OFF_MARKETRisky Deal3 days on market

5808 Gloucester Ln

5808 Gloucester Ln, Austin, TX 78723, Austin, TX 78723
$729,000
Zestimate®:$502,600

Listing Price

Property image 1
5808 Gloucester Ln, Austin, TX 78723
Loc: Austin, TX
Days Listed
3
Tax Assessed
$508k
Zestimate®
$503k
Market Rate
Lot Size
9,261 sqft
Rent Estimate
$2,621/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.

1

Pecan Springs Elementary School

PK-5
0.2 mi away
1

Martin Middle School

7-8
4.8 mi away
3

Northeast Early College High School

9-12
1.5 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
2.88%
Total ROI
4.1%
Cash Flow
$-1,935/mo
DSCR
0.48
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
2026-05-01Listed for sale$695,000$428
2023-08-09Listing removed$0
2023-07-06Listed for sale$775,000$477
2022-06-02Listing removed$0
2022-04-24Contingent$550,000$338
2022-04-17Listed for sale$550,000$338
2022-04-07Contingent$550,000$338
2022-03-06Listed for sale$550,000$338

Tax History

YearProperty TaxTax Assessment
2025$10,393.96$507,893
2024$11,289.62$569,660
2023$8,240.36$455,458
2022$4,059.17$345,600
2021$0$314,182
2020$4,064.86$285,620
2019$3,755.53$285,620
2018$4,330.37$244,669
2017$4,330.37$222,426
2016$3,594.17$202,205
2015$3,594.17$183,823
2014$3,594.17$167,112
2013$0$151,920
2012$0$147,980
2011$0$145,617
2010$0$145,617
2009$0$133,016
2008$0$120,924
2007$0$109,931
2006$0$99,937
2005$0$90,852
2002$1,858.11$86,655
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,625
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: $729,000Rent Basis: Observed Comp Model ($2,621/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $365/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.47%

NOI: $10,696/yr

Cash-on-Cash Yield
-20.7%

On $167,670 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-9.3%

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)-$762/mo
Homeowner / Hazard Insurance-$365/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$1,730/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,621/mo
Less: Operating Expenses-$1,730/mo
Net Operating Income (NOI)+$891/mo
Less: Debt Service (30yr @ 6.75%)-$3,783/mo
Net Cash Flow
$-2,891/mo
$-34,696/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.