FOR_SALEExcellent Deal72 days on market

5222 Pine Pl

5222 Pine Pl, Austin, TX 78744, Austin, TX 78744
$250,000
Zestimate®:$236,800

Listing Price

Property image 1
5222 Pine Pl, Austin, TX 78744
Loc: Austin, TX
Days Listed
72
Tax Assessed
$385k
Zestimate®
$237k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$2,367/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.

3

Rodriguez Elementary School

PK-6
0.2 mi away
6

Mendez Middle School

7-8
0.8 mi away
1

Travis 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
8.08%
Total ROI
30.1%
Cash Flow
$394/mo
DSCR
1.33
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
2026-09-11Contingent$243,000$193
2026-09-05Price change$243,000$193
2026-06-19Price change$250,000$199
2026-06-11Listed for sale$235,000$187
2019-04-04Sold$0
2019-03-12Pending sale$269,900$215
2019-03-07Listed for sale$269,900$215
2015-12-18Listing removed$155,000$123
2015-10-05Pending sale$155,000$123
2015-09-25Listed for sale$155,000$123

Tax History

YearProperty TaxTax Assessment
2025$5,786.77$384,568
2024$5,696.43$370,417
2023$4,654.85$336,743
2022$5,103.7$306,130
2021$0$366,670
2020$4,972.28$253,000
2019$3,807.21$274,182
2018$3,586.66$185,525
2017$3,586.66$162,000
2016$2,565.12$135,000
2015$2,565.12$135,000
2014$2,565.12$107,787
2013$0$108,389
2012$0$108,389
2011$0$111,439
2010$0$111,439
2009$0$122,695
2008$0$122,695
2007$0$105,960
2006$0$105,960
2005$0$103,266
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,256
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: $250,000Rent Basis: Observed Comp Model ($2,367/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.26%

NOI: $13,149/yr

Cash-on-Cash Yield
-4.2%

On $57,500 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+73.2%

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)-$577/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$118/mo
Repairs & Maintenance (10% of rent)-$237/mo
Property Management (8% of rent)-$189/mo
Total Pure Operating Expenses-$1,271/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,367/mo
Less: Operating Expenses-$1,271/mo
Net Operating Income (NOI)+$1,096/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-201/mo
$-2,417/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.