FOR_SALEExcellent Deal4 days on market

10503 Spicewood Pkwy

10503 Spicewood Pkwy, Austin, TX 78750, Austin, TX 78750
$993,800
Zestimate®:$993,800

Listing Price

Property image 1
10503 Spicewood Pkwy, Austin, TX 78750
Loc: Austin, TX
Days Listed
4
Tax Assessed
$688k
Zestimate®
$994k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$3,801/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

Spicewood Elementary School

K-5
1 mi away
10

Canyon Vista Middle School

6-8
1.3 mi away
9

Westwood High School

9-12
1.9 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
7.69%
Total ROI
28.1%
Cash Flow
$1,342/mo
DSCR
1.27
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
2026-06-24Listing removed$985,000$447
2026-05-29Contingent$985,000$447
2026-05-07Listed for sale$985,000$447
2025-05-11Listing removed$1,000,000$453
2025-04-30Listed for sale$1,000,000$453
2024-07-22Listing removed$0
2024-07-01Price change$925,000$419
2024-06-02Price change$950,000$431
2024-05-29Listed for sale$975,000$442
2021-05-21Listing removed$0
2021-04-29Listed for sale$725,000$329

Tax History

YearProperty TaxTax Assessment
2025$11,204.62$688,205
2024$12,450.42$768,017
2023$12,568.97$794,564
2022$14,617.52$807,000
2021$0$545,584
2020$9,310.16$495,985
2019$8,956.93$495,985
2018$8,848.85$459,856
2017$8,848.85$418,051
2016$7,266.05$380,046
2015$7,266.05$345,496
2014$7,266.05$314,087
2013$0$285,534
2012$0$289,067
2011$0$297,900
2010$0$313,800
2009$0$333,234
2008$0$307,334
2007$0$288,729
2006$0$243,813
2005$0$235,042
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,390
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: $993,800Rent Basis: Observed Comp Model ($3,801/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $497/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.69%

NOI: $16,770/yr

Cash-on-Cash Yield
-19.7%

On $228,574 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.5%

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)-$1,032/mo
Homeowner / Hazard Insurance-$497/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$2,404/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,801/mo
Less: Operating Expenses-$2,404/mo
Net Operating Income (NOI)+$1,397/mo
Less: Debt Service (30yr @ 6.75%)-$5,157/mo
Net Cash Flow
$-3,759/mo
$-45,110/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.