FOR_SALEExcellent Deal2 days on market

12410 Blossomwood Dr

12410 Blossomwood Dr, Austin, TX 78727, Austin, TX 78727
$699,000

Listing Price

Property image 1
12410 Blossomwood Dr, Austin, TX 78727
Loc: Austin, TX
Days Listed
2
Tax Assessed
$499k
Lot Size
8,407 sqft
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.

9

Summitt Elementary School

PK-5
0.3 mi away
8

Murchison Middle School

6-8
5.3 mi away
8

Anderson High School

9-12
3.8 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
7.61%
Total ROI
27.7%
Cash Flow
$900/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
2026-08-21Listed for sale$699,000$296
2026-08-10Listing removed$710,000$301
2026-07-22Price change$710,000$301
2026-06-26Listed for sale$725,000$307
2023-11-28Sold$0
2023-10-14Contingent$585,000$248
2023-10-05Price change$585,000$248
2023-08-18Pending sale$599,000$254
2023-08-04Contingent$599,000$254
2023-06-28Price change$599,000$254
2023-06-01Listed for sale$625,000$265
2023-05-18Listing removed$0
2023-04-04Price change$660,000$280
2023-03-17Listed for sale$725,000$307
2017-03-07Listing removed$339,900$144
2016-11-09Pending sale$339,900$144
2016-10-08Listed for sale$339,900$144
2014-06-01Listing removed$1,990$1
2014-05-02Pending sale$1,990$1
2014-05-02Listed for sale$1,990$1
2014-04-29Listing removed$1,990$1
2014-04-06Price change$1,990$1
2014-03-26Listed for rent$2,200$1

Tax History

YearProperty TaxTax Assessment
2025$10,204.79$498,650
2024$10,818.16$545,872
2023$10,829.25$598,550
2022$11,731.22$660,010
2021$0$444,140
2020$8,500.63$381,765
2019$8,188.34$381,765
2018$6,980.17$348,936
2017$6,980.17$315,276
2016$5,036.18$290,113
2015$5,036.18$252,600
2014$5,036.18$230,826
2013$0$209,842
2012$0$205,556
2011$0$208,999
2010$0$216,449
2009$0$219,644
2008$0$214,956
2007$0$196,468
2006$0$183,635
2005$0$163,610
2002$3,583.04$158,075
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,359
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: $699,000Rent Basis: Modeled Estimate ($5,592/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $350/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.51%

NOI: $38,494/yr

Cash-on-Cash Yield
-3.1%

On $160,770 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.6%

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)-$748/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$280/mo
Repairs & Maintenance (10% of rent)-$559/mo
Property Management (8% of rent)-$447/mo
Total Pure Operating Expenses-$2,384/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,592/mo
Less: Operating Expenses-$2,384/mo
Net Operating Income (NOI)+$3,208/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-419/mo
$-5,029/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.