OFF_MARKETExcellent Deal3 days on market

10406 Yucca Dr

10406 Yucca Dr, Austin, TX 78759, Austin, TX 78759
$830,400
Zestimate®:$830,400

Listing Price

Property image 1
10406 Yucca Dr, Austin, TX 78759
Loc: Austin, TX
Days Listed
3
Tax Assessed
$805k
Zestimate®
$830k
Market Rate
Lot Size
0.76 acres
Rent Estimate
$4,559/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

Laurel Mountain Elementary School

PK-5
0.5 mi away
10

Canyon Vista Middle School

6-8
0.6 mi away
9

Westwood High School

9-12
2.6 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
7.33%
Total ROI
26.3%
Cash Flow
$875/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
2026-06-05Listing removed$835,000$319
2026-05-07Contingent$835,000$319
2026-05-02Listed for sale$835,000$319

Tax History

YearProperty TaxTax Assessment
2025$6,133.08$805,405
2024$7,011.87$838,978
2023$6,350.52$762,707
2022$8,958.91$693,370
2021$0$630,336
2020$9,272.12$589,509
2019$8,834.62$589,509
2018$8,516.06$585,805
2017$8,516.06$542,950
2016$8,109.64$493,591
2015$8,109.64$448,719
2014$8,109.64$407,926
2013$0$370,842
2012$0$380,380
2011$0$386,277
2010$0$413,977
2009$0$441,041
2008$0$405,613
2007$0$368,739
2006$0$335,217
2005$0$304,743
2002$2,425.98$297,048
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,615
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: $830,400Rent Basis: Observed Comp Model ($4,559/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $415/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.73%

NOI: $22,648/yr

Cash-on-Cash Yield
-15.2%

On $190,992 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.1%

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)-$1,208/mo
Homeowner / Hazard Insurance-$415/mo
Vacancy Reserve (5% of rent)-$228/mo
Repairs & Maintenance (10% of rent)-$456/mo
Property Management (8% of rent)-$365/mo
Total Pure Operating Expenses-$2,672/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,559/mo
Less: Operating Expenses-$2,672/mo
Net Operating Income (NOI)+$1,887/mo
Less: Debt Service (30yr @ 6.75%)-$4,309/mo
Net Cash Flow
$-2,421/mo
$-29,057/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.