FOR_SALEExcellent Deal2 days on market

10500 Avery Club Dr Unit 10

10500 Avery Club Dr Unit 10, Austin, TX 78717, Austin, TX 78717
$1,200,000

Listing Price

Property image 1
10500 Avery Club Dr Unit 10, Austin, TX 78717
Loc: Austin, TX
Days Listed
2
Tax Assessed
$1161k
Lot Size
0.28 acres
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.

10

Rutledge Elementary School

K-5
1.3 mi away
8

Artie L Henry Middle School

6-8
1.6 mi away
8

Vista Ridge High School

9-12
1.3 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
7.38%
Total ROI
26.6%
Cash Flow
$1,311/mo
DSCR
1.22
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
2026-09-04Listed for sale$1,200,000$304
2026-07-18Listing removed$1,400,000$355
2026-06-03Price change$1,400,000$355
2026-05-13Listed for sale$1,450,000$367

Tax History

YearProperty TaxTax Assessment
2025$9,789.88$1,077,441
2024$10,177.36$979,492
2023$9,902.12$890,447
2022$12,863.25$809,497
2021$13,413.36$735,906
2020$13,842.19$712,702
2019$13,260.16$696,192
2018$13,640.72$706,314
2017$13,640.72$737,252
2016$13,374.54$688,397
2015$13,285.62$625,815
2014$13,285.62$569,445
2013$0$527,318
2012$0$552,027
2011$0$518,602
2010$0$512,196
2009$0$571,009
2007$0$562,505
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,949
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: $1,200,000Rent Basis: Modeled Estimate ($9,600/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $600/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.05%

NOI: $60,610/yr

Cash-on-Cash Yield
-5.1%

On $276,000 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.6%

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)-$1,741/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$480/mo
Repairs & Maintenance (10% of rent)-$960/mo
Property Management (8% of rent)-$768/mo
Total Pure Operating Expenses-$4,549/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,600/mo
Less: Operating Expenses-$4,549/mo
Net Operating Income (NOI)+$5,051/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$-1,176/mo
$-14,108/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.