Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
1401 Hargis Creek Trl, Austin, TX 78717, US
Copied

$691,300
BiggerPockets estimate

Off Market
1401 Hargis Creek Trl, Austin, TX 78717
4 Beds
2.5 Baths
3,458 Square Feet
0.22 Acres Lot
Built in 2001
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 24, 2025 at 03:50AM

Investment Summary


Monthly Cash Flow
-$2,200
Cap Rate
2.5%
Cash-on-Cash Return
-16.6%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-12.1%

Property Description


0.22 Acres Lot
Built in 2001
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 1401 Hargis Creek Trl, Austin, TX (ZIP code 78717) this single family residence features 4 bedrooms, 2.5 bathrooms and approximately 3,458 square feet of living space. The property sits on a 0.22 acre lot and was built in 2001.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Driveway, GarageFacesFront, Garage, OffStreet
  • Garage Spaces: 2
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Oak Brook HOA
  • HOA Fee: $45/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R164807000M0003
  • Lot Size: 9395 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2001

Tax Information

  • Annual Tax: $8,690

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Williamson

Investment Summary


Monthly Cash Flow
-$2,200
Cap Rate
2.5%
Cash-on-Cash Return
-16.6%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-12.1%

Purchase Details

Find an Agent

Purchase price:
$691,300
Amount financed:
-$553,040
Down payment:
$138,260
Closing costs:
$20,739
Rehab costs:
$0
Initial cash invested:
$158,999
Square feet:
3,458
Cost per square foot:
$200
Monthly rent per square foot:
$0.93

Financing Details

Find a Lender

Loan amount:
$553,040
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$3,639
Property tax:
$724
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,587

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$724-$8,690
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (1%)
1%-$45-$540
Total operating expenses: (49%)
49%-$1,569-$18,830

Cash Flow


Monthly Yearly
Net operating income:
$1,439 $17,268
Mortgage payments:
-$3,639 -$43,668
Cash flow:
$2,200 $26,400