For SaleRisky Deal7 days on market

3608 Denehoe Cv

3608 Denehoe Cv, Austin, TX 78725, Austin, TX 78725
$240,000

Listing Price

Property image 1
3608 Denehoe Cv, Austin, TX 78725
Loc: Austin, TX
Days Listed
7
Tax Assessed
$221k
Lot Size
5,227 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.

4

Hornsby-Dunlap Elementary School

PK-5
0.9 mi away
2

Dailey Middle School

6-8
0.6 mi away
2

Del Valle High School

9-12
4 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 Residence1999Central, PropaneCeiling Fan(s), Central Air2 Attached Garage spaces$30 monthly5,227 sqft7 Days$196

Haven AI Verdict

Recommendation
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
4.99%
Total ROI
67.3%
Cash Flow
$-248/mo
DSCR
0.80
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

This property presents a significant negative cash flow profile, which is a major red flag for conservative investors. At a $-248 monthly burn, the property requires constant capital injection, making it a liability rather than an income-generating asset. While the entry price is relatively low for the Austin market, the 4.99% rental yield is insufficient to cover debt service and operating expenses. Relying solely on a 4% appreciation rate is speculative and fails to justify the immediate monthly loss. Without a path to increase rents or reduce leverage, this investment does not align with a sound wealth-preservation strategy, leaving the owner vulnerable to interest rate volatility and maintenance shocks.

Strengths
  • Entry price significantly below the Austin median home value
  • Functional floor plan suited for high-demand starter home rentals
Considerations
  • Negative monthly cash flow reduces liquidity and creates immediate financial strain
  • Insufficient rental yield to cover standard debt service and operating costs
  • Speculative reliance on appreciation rather than operational performance
  • Limited square footage may constrain future rent growth potential

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-08Listed for sale$240,000$196
2022-08-04Listing removed$0
2022-06-03Listed for sale$369,900$301
2020-02-06Listing removed$1,395$1
2020-01-17Price change$1,395$1
2019-10-29Listed for rent$1,450$1
2003-12-22Sold$0

Tax History

YearProperty TaxTax Assessment
2025$3,470.34$220,652
2024$3,701.93$234,209
2023$3,642.87$235,518
2022$4,357.08$275,033
2021$0$192,863
2020$2,932.03$150,579
2019$2,996.17$150,579
2018$2,969.81$152,753
2017$2,969.81$138,959
2016$2,211.14$127,443
2015$2,211.14$111,270
2014$2,211.14$98,408
2013$0$82,396
2012$0$86,219
2011$0$102,751
2010$0$98,920
2009$0$101,429
2008$0$99,083
2007$0$99,046
2006$0$91,399
2005$0$97,062
2002$1,892.98$99,843
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,227
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
$
$55,215
75% Rule
Maximum Allowable Offer (MAO)
$157,185

Calculated as (75% × $283,200) − $55,215

Asking Price is $82,815 (34.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $157,185 based on $55,215 in required updates.
Current Asking Price:$240,000
Estimated ARV:$283,200
Estimated Renovation:$55,215
All-In Capital Basis (MAO + Rehab):$212,400
Projected Equity Margin:+$70,800
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: $240,000[Estimated] Rent: $1,920/mo[Estimated] Tax Rate: 1.8% (TX)[Estimated] Hazard Ins: $150/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.99%

NOI: $11,969/yr

Cash-on-Cash Yield
-5.4%

On $55,200 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+67.3%

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)-$331/mo
[Estimated]Homeowner / Hazard Insurance-$150/mo
[Defaulted]Vacancy Reserve (5% of rent)-$96/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$192/mo
[Defaulted]Property Management (8% of rent)-$154/mo
Total Pure Operating Expenses-$923/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,920/mo
Less: Operating Expenses-$923/mo
Net Operating Income (NOI)+$997/mo
Less: Debt Service (30yr @ 6.75%)-$1,245/mo
Net Cash Flow
$-248/mo
$-2,975/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.