Browse Properties
New Construction in Austin, TX
Taylor, TX 76574
New Construction in Austin, TX
Taylor, TX 76574
4.6%
Year 1 Cap Rate$235,289
10 yr cash flow7.48%
10 yr IRRDetails
- Lot size6,290
- Rentable Sq.Ft1,420
- $/Rentable Sq.Ft$173
- Monthly rent$1,795
- Safety deposit$1,795
- Estimated reserve$3,500
- Lease start2025-07-01
- Lease end2026-06-30
- HOAYes
- Flood zoneNo
This is your chance to get into Austin, Texas—a major metro with long-term appreciation potential—at a new construction price point that aligns with market fundamentals.
Located in the suburb of Taylor, just 3 minutes from the Samsung Austin Semiconductor plant and 35 minutes from downtown Austin, this property is strategically positioned to benefit from stable rental demand. The proximity to a multi-billion-dollar manufacturing hub means a steady pipeline of qualified, long-term tenants—ideal for investors focused on consistent cash flow and long-term portfolio growth.
Why investors should pay attention:
💰 Below-market pricing in a metropolitan area where the median home price is over $400K
🏡 New construction = minimal renovation capital and lower maintenance headaches
📈 Strong rental demand driven by job growth, population influx, and a booming tech sector
Log in to download public documents
Neighborhood
Niche grades and rankings use rigorously analyzed data and user opinions to assess the key aspects of this neighborhood.
Overall neighborhood score:
Taylor, 76574
Cost Of Living
Good For Families
Good For Young Professionals
Housing
Jobs
Public Schools
Weather
Powered by 
Financials
| Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
|---|---|---|---|---|---|
| Rental revenue | $21,540 | $22,294 | $23,074 | $24,718 | $29,357 |
| Vacancy & Collection Loss | ($862) | ($892) | ($923) | ($989) | ($1,174) |
| Operating revenues | $20,678 | $21,402 | $22,151 | $23,729 | $28,183 |
| Expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
| HOA fees | ($459) | ($473) | ($487) | ($517) | ($599) |
| Insurance | ($1,543) | ($1,589) | ($1,636) | ($1,736) | ($2,013) |
| Utilities | ($0) | ($0) | ($0) | ($0) | ($0) |
| Leasing Fee | ($359) | ($372) | ($385) | ($412) | ($489) |
| Property management | ($1,034) | ($1,070) | ($1,108) | ($1,186) | ($1,409) |
| Real estate taxes | ($5,007) | ($5,157) | ($5,312) | ($5,636) | ($6,533) |
| Repairs and maintenance | ($1,077) | ($1,115) | ($1,154) | ($1,236) | ($1,468) |
| Operating expenses | ($9,479) | ($9,776) | ($10,082) | ($10,723) | ($12,511) |
| Net Operating Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
| Operating revenues | $20,678 | $21,402 | $22,151 | $23,729 | $28,183 |
| Operating expenses | ($9,479) | ($9,776) | ($10,082) | ($10,723) | ($12,511) |
| Net Operating Income | $11,199 | $11,626 | $12,069 | $13,006 | $15,672 |
| Cap Rate | 4.6% | 4.7% | 4.9% | 5.3% | 6.4% |
| Other income & expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
| SHARE management | ($1,237) | ($1,274) | ($1,313) | ($1,392) | ($1,614) |
| Mortgage payments | $0 | $0 | $0 | $0 | $0 |
| Other income & expenses | ($1,237) | ($1,274) | ($1,313) | ($1,392) | ($1,614) |
| Cash flow & yield | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
| Cash flow | $9,962 | $10,352 | $10,756 | $11,614 | $14,058 |
| Cash yield | 3.8% | 3.9% | 4.1% | 4.4% | 5.3% |
Acquisition Equity
| Down payment | ($245,600) | |||
|---|---|---|---|---|
| Title insurance | ($3,684) | |||
| Debt costs | ||||
| Acquisition fee | ($7,500) | |||
| Home Buyer Inspection | ($750) | |||
| Leasing Fee | ($2,693) | |||
| Reserves | ($3,500) | |||
| Stabilization costs | ($1,739) | |||
| Total | ($265,466) | |||
Disposition Proceeds
| Estimated sale price | $393,480 | |||
|---|---|---|---|---|
| Disposition fee | ($3,935) | |||
| Other disposition costs | ($7,870) | |||
| Year 10 mortgage balance | ($0) | |||
| Total | $381,676 | |||
