FOR_SALENeutral Deal55 days on market

1503 Desert Quail Ln

1503 Desert Quail Ln, Austin, TX 78758, Austin, TX 78758
$550,000
Zestimate®:$539,100

Listing Price

Property image 1
1503 Desert Quail Ln, Austin, TX 78758
Loc: Austin, TX
Days Listed
55
Tax Assessed
$451k
Zestimate®
$539k
Market Rate
Lot Size
9,352 sqft
Rent Estimate
$3,268/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.

2

Cook Elementary School

PK-5
0.3 mi away
1

Burnet Middle School

6-8
1.2 mi away
2

Navarro Early College High School

9-12
0.9 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
5.22%
Total ROI
15.7%
Cash Flow
$-391/mo
DSCR
0.86
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
2026-08-28Listed for sale$550,000$250
2026-08-28Pending sale$550,000$250
2026-07-14Contingent$550,000$250
2026-07-10Listed for sale$550,000$250
2025-09-26Listing removed$399,000$182
2025-09-16Contingent$399,000$182
2025-09-05Price change$399,000$182
2025-08-15Listed for sale$449,000$204

Tax History

YearProperty TaxTax Assessment
2025$2,067.1$450,828
2024$2,121.36$448,113
2023$1,877.42$407,375
2022$2,993.06$370,341
2021$0$336,674
2020$3,126.96$306,067
2019$2,698.98$325,108
2018$2,341.01$252,948
2017$2,341.01$229,953
2016$2,261.68$209,048
2015$2,261.68$190,044
2014$2,261.68$172,767
2013$0$157,061
2012$0$172,869
2011$0$172,869
2010$0$173,923
2009$0$172,219
2008$0$156,563
2007$0$142,330
2006$0$129,391
2005$0$131,820
2002$2,922.79$130,738
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,198
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: $550,000Rent Basis: Observed Comp Model ($3,268/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.41%

NOI: $18,781/yr

Cash-on-Cash Yield
-12.2%

On $126,500 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.1%

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)-$676/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,703/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,268/mo
Less: Operating Expenses-$1,703/mo
Net Operating Income (NOI)+$1,565/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,289/mo
$-15,465/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

1503 Desert Quail Ln | Austin, TX | Haven AI Analysis | Haven by ScoutHavens