FOR_SALEExcellent Deal3 days on market

7808 Northwest Dr

7808 Northwest Dr, Austin, TX 78757, Austin, TX 78757
$539,000

Listing Price

Property image 1
7808 Northwest Dr, Austin, TX 78757
Loc: Austin, TX
Days Listed
3
Tax Assessed
$433k
Lot Size
8,059 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.

9

Brentwood Elementary School

PK-5
1 mi away
9

Lamar Middle School

6-8
1.5 mi away
8

McCallum High School

9-12
1.7 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
7.45%
Total ROI
26.9%
Cash Flow
$622/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
2026-09-03Listed for sale$539,000$432
2019-02-15Sold$0
2019-01-20Pending sale$379,000$304
2019-01-17Price change$379,000$304
2018-11-15Price change$397,268$318
2018-10-09Price change$405,000$325
2018-09-17Price change$410,000$329
2018-08-24Price change$420,000$337
2018-06-05Listed for sale$435,000$349
2015-07-01Listing removed$329,000$264
2015-05-08Price change$329,000$264
2015-03-18Price change$335,000$268
2015-02-07Listed for sale$360,000$288
2011-03-02Listing removed$189,000$151
2010-10-20Listed for sale$189,000$151
2010-08-14Listing removed$175,000$140
2010-07-03Pending sale$175,000$140
2010-04-17Listed for sale$175,000$140

Tax History

YearProperty TaxTax Assessment
2025$6,686.22$433,373
2024$8,612.78$569,875
2023$7,848.29$531,601
2022$8,290.52$483,274
2021$0$439,340
2020$8,012.11$399,400
2019$8,566.6$399,400
2018$8,164.08$441,075
2017$8,164.08$406,463
2016$6,560.78$369,512
2015$6,560.78$288,853
2014$6,560.78$275,686
2009$0$193,505
2008$0$175,914
2007$0$159,922
2006$0$145,384
2005$0$132,167
2002$533.74$110,003
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,248
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: $539,000Rent Basis: Modeled Estimate ($4,312/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $270/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.34%

NOI: $28,802/yr

Cash-on-Cash Yield
-3.8%

On $123,970 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.0%

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)-$650/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$216/mo
Repairs & Maintenance (10% of rent)-$431/mo
Property Management (8% of rent)-$345/mo
Total Pure Operating Expenses-$1,912/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,312/mo
Less: Operating Expenses-$1,912/mo
Net Operating Income (NOI)+$2,400/mo
Less: Debt Service (30yr @ 6.75%)-$2,797/mo
Net Cash Flow
$-397/mo
$-4,759/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.