For SaleRisky Deal4 days on market

1101 Silverton Ct

1101 Silverton Ct, Austin, TX 78753, Austin, TX 78753
$335,000
Zestimate®:$328,900

Listing Price

Property image 1
1101 Silverton Ct, Austin, TX 78753
Loc: Austin, TX
Days Listed
4
Tax Assessed
$315k
Zestimate®
$329k
Market Rate
Lot Size
5,628 sqft
Rent Estimate
$2,606/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.

6

Copperfield Elementary School

PK-5
0.2 mi away
2

Westview Middle School

6-8
2.8 mi away
2

John B Connally High School

9-12
2.5 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

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Single Family Residence1985CentralCeiling Fan(s), Central Air2 Garage spaces5,627 sqft4 Days$252

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.89%
Total ROI
65.2%
Cash Flow
$-372/mo
DSCR
0.79
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-372/mo net cash flow with a 4.9% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Austin, TX
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-11Listed for sale$335,000$252
2023-07-25Sold$0
2023-07-14Pending sale$340,000$256
2023-06-29Contingent$340,000$256
2023-06-28Price change$340,000$256
2023-06-22Price change$350,000$264
2023-06-20Price change$360,000$271
2023-05-28Listed for sale$374,999$282
2023-05-11Listing removed$0
2023-04-14Price change$374,999$282
2023-03-08Listed for sale$375,000$282

Tax History

YearProperty TaxTax Assessment
2025$4,824.95$315,112
2024$4,891.08$307,500
2023$4,172.54$279,908
2022$4,748.96$254,462
2021$0$231,329
2020$4,677.87$210,299
2019$4,093.62$235,711
2018$3,451.18$173,801
2017$3,451.18$158,001
2016$2,828.45$143,637
2015$2,828.45$130,579
2014$2,828.45$118,708
2013$0$107,916
2012$0$104,312
2011$0$107,195
2010$0$115,125
2009$0$127,379
2008$0$117,632
2007$0$109,948
2006$0$102,701
2005$0$104,583
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,328
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/2ba in Austin
+18% vs. list
$
$59,760
75% Rule
Maximum Allowable Offer (MAO)
$236,715

Calculated as (75% × $395,300) − $59,760

Asking Price is $98,285 (29.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $236,715 based on $59,760 in required updates.
Current Asking Price:$335,000
Estimated ARV:$395,300
Estimated Renovation:$59,760
All-In Capital Basis (MAO + Rehab):$296,475
Projected Equity Margin:+$98,825
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 Provenance:[Observed] List Price: $335,000[Observed] Rent: $2,606/mo[Estimated] Tax Rate: 1.8% (TX)[Estimated] Hazard Ins: $168/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.89%

NOI: $16,391/yr

Cash-on-Cash Yield
-5.8%

On $77,050 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (1.8% of basis)-$473/mo
[Estimated]Homeowner / Hazard Insurance-$168/mo
[Defaulted]Vacancy Reserve (5% of rent)-$130/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$261/mo
[Defaulted]Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$1,240/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,606/mo
Less: Operating Expenses-$1,240/mo
Net Operating Income (NOI)+$1,366/mo
Less: Debt Service (30yr @ 6.75%)-$1,738/mo
Net Cash Flow
$-372/mo
$-4,467/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.