FOR_SALEExcellent Deal11 days on market

5300 Edenbourgh Ln

5300 Edenbourgh Ln, Austin, TX 78754, Austin, TX 78754
$190,000

Listing Price

Property image 1
5300 Edenbourgh Ln, Austin, TX 78754
Loc: Austin, TX
Days Listed
11
Tax Assessed
$309k
Lot Size
4,687 sqft
Rent Estimate
$1,913/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.

1

Jordan Elementary School

PK-5
2.2 mi away
1

Dobie Middle School

6-8
2.5 mi away
2

LBJ Early College High School

9-12
1.5 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
8.55%
Total ROI
32.4%
Cash Flow
$393/mo
DSCR
1.41
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
2026-09-04Listing removed$190,000$144
2026-08-28Pending sale$190,000$144
2026-08-17Price change$190,000$144
2026-08-11Listed for sale$219,000$166

Tax History

YearProperty TaxTax Assessment
2025$4,787.53$309,059
2024$3,192.36$288,505
2023$2,582.88$262,277
2022$3,117.71$238,434
2021$0$216,758
2020$3,060.92$197,053
2019$2,771.79$197,333
2018$2,323.21$162,854
2017$2,323.21$148,049
2016$2,056.61$144,287
2015$2,056.61$131,170
2014$2,056.61$119,245
2013$0$118,707
2012$0$115,744
2011$0$120,915
2010$0$123,407
2009$0$124,652
2008$0$119,227
2007$0$112,901
2006$0$113,969
2005$0$108,633
2002$2,071.98$112,290
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,318
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: $190,000Rent Basis: Observed Comp Model ($1,913/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.43%

NOI: $10,313/yr

Cash-on-Cash Yield
-3.5%

On $43,700 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.8%

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)-$464/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$1,054/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,913/mo
Less: Operating Expenses-$1,054/mo
Net Operating Income (NOI)+$859/mo
Less: Debt Service (30yr @ 6.75%)-$986/mo
Net Cash Flow
$-126/mo
$-1,517/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

5300 Edenbourgh Ln | Austin, TX | Haven AI Analysis | Haven by ScoutHavens