For SaleRisky Deal5 days on market

1303 Azie Morton Rd #12

1303 Azie Morton Rd #12, Austin, TX 78704, Austin, TX 78704
$1,195,000
Zestimate®:$1,140,000

Listing Price

Property image 1
1303 Azie Morton Rd #12, Austin, TX 78704
Loc: Austin, TX
Days Listed
5
Tax Assessed
$1084k
Zestimate®
$1140k
Market Rate
Lot Size
4,922 sqft
Rent Estimate
$7,504/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.

9

Zilker Elementary School

PK-5
0.4 mi away
6

O Henry Middle School

6-8
1.9 mi away
7

Austin 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

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 Residence2011Central, Natural Gas, SolarCentral Air2 Attached Garage spaces$790 quarterly4,922 sqft5 Days$578

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.57%
Total ROI
36.4%
Cash Flow
$-2,647/mo
DSCR
0.57
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,647/mo net cash flow with a 3.6% 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
2026-09-10Listed for sale$1,195,000$578
2017-07-19Sold$0
2017-07-03Pending sale$739,000$357
2017-06-28Price change$739,000$357
2017-06-18Listed for sale$750,000$363
2016-06-27Sold$0
2016-02-28Listing removed$725,000$351
2016-02-18Listed for sale$725,000$351

Tax History

YearProperty TaxTax Assessment
2025$10,385.28$1,084,220
2024$10,730.31$1,038,486
2023$9,739.18$944,078
2022$12,530.19$858,253
2021$0$780,230
2020$12,667.17$709,300
2019$12,127.78$709,300
2018$13,904.77$703,512
2017$13,904.77$690,000
2016$11,008.49$613,878
2015$11,008.49$558,071
2014$11,008.49$507,337
2013$0$530,091
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,068
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 4b/3ba in Austin
+18% vs. list
$
$93,060
75% Rule
Maximum Allowable Offer (MAO)
$964,515

Calculated as (75% × $1,410,100) − $93,060

Asking Price is $230,485 (19.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $964,515 based on $93,060 in required updates.
Current Asking Price:$1,195,000
Estimated ARV:$1,410,100
Estimated Renovation:$93,060
All-In Capital Basis (MAO + Rehab):$1,057,575
Projected Equity Margin:+$352,525
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: $1,195,000[Observed] Rent: $7,504/mo[Estimated] Tax Rate: 1.8% (TX)[Estimated] Hazard Ins: $598/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.57%

NOI: $42,645/yr

Cash-on-Cash Yield
-11.6%

On $274,850 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.4%

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)-$1,626/mo
[Estimated]Homeowner / Hazard Insurance-$598/mo
[Defaulted]Vacancy Reserve (5% of rent)-$375/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$750/mo
[Defaulted]Property Management (8% of rent)-$600/mo
Total Pure Operating Expenses-$3,950/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,504/mo
Less: Operating Expenses-$3,950/mo
Net Operating Income (NOI)+$3,554/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-2,647/mo
$-31,762/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.

1303 Azie Morton Rd #12 | Austin, TX | Haven AI Analysis | Haven by ScoutHavens