CashFlowRE
Sign in Sign up
13209 Keefer Dr
F Composite 30.63
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.9/15.0
  • Cash flow +6.0/30.0
  • Condition / age +5.0/5.0
  • Livability +4.1/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.4/10.0
  • Appreciation +0.0/10.0

$419,990

13209 Keefer Dr · Austin, TX 78652
3 bd · 2.5 ba · 2,251 sqft · SingleFamily · 117 Days on market
Built 2026 Excellent condition Garage $187/sqft · at area comps Est $424k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 13209 Keefer Drive, a beautiful new construction home located in Manchaca, TX. This two-story residence features 2,251 square feet of living space designed with a spacious layout that separates the active social spaces on the first floor from the quiet sleeping quarters on the second level.

Key facts

  • Open-concept kitchen
  • Front porch
  • Dining area

Tags

FRONT PORCHSPACIOUS FOYEROPEN-CONCEPT KITCHENDINING AREAFAMILY ROOMGRANITE COUNTERTOPS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $420k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-796 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $305k (27.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (36.5% below list).
  • Recommended offer: $267k (36.5% below list) — sets the bar for 1% rule.
  • Cap rate 4.0% vs local median 1.8% in Austin — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 82/100 on livability (#16 in TX, #1,208 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living D, crime F.
  • Austin ISD (urban): math 33% / reading 44% proficiency, ranked #431 of 826 in TX (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 96 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 29d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 17,121 units permitted in Travis County in 2024 (11,963 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Travis County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($382k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,641 (36.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.63%
Cap rate
4.02%
Cash-on-cash
-8.12%
DSCR
0.64
GRM
13.1

CMA / ARV

ARV (median comp)
$423,706
List price
$419,990
Delta
-0.88%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13214 Stabler Dr 0.04mi 3/2.5 2,232 (-1%) 0mo $419,990 $188 97
13207 Stabler Dr 0.05mi 3/2.5 2,232 (-1%) 3mo $416,990 $187 94
13106 Geary Dr 0.08mi 3/2.5 2,232 (-1%) 5mo $410,990 $184 91
13111 Geary Dr 0.09mi 3/2.5 2,232 (-1%) 5mo $415,990 $186 90
13116 Geary Dr 0.08mi 4/3.0 (+1) 2,251 (0%) 5mo $424,990 $189 85
13115 Geary Dr 0.10mi 4/3.0 (+1) 2,251 (0%) 5mo $419,990 $187 84
13205 Stabler Dr 0.05mi 4/3.0 (+1) 2,434 (+8%) 2mo $429,990 $177 76
13201 Stabler Dr 0.05mi 4/2.5 (+1) 2,441 (+8%) 5mo $449,990 $184 74
13108 Geary Dr 0.08mi 4/2.5 (+1) 2,441 (+8%) 5mo $424,990 $174 73
13113 Geary Dr 0.10mi 4/2.5 (+1) 2,441 (+8%) 6mo $434,990 $178 72
205 Tangled Brush Dr 0.55mi 4/2.5 (+1) 2,110 (-6%) 4mo $449,000 $213 56
12617 Iron Bridge Dr 0.68mi 4/3.0 (+1) 2,320 (+3%) 5mo $465,000 $200 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-30.6%
Equity multiple
-0.01×
Total profit
$-118,713
Equity at exit
$62,622
10-year hold
IRR
-32.8%
Equity multiple
-0.43×
Total profit
$-168,491
Equity at exit
$36,313

Cash invested: $117,597 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
42 active · 18 under contract
Months of supply
10.5 mo (10%/mo absorbed)
Median asking
$404,990 ($201/sqft)
Median days on market
52 d
This list price
62% of active listings are priced below it
ARV vs active asking
-6.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78652

Active inventory
96
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$2,666 high interval (Pro) →
Mortgage (P&I)
$2,202
Tax est. 1.5%
$525 /mo · $6,300/yr
Insurance
$175
HOA
$0
Vacancy / Maint / Mgmt
$560
Net cashflow
$-796

Break-even live

Break-even rent $3,674
Max offer price $304,809
Occupancy floor

Sensitivity live

Price -10% $-506 -5% $-651 +0% $-796 +5% $-941 +10% $-1,086
Rent -10% $-1,007 -5% $-901 +0% $-796 +5% $-691 +10% $-585
Rate -1.0pp $-584 -0.5pp $-689 base $-796 +0.5pp $-905 +1.0pp $-1,016

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$104,998
Closing costs
$12,600
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13004 Bloomington Dr Austin, TX 3.0 2.5 2200 $2,595 $1.18 28d 1 0.28mi
13004 Bloomington Dr Austin, TX 3.0 2.5 2200 $2,595 $1.18 10d 1 0.28mi
12901 Stanford Dr Austin, TX 4.0 2.5 2429 $2,649 $1.09 40d 1 0.32mi
806 Dayton Dr Unit 110 Manchaca, TX 3.0 2.5 1869 $2,395 $1.28 18d 1 0.34mi
12803 Stanford Dr Austin, TX 3.0 2.0 1740 $2,450 $1.41 64d 1 0.36mi
13207 Easley Dr Unit 1039127P Manchaca, TX 4.0 2.0 1797 $7,254 $4.04 26d 1 0.44mi
12613 Twisted Root Dr Unit 1 Manchaca, TX 4.0 3.5 3211 $2,800 $0.87 12d 1 0.65mi
12407 Altamira St Austin, TX 3.0 2.5 2501 $2,895 $1.16 16d 1 0.77mi
601 Puerta Vallarta Ln Austin, TX 3.0 2.0 1843 $2,490 $1.35 93d 1 0.90mi
12215 Coronilla Bnd Manchaca, TX 4.0 3.0 2372 $2,900 $1.22 73d 1 1.04mi
12215 Coronilla Bnd Manchaca, TX 4.0 3.0 2372 $2,895 $1.22 53d 1 1.04mi
12215 Coronilla Bnd Manchaca, TX 4.0 3.0 2372 $2,895 $1.22 39d 1 1.04mi
12213 Coronilla Bnd Manchaca, TX 4.0 3.5 2739 $3,100 $1.13 12d 1 1.05mi
12000 S Interstate 35 Austin, TX 1.0–4.0 1.0–4.0 1294 $1,997 $1.54 10d 43 1.18mi

Property features AI

Finance

Other
Address: 13209 Keefer Dr, Manchaca TX 78652Listing status: Active
Financial info
List price $434,990

Exterior

Parking
2 covered garage parking spaces (2 total parking spaces)
Home design
Spec new-construction plan named Dexter
Exterior features
2,251 living area

Interior

Bedrooms
3 bedrooms
Bathrooms
2 full bathrooms and 1 half bathroom (2.5 total)
Interior features
3 bedrooms

Listing history 50 events

  1. 2026-08-08
    days on market $419,990 Active 117 DOM
  2. 2026-08-06
    days on market $419,990 Active 115 DOM
  3. 2026-08-05
    days on market $419,990 Active 114 DOM
  4. 2026-08-04
    days on market $419,990 Active 113 DOM
  5. 2026-08-03
    days on market $419,990 Active 112 DOM
  6. 2026-07-31
    days on market $419,990 Active 109 DOM
  7. 2026-07-30
    days on market $419,990 Active 107 DOM
  8. 2026-07-28
    days on market $419,990 Active 106 DOM
  9. 2026-07-26
    days on market $419,990 Active 104 DOM
  10. 2026-07-24
    days on market $419,990 Active 102 DOM
  11. 2026-07-23
    days on market $419,990 Active 101 DOM
  12. 2026-07-22
    days on market $419,990 Active 100 DOM
  13. 2026-07-21
    days on market $419,990 Active 99 DOM
  14. 2026-07-20
    days on market $419,990 Active 98 DOM
  15. 2026-07-18
    days on market $419,990 Active 96 DOM
  16. 2026-07-18
    days on market $419,990 Active 95 DOM
  17. 2026-07-16
    days on market $419,990 Active 94 DOM
  18. 2026-07-15
    pricedays on market $419,990 Active 93 DOM
  19. 2026-07-14
    days on market $417,990 Active 92 DOM
  20. 2026-07-13
    days on market $417,990 Active 91 DOM
  21. 2026-07-13
    days on market $417,990 Active 90 DOM
  22. 2026-07-11
    days on market $417,990 Active 89 DOM
  23. 2026-07-10
    days on market $417,990 Active 88 DOM
  24. 2026-07-09
    days on market $417,990 Active 87 DOM
  25. 2026-07-07
    days on market $417,990 Active 85 DOM
  26. 2026-07-06
    days on market $417,990 Active 84 DOM
  27. 2026-07-05
    days on market $417,990 Active 83 DOM
  28. 2026-07-03
    days on market $417,990 Active 81 DOM
  29. 2026-07-02
    days on market $417,990 Active 80 DOM
  30. 2026-07-01
    days on market $417,990 Active 79 DOM
  31. 2026-06-30
    days on market $417,990 Active 78 DOM
  32. 2026-06-29
    days on market $417,990 Active 77 DOM
  33. 2026-06-28
    days on market $417,990 Active 76 DOM
  34. 2026-06-26
    days on market $417,990 Active 74 DOM
  35. 2026-06-24
    days on market $417,990 Active 72 DOM
  36. 2026-06-22
    days on market $417,990 Active 70 DOM
  37. 2026-06-21
    days on market $417,990 Active 69 DOM
  38. 2026-06-18
    days on market $417,990 Active 66 DOM
  39. 2026-06-17
    days on market $417,990 Active 65 DOM
  40. 2026-06-16
    days on market $417,990 Active 64 DOM
  41. 2026-06-15
    days on market $417,990 Active 63 DOM
  42. 2026-06-13
    days on market $417,990 Active 61 DOM
  43. 2026-06-09
    days on market $417,990 Active 57 DOM
  44. 2026-06-08
    days on market $417,990 Active 56 DOM
  45. 2026-06-07
    days on market $417,990 Active 55 DOM
  46. 2026-06-05
    days on market $417,990 Active 52 DOM
  47. 2026-06-03
    days on market $417,990 Active 51 DOM
  48. 2026-06-02
    pricedays on market $417,990 Active 50 DOM
  49. 2026-06-01
    days on market $434,990 Active 49 DOM
  50. 2026-05-31
    days on market $434,990 Active 48 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,997
− Mortgage interest
−$23,526
− Property taxes
−$6,300
− Insurance
−$2,100
− Repairs & maintenance
−$2,560
− Management
−$2,560
− Depreciation
−$12,218
Taxable loss
−$17,266
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,144
After-tax cash flow
$-5,408/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 1 photo

Excellent 100/100 None rehab

This beautiful new construction home in Manchaca, TX is in excellent condition with no visible repairs or maintenance needed. It offers a spacious layout and modern features, making it an ideal investment for both resale and rental.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in bathrooms — Improves functionality and aesthetics
  • Both New kitchen appliances — Enhances functionality and aesthetics

Schools (NCES district)

District
Austin ISD
NCES district ID
4808940
Math proficiency
33% ▼ -19.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$54,627
Composite
33.65/100
National rank
#5397
State rank
#431 of 826 in TX
A Composite livability gradescore 82/100

Livability — Austin

Score
82/100
State rank
#16
US rank
#1208

Category grades

Amenities A+ Commute A+ Cost of living D Crime F Employment A+ Housing A+ Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austin, TX
County
Travis County · 1,545,133 people
City population
1,066,854
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
5,287
Household income
$133,368
Rent vs Own
12.9% rent · 87.1% own

Population outlook (Travis County) Hauer SSP2

Today (2025)
1,545,133 people
By 2030
1,729,269 · +11.9%
By 2040
2,097,596 · +35.8%
By 2050
2,463,890 · +59.5%
By 2075
3,249,374 · +110.3%
By 2100
3,801,868 · +146.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 47% Hispanic / Latino 41% Two or more races 20% Black 4%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Lithuanian 4% Scotch-Irish 2% Slovak 2%
Foreign-born
13% · Canada, Vietnam
Languages at home
73% English-only · Spanish 26% Vietnamese 1%

Political lean MEDSL · Travis

2024 margin
Solid D (+39.3) · D 68.8% · R 29.4% · Other 1.8%
2008→2024 swing
+9.9pp toward D · 2008: 29.4pp · 2024: 39.3pp
All cycles
2024: D+39.3 2020: D+45.0 2016: D+38.9 2012: D+23.9 2008: D+29.4

Not yet ingested

Civics

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…