FOR_SALEExcellent Deal2 days on market

2707 White Horse Trl

2707 White Horse Trl, Austin, TX 78757, Austin, TX 78757
$2,798,500

Listing Price

Property image 1
2707 White Horse Trl, Austin, TX 78757
Loc: Austin, TX
Days Listed
2
Tax Assessed
$727k
Lot Size
0.27 acres
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

Gullett Elementary School

PK-5
0.3 mi away
9

Lamar Middle School

6-8
0.4 mi away
8

McCallum High School

9-12
1.3 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
8.29%
Total ROI
31.1%
Cash Flow
$5,172/mo
DSCR
1.37
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
2026-08-31Pending sale$2,798,500$724
2026-08-20Listed for sale$2,798,500$724
2025-10-14Listing removed$795,000$206
2025-09-30Pending sale$795,000$206
2025-09-28Contingent$795,000$206
2025-09-26Price change$795,000$206
2025-09-05Listed for sale$825,000$214

Tax History

YearProperty TaxTax Assessment
2025$4,188.52$726,928
2024$4,150.05$694,715
2023$3,597.87$631,559
2022$3,970.33$574,145
2021$0$521,950
2020$4,116.11$474,500
2019$3,469.1$474,500
2018$2,874.53$399,145
2017$2,874.53$362,859
2016$2,650.59$329,872
2015$2,650.59$299,884
2014$2,650.59$272,622
2013$0$247,838
2012$0$229,123
2011$0$225,501
2010$0$231,538
2009$0$236,097
2008$0$214,634
2007$0$220,822
2006$0$200,747
2005$0$182,713
2002$1,665.35$147,973
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
3,863
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: $2,798,500Rent Basis: Modeled Estimate ($22,388/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $1,399/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.32%

NOI: $176,992/yr

Cash-on-Cash Yield
0.4%

On $643,655 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.3%

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)-$1,090/mo
Homeowner / Hazard Insurance-$1,399/mo
Vacancy Reserve (5% of rent)-$1,119/mo
Repairs & Maintenance (10% of rent)-$2,239/mo
Property Management (8% of rent)-$1,791/mo
Total Pure Operating Expenses-$7,639/mo
Net Investor Cash Flow
Gross Scheduled Rent+$22,388/mo
Less: Operating Expenses-$7,639/mo
Net Operating Income (NOI)+$14,749/mo
Less: Debt Service (30yr @ 6.75%)-$14,521/mo
Net Cash Flow
$229/mo
$2,743/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.