OFF_MARKETExcellent Deal4 days on market

15504 Cabrillo Way

15504 Cabrillo Way, Bee Cave, TX 78738, Bee Cave, TX 78738
$950,000

Listing Price

Property image 1
15504 Cabrillo Way, Bee Cave, TX 78738
Loc: Bee Cave, TX
Days Listed
4
Tax Assessed
$911k
Lot Size
10,049 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.

8

Bee Cave Elementary School

PK-5
1.4 mi away
10

Bee Cave Middle

6-8
0.4 mi away
8

Lake Travis High School

9-12
1.7 mi away

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
7.36%
Total ROI
26.5%
Cash Flow
$1,025/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
2026-09-08Pending sale$950,000$279
2026-05-27Contingent$950,000$279
2026-05-16Listed for sale$950,000$279
2025-03-07Sold$0
2025-02-04Listing removed$4,950$1
2025-01-30Listed for rent$4,950$1
2025-01-28Listed for sale$875,000$257

Tax History

YearProperty TaxTax Assessment
2025$16,704.23$878,451
2024$15,321.61$798,592
2023$12,750.25$685,508
2022$12,304.17$597,640
2021$0$543,309
2020$13,131.11$493,917
2019$13,149.88$493,917
2018$1,487.04$280,214
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,407
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: $950,000Rent Basis: Modeled Estimate ($7,600/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $475/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.07%

NOI: $48,122/yr

Cash-on-Cash Yield
-5.0%

On $218,500 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+69.0%

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)-$1,367/mo
Homeowner / Hazard Insurance-$475/mo
Vacancy Reserve (5% of rent)-$380/mo
Repairs & Maintenance (10% of rent)-$760/mo
Property Management (8% of rent)-$608/mo
Total Pure Operating Expenses-$3,590/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,600/mo
Less: Operating Expenses-$3,590/mo
Net Operating Income (NOI)+$4,010/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-919/mo
$-11,030/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bee Cave.