FOR_SALEGood Deal16 days on market

6113 Perlita Dr

6113 Perlita Dr, Austin, TX 78724, Austin, TX 78724
$360,000
Zestimate®:$352,600

Listing Price

Property image 1
6113 Perlita Dr, Austin, TX 78724
Loc: Austin, TX
Days Listed
16
Tax Assessed
$357k
Zestimate®
$353k
Market Rate
Lot Size
4,604 sqft
Rent Estimate
$2,144/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

Oak Meadows Elementary School

PK-5
0.9 mi away
2

Decker Middle School

6-8
1.8 mi away
2

Manor High School

9-12
6.4 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
7.12%
Total ROI
25.2%
Cash Flow
$314/mo
DSCR
1.17
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
2026-09-09Listing removed$359,000$242
2026-09-02Price change$359,000$242
2026-08-15Price change$360,000$242
2026-08-06Listed for sale$370,000$249
2016-04-02Listing removed$1,500$1
2016-03-19Pending sale$1,500$1
2016-03-19Listed for sale$1,500$1
2016-03-19Listing removed$1,500$1
2016-03-07Listed for rent$1,500$1
2015-02-10Listing removed$1,400$1
2015-02-04Listed for rent$1,400$1
2014-04-08Listing removed$1,400$1
2014-01-08Listed for rent$1,400$1
2008-06-21Listing removed$145,000$98
2008-05-29Listed for sale$145,000$98
2008-04-23Listing removed$145,000$98
2008-04-10Price change$145,000$98
2008-04-06Listed for sale$135,000$91

Tax History

YearProperty TaxTax Assessment
2025$7,874.31$357,487
2024$8,474.12$401,101
2023$8,004.15$393,161
2022$8,986.87$453,171
2021$0$272,727
2020$5,979.47$232,969
2019$5,807.6$232,969
2018$4,840.44$203,099
2017$4,840.44$190,795
2016$3,031.83$152,754
2015$3,031.83$153,037
2014$3,031.83$113,433
2013$0$107,576
2012$0$98,031
2011$0$115,104
2010$0$116,052
2009$0$135,595
2008$0$134,759
2007$0$112,271
2006$0$12,920
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,486
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: $360,000Rent Basis: Observed Comp Model ($2,144/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $180/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $11,216/yr

Cash-on-Cash Yield
-13.5%

On $82,800 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.6%

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)-$536/mo
Homeowner / Hazard Insurance-$180/mo
Vacancy Reserve (5% of rent)-$107/mo
Repairs & Maintenance (10% of rent)-$214/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$1,209/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,144/mo
Less: Operating Expenses-$1,209/mo
Net Operating Income (NOI)+$935/mo
Less: Debt Service (30yr @ 6.75%)-$1,868/mo
Net Cash Flow
$-933/mo
$-11,200/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.