FOR_SALEExcellent Deal47 days on market

12007 Colleyville Dr

12007 Colleyville Dr, Bee Cave, TX 78738, Bee Cave, TX 78738
$1,149,900

Listing Price

Property image 1
12007 Colleyville Dr, Bee Cave, TX 78738
Loc: Bee Cave, TX
Days Listed
47
Tax Assessed
$1128k
Lot Size
0.52 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.

10

Lake Pointe Elementary School

PK-5
0.7 mi away
10

Bee Cave Middle

6-8
4.1 mi away
8

Lake Travis High School

9-12
2.8 mi away

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
7.36%
Total ROI
26.5%
Cash Flow
$1,237/mo
DSCR
1.21
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
2026-08-28Contingent$1,149,900$344
2026-07-17Price change$1,149,900$344
2026-06-15Price change$1,199,900$359
2026-04-30Listed for sale$1,250,000$374
2019-06-25Sold$0
2019-05-13Pending sale$785,000$235
2019-05-07Listed for sale$785,000$235
2017-06-12Sold$0
2017-05-17Pending sale$635,000$190
2017-04-29Price change$635,000$190
2017-04-26Price change$650,000$194
2017-04-17Price change$635,000$190
2017-03-21Pending sale$650,000$194
2017-03-14Price change$650,000$194
2017-02-17Price change$669,000$200
2017-01-29Price change$675,000$202
2017-01-22Price change$684,000$205
2016-12-30Listed for sale$689,000$206
2009-01-19Listing removed$425,000$127
2008-12-13Price change$425,000$127
2008-11-01Price change$399,900$120
2008-08-31Listed for sale$499,000$149

Tax History

YearProperty TaxTax Assessment
2025$13,583.52$1,128,000
2024$13,001.91$1,067,329
2023$11,371.51$970,299
2022$11,916.62$882,090
2021$0$817,230
2020$11,280.02$742,936
2019$10,061.94$742,936
2018$9,465.58$656,517
2017$9,465.58$604,855
2016$9,147.63$597,133
2015$9,147.63$542,848
2014$9,147.63$547,885
2013$0$519,466
2012$0$511,128
2011$0$495,000
2010$0$450,000
2009$0$450,000
2008$0$509,572
2007$0$471,153
2006$0$478,632
2005$0$415,084
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,343
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: $1,149,900Rent Basis: Modeled Estimate ($9,199/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $575/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.03%

NOI: $57,795/yr

Cash-on-Cash Yield
-5.2%

On $264,477 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.1%

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)-$1,692/mo
Homeowner / Hazard Insurance-$575/mo
Vacancy Reserve (5% of rent)-$460/mo
Repairs & Maintenance (10% of rent)-$920/mo
Property Management (8% of rent)-$736/mo
Total Pure Operating Expenses-$4,383/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,199/mo
Less: Operating Expenses-$4,383/mo
Net Operating Income (NOI)+$4,816/mo
Less: Debt Service (30yr @ 6.75%)-$5,967/mo
Net Cash Flow
$-1,150/mo
$-13,804/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bee Cave.