Back to Dashboard
FOR_SALEGood Deal372 days on market

12023 Sagrada St

12023 Sagrada St, Austin, TX 78748, Austin, TX 78748
$364,878

Listing Price

Log in to unlock AI Insights
Property image 1
12023 Sagrada St, Austin, TX 78748
Loc: Austin, TX
Days Listed
372
Lot Size
4,400 sqft
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.

4

Menchaca Elementary School

PK-5
2 mi away
2

Paredes Middle School

6-8
2.4 mi away
4

Akins 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
7.11%
Total ROI
25.2%
Cash Flow
$317/mo
DSCR
1.17
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
2026-08-18Price change$364,878$205
2026-07-24Price change$366,878$206
2026-07-17Price change$367,763$207
2026-07-10Listed for sale$368,763$207
2026-07-06Pending sale$368,763$207
2026-06-26Listed for sale$368,763$207
2026-06-12Pending sale$368,763$207
2026-05-19Price change$368,763$207
2026-04-21Price change$370,763$208
2026-04-17Price change$375,763$211
2026-04-03Price change$378,263$213
2026-01-15Price change$382,118$215
2025-12-09Price change$388,118$218
2025-11-17Price change$391,738$220
2025-09-22Price change$385,738$217
2025-09-15Price change$385,678$217
2025-09-05Price change$381,178$214
2025-08-29Price change$381,038$214
2025-08-26Listed for sale$386,038$217
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,780
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: $364,878Rent Basis: Modeled Estimate ($2,919/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $182/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.99%

NOI: $18,220/yr

Cash-on-Cash Yield
-5.4%

On $83,922 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)-$547/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,401/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,919/mo
Less: Operating Expenses-$1,401/mo
Net Operating Income (NOI)+$1,518/mo
Less: Debt Service (30yr @ 6.75%)-$1,893/mo
Net Cash Flow
$-375/mo
$-4,500/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.