Back to Dashboard
FOR_SALENeutral Deal5 days on market

7701 Wakefield Dr

7701 Wakefield Dr, Austin, TX 78749, Austin, TX 78749
$199,900

Listing Price

Log in to unlock AI Insights
Property image 1
7701 Wakefield Dr, Austin, TX 78749
Loc: Austin, TX
Days Listed
5
Tax Assessed
$419k
Lot Size
8,825 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.

5

Boone Elementary School

PK-5
0.3 mi away
6

Covington Middle School

6-8
0.5 mi away
4

Crockett High School

9-12
2.6 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
5.52%
Total ROI
17.3%
Cash Flow
$-91/mo
DSCR
0.91
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
2026-09-07Pending sale$199,900$179
2026-09-01Listed for sale$199,900$179

Tax History

YearProperty TaxTax Assessment
2025$1,579.89$399,231
2024$1,420.59$362,937
2023$1,283.1$329,943
2022$2,177.24$299,948
2021$0$272,680
2020$2,307.1$247,891
2019$2,085.69$247,891
2018$1,787.63$215,920
2017$1,787.63$196,291
2016$1,744.92$178,446
2015$1,744.92$162,224
2014$1,744.92$147,476
2013$0$134,069
2012$0$131,600
2011$0$135,303
2010$0$135,303
2009$0$139,542
2008$0$126,856
2007$0$115,324
2006$0$104,840
2005$0$102,251
2002$2,241.82$102,543
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,119
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: $199,900Rent Basis: Modeled Estimate ($1,599/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.72%

NOI: $5,433/yr

Cash-on-Cash Yield
-15.3%

On $45,977 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+17.9%

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)-$628/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$160/mo
Property Management (8% of rent)-$128/mo
Total Pure Operating Expenses-$1,146/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,599/mo
Less: Operating Expenses-$1,146/mo
Net Operating Income (NOI)+$453/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$-584/mo
$-7,014/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.

7701 Wakefield Dr | Austin, TX | Haven AI Analysis | Haven by ScoutHavens