FOR_SALERisky Deal-1 days on market

2112 Vanderbilt Ln

2112 Vanderbilt Ln, Austin, TX 78723, Austin, TX 78723
$750,000
Zestimate®:$675,000

Listing Price

Property image 1
2112 Vanderbilt Ln, Austin, TX 78723
Loc: Austin, TX
Days Listed
-1
Tax Assessed
$423k
Zestimate®
$675k
Market Rate
Lot Size
9,587 sqft
Rent Estimate
$3,301/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

Andrews Elementary School

PK-5
0.2 mi away
2

Webb Middle School

6-8
1.7 mi away
2

LBJ Early College 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
3.76%
Total ROI
8.5%
Cash Flow
$-1,441/mo
DSCR
0.62
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
2026-08-26Listed for sale$699,000$323
2026-04-08Sold$0
2026-03-28Pending sale$379,900$176
2026-03-18Price change$379,900$176
2026-02-20Pending sale$399,900$185
2026-02-05Listed for sale$399,900$185
2026-01-27Pending sale$399,900$185
2026-01-21Listed for sale$399,900$185

Tax History

YearProperty TaxTax Assessment
2025$0$422,768
2024$9,029.88$455,637
2023$8,617.49$427,286
2022$1,810.06$388,442
2021$0$353,129
2020$1,928.22$321,026
2019$1,720.08$321,026
2018$1,303.39$289,303
2017$1,303.39$263,003
2016$1,168.93$239,094
2015$1,168.93$217,358
2014$1,168.93$197,598
2013$0$183,629
2012$0$166,935
2011$0$157,315
2010$0$166,409
2009$0$151,281
2008$0$137,528
2007$0$125,025
2006$0$113,659
2005$0$117,122
2002$444.54$110,755
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,162
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: $750,000Rent Basis: Observed Comp Model ($3,301/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.45%

NOI: $18,391/yr

Cash-on-Cash Yield
-16.4%

On $172,500 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+12.1%

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)-$634/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$330/mo
Property Management (8% of rent)-$264/mo
Total Pure Operating Expenses-$1,768/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,301/mo
Less: Operating Expenses-$1,768/mo
Net Operating Income (NOI)+$1,533/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-2,359/mo
$-28,308/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.