FOR_SALEGood Deal17 days on market

1613 Larkwood Dr

1613 Larkwood Dr, Austin, TX 78723, Austin, TX 78723
$280,000
Zestimate®:$411,100$131,100 Under Market

Listing Price

Property image 1
1613 Larkwood Dr, Austin, TX 78723
Loc: Austin, TX
Days Listed
17
Tax Assessed
$459k
Zestimate®
$411k
32% Under Valued
Lot Size
8,982 sqft
Rent Estimate
$2,630/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.

8

Blanton Elementary School

PK-5
0.4 mi away
9

Lamar Middle School

6-8
3.3 mi away
3

Northeast Early College High School

9-12
0.9 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
6.83%
Total ROI
23.8%
Cash Flow
$177/mo
DSCR
1.12
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
2026-09-05Contingent$280,000$235
2026-08-18Listed for sale$280,000$235

Tax History

YearProperty TaxTax Assessment
2025$3,735.97$459,312
2024$4,981.25$493,378
2023$5,106.85$454,043
2022$5,617.77$412,766
2021$0$375,242
2020$7,281.53$364,215
2019$7,003.14$364,215
2018$5,953.73$330,391
2017$5,953.73$300,355
2016$4,919.28$273,050
2015$4,919.28$248,227
2014$4,919.28$225,661
2013$0$205,146
2012$0$186,496
2011$0$202,218
2010$0$185,129
2009$0$168,299
2008$0$152,999
2007$0$139,090
2006$0$126,445
2005$0$114,950
2002$1,821.4$85,135
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,192
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: $280,000Rent Basis: Observed Comp Model ($2,630/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.08%

NOI: $14,234/yr

Cash-on-Cash Yield
-5.0%

On $64,400 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.3%

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)-$689/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$263/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$1,444/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,630/mo
Less: Operating Expenses-$1,444/mo
Net Operating Income (NOI)+$1,186/mo
Less: Debt Service (30yr @ 6.75%)-$1,453/mo
Net Cash Flow
$-267/mo
$-3,201/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.