FOR_SALEExcellent Deal55 days on market

4207 Margarita St

4207 Margarita St, Austin, TX 78723, Austin, TX 78723
$814,500

Listing Price

Property image 1
4207 Margarita St, Austin, TX 78723
Loc: Austin, TX
Days Listed
55
Tax Assessed
$630k
Lot Size
1,742 sqft
Type
townhouse

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.

8

Blanton Elementary School

PK-5
0.9 mi away
9

Lamar Middle School

6-8
4.1 mi away
3

Northeast Early College High School

9-12
2.1 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
7.56%
Total ROI
27.5%
Cash Flow
$1,016/mo
DSCR
1.25
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
2026-09-09Price change$799,500$412
2026-07-29Price change$814,500$419
2026-07-10Listed for sale$825,000$425
2023-02-28Listing removed$0
2022-08-16Listed for sale$890,041$458

Tax History

YearProperty TaxTax Assessment
2025$10,313.85$630,289
2024$14,179.68$843,002
2023$6,924.95$538,632
2022$938.08$47,500
2021$0$47,500
2020$0$47,500
2019$0$50,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,942
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: $814,500Rent Basis: Modeled Estimate ($6,516/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $407/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.40%

NOI: $43,979/yr

Cash-on-Cash Yield
-3.6%

On $187,335 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.2%

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)-$945/mo
Homeowner / Hazard Insurance-$407/mo
Vacancy Reserve (5% of rent)-$326/mo
Repairs & Maintenance (10% of rent)-$652/mo
Property Management (8% of rent)-$521/mo
Total Pure Operating Expenses-$2,851/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,516/mo
Less: Operating Expenses-$2,851/mo
Net Operating Income (NOI)+$3,665/mo
Less: Debt Service (30yr @ 6.75%)-$4,226/mo
Net Cash Flow
$-561/mo
$-6,737/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.