FOR_SALEExcellent Deal189 days on market

5900 Moondust Ln

5900 Moondust Ln, Austin, TX 78730, Austin, TX 78730
$2,299,000

Listing Price

Property image 1
5900 Moondust Ln, Austin, TX 78730
Loc: Austin, TX
Days Listed
189
Tax Assessed
$162k
Lot Size
0.62 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.

7

River Place Elementary School

PK-5
0.5 mi away
8

Four Points Middle School

6-8
1.4 mi away
8

Vandegrift High School

9-12
1.6 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
8.50%
Total ROI
32.2%
Cash Flow
$4,666/mo
DSCR
1.40
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
2026-06-11Price change$2,299,000$516
2026-02-15Listed for sale$2,399,000$538
2025-08-29Sold$0
2024-12-11Listing removed$2,399,990$539
2024-12-07Listed for sale$2,399,990$539

Tax History

YearProperty TaxTax Assessment
2025$0$161,677
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
7
Sq Ft
4,455
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: $2,299,000Rent Basis: Modeled Estimate ($18,392/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $1,150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.67%

NOI: $153,232/yr

Cash-on-Cash Yield
1.9%

On $528,770 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+103.7%

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)-$243/mo
Homeowner / Hazard Insurance-$1,150/mo
Vacancy Reserve (5% of rent)-$920/mo
Repairs & Maintenance (10% of rent)-$1,839/mo
Property Management (8% of rent)-$1,471/mo
Total Pure Operating Expenses-$5,623/mo
Net Investor Cash Flow
Gross Scheduled Rent+$18,392/mo
Less: Operating Expenses-$5,623/mo
Net Operating Income (NOI)+$12,769/mo
Less: Debt Service (30yr @ 6.75%)-$11,929/mo
Net Cash Flow
$840/mo
$10,084/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.