OFF_MARKETGood Deal126 days on market

4619 Inicio Ln

4619 Inicio Ln, Austin, TX 78725, Austin, TX 78725
$219,000

Listing Price

Property image 1
4619 Inicio Ln, Austin, TX 78725
Loc: Austin, TX
Days Listed
126
Tax Assessed
$267k
Lot Size
6,194 sqft
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.

4

Hornsby-Dunlap Elementary School

PK-5
1 mi away
2

Dailey Middle School

6-8
1 mi away
2

Del Valle High School

9-12
4.7 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
6.63%
Total ROI
22.8%
Cash Flow
$103/mo
DSCR
1.09
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
2026-08-27Price change$219,000$166
2026-07-15Price change$225,000$170
2026-05-22Price change$240,000$182
2026-04-30Listed for sale$250,000$189
2025-06-30Sold$0
2022-01-18Listing removed$0
2021-12-31Listed for rent$1,750$1
2021-12-17Listing removed$0
2021-12-15Listed for rent$1,750$1
2020-12-30Listing removed$0
2020-11-08Listed for rent$1,545$1
2019-11-16Listing removed$1,475$1
2019-10-11Listed for rent$1,475$1

Tax History

YearProperty TaxTax Assessment
2025$4,191.98$266,535
2024$4,465.58$282,522
2023$5,414.1$350,032
2022$6,074.52$383,444
2021$0$226,006
2020$3,746.01$192,383
2019$3,312.5$192,383
2018$3,017.31$180,309
2017$3,017.31$165,892
2016$0$109,629
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,321
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: $219,000Rent Basis: Modeled Estimate ($1,752/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.38%

NOI: $9,591/yr

Cash-on-Cash Yield
-8.0%

On $50,370 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+54.0%

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)-$400/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$175/mo
Property Management (8% of rent)-$140/mo
Total Pure Operating Expenses-$953/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,752/mo
Less: Operating Expenses-$953/mo
Net Operating Income (NOI)+$799/mo
Less: Debt Service (30yr @ 6.75%)-$1,136/mo
Net Cash Flow
$-337/mo
$-4,045/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

4619 Inicio Ln | Austin, TX | Haven AI Analysis | Haven by ScoutHavens