CashFlowRE
Sign in Sign up
11904 Morning View Dr
C Composite 57.34
Why this score? — see what drove the C 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).

  • Cash flow +17.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.7/10.0
  • DSCR +5.3/10.0
  • Livability +4.1/5.0
  • Appreciation +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.9/10.0

$179,000

11904 Morning View Dr · Austin, TX 78617
3 bd · 1.0 ba · 867 sqft · SingleFamily public records · 119 Days on market
Built 2006 6,250 sqft lot $206/sqft · 24% below area Est $299k · 40% under

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

Listing remarks MLS

Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

Key facts

  • Fenced backyard
  • Covered pergola
  • 6,250 sq ft lot

Tags

FENCED BACKYARDCOVERED PERGOLASHAKER-STYLE CABINETS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $179k.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $163k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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.
  • Del Valle ISD (rural): math 19% / reading 26% proficiency, ranked #749 of 826 in TX (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.4%/yr); 251 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 17,121 units permitted in Travis County in 2024 (11,963 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 119 days — a 9% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $46k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate 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 $162,890 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.07%
Cap rate
7.12%
Cash-on-cash
2.95%
DSCR
1.13
GRM
7.8

CMA / ARV

ARV (median comp)
$299,296
List price
$179,000
Delta
-40.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.47×
Total profit
$-26,637
Equity at exit
$26,689
10-year hold
IRR
-13.9%
Equity multiple
0.32×
Total profit
$-34,229
Equity at exit
$15,477

Cash invested: $50,120 (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.

ZIP-level market 78617

Home prices YoY
-1.7%
Rents YoY
-0.4%
Active inventory
251
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,909 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$372 /mo · $4,459/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$123

Break-even live

Break-even rent $1,753
Max offer price $179,000
Occupancy floor 89%

Sensitivity live

Price -10% $224 -5% $174 +0% $123 +5% $72 +10% $22
Rent -10% $-28 -5% $48 +0% $123 +5% $199 +10% $274
Rate -1.0pp $213 -0.5pp $169 base $123 +0.5pp $77 +1.0pp $30

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
$44,750
Closing costs
$5,370
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11724 Gemmer St Del Valle, TX 3.0 2.0 1032 $1,750 $1.70 25d 1 0.44mi
7121 Elroy Rd Del Valle, TX 1.0–3.0 1.0–2.0 951 $2,006 $2.11 3d 26 0.57mi
6514 Ross Rd Del Valle, TX 1.0–2.0 1.0–2.0 877 $1,614 $1.84 3d 19 0.93mi
6101 Ross Rd Del Valle, TX 1.0–2.0 10.0 937 $2,140 $2.28 3d 43 1.34mi

Listing history 14 events

  1. 2026-05-14
    price $179,000 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  2. 2026-04-29
    price $180,000 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  3. 2026-03-31
    status Active 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  4. 2026-02-23
    status Active 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  5. 2026-02-23
    price $195,000 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  6. 2026-02-06
    status Pending 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  7. 2026-01-16
    price $220,000 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  8. 2025-12-02
    listed $225,000 Active 882-char remark
    Show marketing remark (882 chars)

    Nestled at 11904 Morning View Dr, Del Valle, TX 78617, this single-family residence offers comfort, functionality, and an inviting atmosphere. The living room provides a warm and welcoming space for relaxation and conversation—an ideal setting for cozy evenings and everyday gatherings. The kitchen features shaker-style cabinets, blending both style and practicality, creating a thoughtfully designed space where culinary creativity can flourish. This home offers three bedrooms and one bathroom, with the third bedroom created from a garage conversion, adding valuable interior living space. Outside, the property features a fenced backyard along with a covered pergola, perfect for outdoor dining, grilling, or simply unwinding in a shaded retreat. This property presents a wonderful opportunity to make an inviting and well-located home your own in the heart of Del Valle.

  9. 2024-01-11
    soldstatus
  10. 2017-06-28
    soldstatus
  11. 2017-06-13
    soldstatus
  12. 2006-12-21
    soldstatus 17-char remark
    Show marketing remark (17 chars)

    Restrictions: Yes

  13. 2006-11-20
    historical 17-char remark
    Show marketing remark (17 chars)

    Restrictions: Yes

  14. 2006-05-17
    listed $91,155 17-char remark
    Show marketing remark (17 chars)

    Restrictions: Yes

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

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$4,459 · $372/mo
Projected year-2 tax
$4,459 · $372/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$22,906
− Mortgage interest
−$10,027
− Property taxes
−$4,459
− Insurance
−$895
− Repairs & maintenance
−$1,833
− Management
−$1,833
− Depreciation
−$5,207
Taxable loss
−$1,347
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$323
After-tax cash flow
$1,801/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.

Schools (NCES district)

District
Del Valle ISD
NCES district ID
4816620
Math proficiency
19% ▼ -13.00%
Reading proficiency
26% ▼ -2.00%
Median HH income
$41,322
Composite
19.13/100
National rank
#8830
State rank
#749 of 826 in TX

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 · 1,299,254 people
City population
1,066,854
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
30,756
Household income
$71,640
Rent vs Own
20.1% rent · 79.9% own
Severe rent burden
681.0

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
Predominantly Hispanic (75%)
Race & ethnicity
Hispanic / Latino 75% Two or more races 33% White 16% Black 6% Asian 1%
Hispanic origin (detail)
Mexican 68% Puerto Rican 1%
Common ancestry
Romanian 1%
Foreign-born
26% · Canada
Languages at home
41% English-only · Spanish 57% Other Asian/Pacific 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

Market trends

HPI YoY
▼ -3.24%
Current HPI
192.3518
Rent YoY
▼ -0.36%
Metro
Austin-Round Rock-Georgetown, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+96.4% since first listed
14 events — show timeline
  • 2026-05-14 Price Changed $179,000 Unlock MLS
  • 2026-04-29 Price Changed $180,000 Unlock MLS
  • 2026-03-31 Relisted Unlock MLS
  • 2026-02-23 Relisted Unlock MLS
  • 2026-02-23 Price Changed $195,000 Unlock MLS
  • 2026-02-06 Pending Unlock MLS
  • 2026-01-16 Price Changed $220,000 Unlock MLS
  • 2025-12-02 Listed $225,000 Unlock MLS
  • 2024-01-11 Sold (Public Records) Public Records
  • 2017-06-28 Sold (Public Records) Public Records
  • 2017-06-13 Sold (Public Records) Public Records
  • 2006-12-21 Sold (MLS) Unlock MLS
  • 2006-11-20 Delisted Unlock MLS
  • 2006-05-17 Listed $91,155 Unlock MLS

Property tax history

+3.7%/yr

Latest (2026): $4,459 · -5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…