,181/mo
DSCR
0.63
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This property presents a significant negative cash flow profile, losing over $1,180 monthly. A rental yield of 3.84% is insufficient to cover standard debt service and operating expenses in the current high-interest-rate environment. Relying solely on a 4% annual appreciation to offset negative carry is a speculative strategy that carries high liquidity risk, particularly in the Austin market where inventory has increased. Without a significant down payment to reduce leverage or an ability to command substantially higher rents, this asset fails to meet conservative underwriting standards. The property is currently a liability rather than an income-generating investment, necessitating a cautionary outlook for prospective buy-and-hold investors.

Strengths
  • Desirable 4-bedroom layout suitable for long-term family tenants
  • Modern square footage of 2,515 allows for competitive market positioning
Considerations
  • Severe negative monthly cash flow of $1,181
  • Low rental yield insufficient to cover high mortgage interest costs
  • Austin market volatility and recent softening of property values
  • High reliance on future appreciation to achieve break-even status
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-01Price change$635,000$252
2026-08-05Price change$639,500$254
2026-07-11Price change$645,000$256
2026-06-12Price change$647,500$257
2026-05-05Price change$683,900$272
2026-04-25Listed for sale$695,000$276
2014-06-06Listing removed$408,295$162
2014-04-22Price change$408,295$162
2014-03-25Price change$407,235$162
2014-03-07Price change$407,105$162
2014-02-21Listed for sale$401,320$160
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,515
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: $635,000Rent Basis: Observed Comp Model ($2,965/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $318/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.91%

NOI: $12,151/yr

Cash-on-Cash Yield
-18.8%

On $146,050 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.4%

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)-$953/mo
Homeowner / Hazard Insurance-$318/mo
Vacancy Reserve (5% of rent)-$148/mo
Repairs & Maintenance (10% of rent)-$297/mo
Property Management (8% of rent)-$237/mo
Total Pure Operating Expenses-$1,952/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,965/mo
Less: Operating Expenses-$1,952/mo
Net Operating Income (NOI)+$1,013/mo
Less: Debt Service (30yr @ 6.75%)-$3,295/mo
Net Cash Flow
$-2,282/mo
$-27,388/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

10917 Hidden Caves Way #31 | Austin, TX | Haven AI Analysis | Haven by ScoutHavens