Turnkey Duplex Income
10707 Daryl Cv Austin, TX 78758
For Sale
$510,000
Fully leased duplex with 2024–2025 renovations and updated appliances, generating steady gross rental income.
Property Size1,956 SF
Price / SF$260.74
Days on Market34
Property Features for 10707 Daryl Cv
General Information
- Standard status
- Active
- Size
- 1,956 SF
- Property subtype
- Multi Family Home
Building Details
- Year Built
- 1980
Listing Agency:
FlashPeak Realty
(512) 584-0805
Listed By:
Vincent Yin
Source:
Buttross
Added: Jun 23
Changed: Jul 25
Last Checked: Jul 25 at 12:51PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of FlashPeak Realty
Investment Insights
Based on property information with market context.
Turnkey duplex property offered for sale, fully leased with both units currently occupied. The home has seen substantial recent improvements, including complete renovations to both units and replacement of all major appliances in 2024. Unit A received a new water heater, and Unit B was further upgraded with new flooring in 2025.
The property is located in North Austin near major employment centers, shopping, dining, and commuter routes, supporting consistent rental demand in the surrounding area.
With both sides leased and recent unit-level updates completed, this duplex presents an immediate income-producing option for investors seeking a low-maintenance addition to their portfolio.
The property is located in North Austin near major employment centers, shopping, dining, and commuter routes, supporting consistent rental demand in the surrounding area.
With both sides leased and recent unit-level updates completed, this duplex presents an immediate income-producing option for investors seeking a low-maintenance addition to their portfolio.
Key Highlights
- North Austin duplex built in 1980, fully leased with both units occupied
- Generates $3,275 per month in gross rental income
- Both units were fully renovated with replacement of all major appliances in 2024
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $43.4k | $22.20 |
| − Vacancy | −$2.1k | −$1.10 |
| EGI | $41.3k | $21.10 |
| − OpEx | −$12.4k | −$6.33 |
| NOI | $28.9k | $14.77 |
1,956 SF · lease $22.20/SF/yr · vacancy 4.94% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$412.8K
$361.2K – $481.6K
NOI $28,895 @ 7.0% cap · market cap 5.67%
Second Best
Apartment 5plus
$379.4K
$332.0K – $442.6K
NOI $26,557 @ 7.0% cap · market cap 5.21%
Theoretical Best
Office A
$766.5K
$670.7K – $894.2K
NOI $53,654 @ 7.0% cap · market cap 10.52%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
IronEggShell
Marketing & Advertising
FAQs
What type of property is this?
Duplex - Fully leased duplex with 2024–2025 renovations and updated appliances, generating steady gross rental income.
Where is this duplex located?
The property is located at 10707 Daryl Cv Austin, TX.
What is the asking price?
The asking price for this property is $510,000.
What are key features of this property?
This property features: North Austin duplex built in 1980, fully leased with both units occupied; Generates $3,275 per month in gross rental income; Both units were fully renovated with replacement of all major appliances in 2024
