For SaleRisky Deal1 days on market

1110 W Oltorf St

1110 W Oltorf St, Austin, TX 78704, Austin, TX 78704
$649,500
Zestimate®:$634,400

Listing Price

Property image 1
1110 W Oltorf St, Austin, TX 78704
Loc: Austin, TX
Days Listed
1
Tax Assessed
$596k
Zestimate®
$634k
Market Rate
Lot Size
7,619 sqft
Rent Estimate
$3,003/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.

7

Becker Elementary School

PK-5
0.6 mi away
4

Fulmore Middle School

6-8
0.9 mi away
1

Travis High School

9-12
1.6 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 Residence1957CentralCentral AirDriveway7,618 sqft1 Day$491

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
2.02%
Total ROI
2.7%
Cash Flow
$-2,277/mo
DSCR
0.32
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,277/mo net cash flow with a 2.0% 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
2026-09-15Listed for sale$649,500$491
2026-09-03Listing removed$699,900$529
2026-07-17Price change$699,900$529
2026-06-22Price change$725,000$548
2026-05-21Price change$739,000$559
2026-04-24Price change$749,000$566
2026-04-02Price change$759,900$574
2026-03-05Listed for sale$779,900$589
2025-08-07Listing removed$814,500$616
2025-05-28Price change$814,500$616
2025-04-18Price change$834,500$631
2025-04-04Price change$849,500$642
2025-03-03Listed for sale$865,000$654
2022-12-21Listing removed$0
2022-09-01Listed for sale$945,000$714
2013-10-18Sold$0
2013-09-23Listed for sale$399,000$302

Tax History

YearProperty TaxTax Assessment
2025$12,201.8$596,232
2024$14,171.29$715,067
2023$16,625.38$918,911
2022$18,147.79$918,911
2021$0$611,945
2020$10,131.33$455,000
2019$10,201.51$475,625
2018$6,936.79$504,409
2017$6,936.79$313,317
2016$6,474.55$284,545
2015$6,474.55$258,788
2014$6,474.55$272,063
2013$0$181,573
2012$0$165,066
2011$0$215,678
2010$0$200,440
2009$0$182,218
2008$0$165,653
2007$0$150,594
2006$0$123,610
2005$0$112,373
2002$167.3$84,428
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,323
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/1ba in Austin
+18% vs. list
$
$59,535
75% Rule
Maximum Allowable Offer (MAO)
$515,273

Calculated as (75% × $766,410) − $59,535

Asking Price is $134,227 (20.7%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $515,273 based on $59,535 in required updates.
Current Asking Price:$649,500
Estimated ARV:$766,410
Estimated Renovation:$59,535
All-In Capital Basis (MAO + Rehab):$574,808
Projected Equity Margin:+$191,602
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: $649,500[Observed] Rent: $3,003/mo[Estimated] Tax Rate: 1.8% (TX)[Estimated] Hazard Ins: $325/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.02%

NOI: $13,116/yr

Cash-on-Cash Yield
-18.3%

On $149,385 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.7%

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)-$894/mo
[Estimated]Homeowner / Hazard Insurance-$325/mo
[Defaulted]Vacancy Reserve (5% of rent)-$150/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$300/mo
[Defaulted]Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,910/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,003/mo
Less: Operating Expenses-$1,910/mo
Net Operating Income (NOI)+$1,093/mo
Less: Debt Service (30yr @ 6.75%)-$3,370/mo
Net Cash Flow
$-2,277/mo
$-27,326/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Austin.