Back to Dashboard
FOR_SALEExcellent Deal2 days on market

2503 Westlake Dr #301

2503 Westlake Dr #301, Austin, TX 78746, Austin, TX 78746
$7,495,000

Listing Price

Log in to unlock AI Insights
Property image 1
2503 Westlake Dr #301, Austin, TX 78746
Loc: Austin, TX
Days Listed
2
Lot Size
0.34 acres
Type
condo

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
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
7.42%
Total ROI
26.8%
Cash Flow
$8,470/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
4,383
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: $7,495,000Rent Basis: Modeled Estimate ($59,960/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $3,748/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.99%

NOI: $374,144/yr

Cash-on-Cash Yield
-5.4%

On $1,723,850 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+67.4%

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)-$11,243/mo
Homeowner / Hazard Insurance-$3,748/mo
Vacancy Reserve (5% of rent)-$2,998/mo
Repairs & Maintenance (10% of rent)-$5,996/mo
Property Management (8% of rent)-$4,797/mo
Total Pure Operating Expenses-$28,781/mo
Net Investor Cash Flow
Gross Scheduled Rent+$59,960/mo
Less: Operating Expenses-$28,781/mo
Net Operating Income (NOI)+$31,179/mo
Less: Debt Service (30yr @ 6.75%)-$38,890/mo
Net Cash Flow
$-7,711/mo
$-92,535/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Austin.

2503 Westlake Dr #301 | Austin, TX | Haven AI Analysis | Haven by ScoutHavens