FOR_SALERisky Deal61 days on market

7705 Bellehaven Ct

7705 Bellehaven Ct, Austin, TX 78744, Austin, TX 78744
$20,000

Listing Price

Property image 1
7705 Bellehaven Ct, Austin, TX 78744
Loc: Austin, TX
Days Listed
61
Type
manufactured

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.

4

Perez Elementary School

PK-6
0.5 mi away
2

Paredes Middle School

6-8
2.9 mi away
4

Akins High School

9-12
2.8 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
1.44%
Total ROI
-3.1%
Cash Flow
$-77/mo
DSCR
0.24
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
2026-06-22Listed for sale$20,000$13
2026-05-25Listing removed$49,900$32
2026-02-27Listed for sale$49,900$32
2026-02-23Listing removed$49,990$32
2025-11-25Listed for sale$49,990$32
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,568
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: $20,000Rent Basis: Modeled Estimate ($160/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-3.41%

NOI: $-682/yr

Cash-on-Cash Yield
-41.9%

On $4,600 invested

DSCR Ratio
-0.55x

Negative debt coverage

5-Yr Leveraged ROI
+-115.2%

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)-$30/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$8/mo
Repairs & Maintenance (10% of rent)-$16/mo
Property Management (8% of rent)-$13/mo
Total Pure Operating Expenses-$217/mo
Net Investor Cash Flow
Gross Scheduled Rent+$160/mo
Less: Operating Expenses-$217/mo
Net Operating Income (NOI)+$-57/mo
Less: Debt Service (30yr @ 6.75%)-$104/mo
Net Cash Flow
$-161/mo
$-1,927/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

7705 Bellehaven Ct | Austin, TX | Haven AI Analysis | Haven by ScoutHavens