FOR_SALEExcellent Deal49 days on market

4710 Russet Hill Dr

4710 Russet Hill Dr, Austin, TX 78723, Austin, TX 78723
$480,000

Listing Price

Property image 1
4710 Russet Hill Dr, Austin, TX 78723
Loc: Austin, TX
Days Listed
49
Tax Assessed
$368k
Lot Size
10,324 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.

1

Pecan Springs Elementary School

PK-5
1.1 mi away
3

General Marshall Middle

6-7
1.4 mi away
3

Northeast Early College High School

9-12
2.7 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
7.47%
Total ROI
27.0%
Cash Flow
$560/mo
DSCR
1.23
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
2026-08-22Price change$480,000$378
2026-07-16Listed for sale$490,000$386

Tax History

YearProperty TaxTax Assessment
2025$0$368,401
2024$7,549.9$380,959
2023$8,205.9$453,554
2022$8,843.5$447,789
2021$0$301,387
2020$6,148.5$276,130
2019$5,622.62$276,130
2018$4,859.56$259,965
2017$4,859.56$219,494
2016$2,971.13$170,176
2015$2,971.13$169,756
2014$2,971.13$124,848
2013$0$105,968
2012$0$102,991
2011$0$102,991
2010$0$102,991
2009$0$110,565
2008$0$100,514
2007$0$91,376
2006$0$83,069
2005$0$75,517
2002$26.44$56,738
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,270
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: $480,000Rent Basis: Modeled Estimate ($3,840/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.41%

NOI: $25,970/yr

Cash-on-Cash Yield
-3.5%

On $110,400 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.5%

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)-$553/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$384/mo
Property Management (8% of rent)-$307/mo
Total Pure Operating Expenses-$1,676/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,840/mo
Less: Operating Expenses-$1,676/mo
Net Operating Income (NOI)+$2,164/mo
Less: Debt Service (30yr @ 6.75%)-$2,491/mo
Net Cash Flow
$-326/mo
$-3,917/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.