SOLDRisky Deal5 days on market

8208 Isaac Pryor Dr

8208 Isaac Pryor Dr, Austin, TX 78749, Austin, TX 78749
$851,600
Zestimate®:$827,600

Listing Price

Property image 1
8208 Isaac Pryor Dr, Austin, TX 78749
Loc: Austin, TX
Days Listed
5
Tax Assessed
$592k
Zestimate®
$828k
Market Rate
Lot Size
7,079 sqft
Rent Estimate
$3,389/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.

10

Mills Elementary School

PK-5
0.5 mi away
8

Small Middle School

6-8
2.2 mi away
9

Bowie High School

9-12
2.3 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
3.32%
Total ROI
6.3%
Cash Flow
$-1,948/mo
DSCR
0.55
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$845,000$319

Tax History

YearProperty TaxTax Assessment
2025$6,740.63$592,097
2024$7,489.99$569,465
2023$7,620.51$517,695
2022$8,063.09$470,632
2021$0$427,847
2020$7,955.24$396,661
2019$7,669.61$396,661
2018$6,993.53$379,354
2017$6,993.53$350,271
2016$6,356.49$349,887
2015$6,356.49$318,079
2014$6,356.49$289,163
2013$0$262,875
2012$0$259,767
2011$0$257,746
2010$0$261,259
2009$0$266,541
2008$0$262,288
2007$0$238,444
2006$0$216,767
2005$0$209,737
2002$5,013.18$217,289
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,648
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: $851,600Rent Basis: Observed Comp Model ($3,389/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $426/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.83%

NOI: $15,545/yr

Cash-on-Cash Yield
-19.1%

On $195,868 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-1.5%

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)-$888/mo
Homeowner / Hazard Insurance-$426/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$339/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$2,094/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,389/mo
Less: Operating Expenses-$2,094/mo
Net Operating Income (NOI)+$1,295/mo
Less: Debt Service (30yr @ 6.75%)-$4,419/mo
Net Cash Flow
$-3,123/mo
$-37,481/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.