FOR_SALEGood Deal4 days on market

2807 E 4th St Unit A

2807 E 4th St Unit A, Austin, TX 78702, Austin, TX 78702
$625,000

Listing Price

Property image 1
2807 E 4th St Unit A, Austin, TX 78702
Loc: Austin, TX
Days Listed
4
Tax Assessed
$657k
Lot Size
6,316 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.

2

Govalle Elementary School

PK-6
0.9 mi away
1

Eastside Memorial High School

9-12
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
7.19%
Total ROI
25.6%
Cash Flow
$582/mo
DSCR
1.18
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
2026-09-02Listed for sale$625,000$415

Tax History

YearProperty TaxTax Assessment
2025$10,812.16$657,344
2024$11,803.06$710,585
2023$9,721.96$645,986
2022$10,160.36$587,260
2021$0$533,873
2020$9,944.89$492,484
2019$9,591.43$492,484
2018$0$436,143
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,505
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: $625,000Rent Basis: Modeled Estimate ($5,000/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $313/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.90%

NOI: $30,612/yr

Cash-on-Cash Yield
-5.8%

On $143,750 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.3%

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)-$986/mo
Homeowner / Hazard Insurance-$313/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$500/mo
Property Management (8% of rent)-$400/mo
Total Pure Operating Expenses-$2,449/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,000/mo
Less: Operating Expenses-$2,449/mo
Net Operating Income (NOI)+$2,551/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-692/mo
$-8,304/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

2807 E 4th St Unit A | Austin, TX | Haven AI Analysis | Haven by ScoutHavens