FOR_SALEExcellent Deal3 days on market

12113 Cascade Caverns Trl

12113 Cascade Caverns Trl, Austin, TX 78739, Austin, TX 78739
$900,000

Listing Price

Property image 1
12113 Cascade Caverns Trl, Austin, TX 78739
Loc: Austin, TX
Days Listed
3
Tax Assessed
$791k
Lot Size
0.40 acres
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

Baranoff Elementary School

PK-5
0.6 mi away
6

Bailey Middle School

6-8
1 mi away
9

Bowie High School

9-12
2.4 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
7.57%
Total ROI
27.5%
Cash Flow
$1,252/mo
DSCR
1.25
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
2026-08-20Listed for sale$900,000$229
2026-07-18Listing removed$975,000$248
2026-06-30Price change$975,000$248
2026-06-12Listed for sale$1,000,000$254
2018-06-16Sold$0
2018-05-14Pending sale$510,000$130
2018-04-19Listed for sale$510,000$130
2017-12-04Listing removed$524,500$133
2017-11-28Price change$524,500$133
2017-11-03Listed for sale$525,000$133
2014-09-05Listing removed$429,000$109
2014-08-16Pending sale$429,000$109
2014-06-28Price change$429,000$109
2014-06-01Price change$439,000$112
2014-05-31Listed for sale$429,000$109
2014-03-28Listing removed$429,000$109
2014-03-15Listed for sale$429,000$109
2003-07-11Sold$0

Tax History

YearProperty TaxTax Assessment
2025$13,282.42$791,460
2024$12,149.19$729,870
2023$10,009.14$663,518
2022$10,446.93$603,198
2021$0$548,362
2020$10,070.03$498,511
2019$0$498,511
2018$9,193.69$501,478
2017$9,193.69$455,889
2016$8,254.79$426,754
2015$8,254.79$391,641
2014$8,254.79$373,037
2013$0$343,551
2012$0$312,319
2011$0$325,541
2010$0$338,373
2009$0$348,928
2008$0$344,532
2007$0$323,247
2006$0$294,864
2005$0$281,194
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,935
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: $900,000Rent Basis: Modeled Estimate ($7,200/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $450/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.21%

NOI: $46,882/yr

Cash-on-Cash Yield
-4.4%

On $207,000 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+72.1%

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)-$1,187/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$360/mo
Repairs & Maintenance (10% of rent)-$720/mo
Property Management (8% of rent)-$576/mo
Total Pure Operating Expenses-$3,293/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,200/mo
Less: Operating Expenses-$3,293/mo
Net Operating Income (NOI)+$3,907/mo
Less: Debt Service (30yr @ 6.75%)-$4,670/mo
Net Cash Flow
$-763/mo
$-9,157/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.