FOR_SALERisky Deal7 days on market

4014 Greystone Dr

4014 Greystone Dr, Austin, TX 78731, Austin, TX 78731
$1,639,000
Zestimate®:$1,576,800

Listing Price

Property image 1
4014 Greystone Dr, Austin, TX 78731
Loc: Austin, TX
Days Listed
7
Tax Assessed
$983k
Zestimate®
$1577k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$5,695/mo
Est. Cash Flow base
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.

8

Doss Elementary School

PK-5
0.5 mi away
8

Murchison Middle School

6-8
0.7 mi away
8

Anderson 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
2.96%
Total ROI
4.5%
Cash Flow
$-4,245/mo
DSCR
0.49
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
2026-08-27Listed for sale$1,639,000$470

Tax History

YearProperty TaxTax Assessment
2025$16,807.02$982,820
2024$17,086.46$1,004,958
2023$14,105.52$913,598
2022$14,534.63$830,544
2021$0$755,040
2020$13,969.35$686,400
2019$13,785.3$701,700
2018$13,096.96$696,644
2017$13,096.96$643,334
2016$11,334.21$616,013
2015$11,334.21$560,012
2014$11,334.21$509,102
2013$0$462,820
2012$0$448,101
2011$0$434,867
2010$0$448,101
2009$0$500,914
2008$0$455,376
2007$0$413,978
2006$0$376,344
2005$0$351,499
2002$7,488.1$319,762
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,484
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: $1,639,000Rent Basis: Observed Comp Model ($5,695/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $820/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.53%

NOI: $25,091/yr

Cash-on-Cash Yield
-20.4%

On $376,970 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-7.9%

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)-$1,474/mo
Homeowner / Hazard Insurance-$820/mo
Vacancy Reserve (5% of rent)-$285/mo
Repairs & Maintenance (10% of rent)-$570/mo
Property Management (8% of rent)-$456/mo
Total Pure Operating Expenses-$3,604/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,695/mo
Less: Operating Expenses-$3,604/mo
Net Operating Income (NOI)+$2,091/mo
Less: Debt Service (30yr @ 6.75%)-$8,504/mo
Net Cash Flow
$-6,413/mo
$-76,962/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.