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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$331,000

For Sale - Active
2723 Moonmist Cv, Round Rock, TX 78665
4 Beds
3 Baths
1,860 Square Feet
0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Sep 04, 2025 at 10:04AM

Investment Summary


Monthly Cash Flow
-$582
Cap Rate
3.6%
Cash-on-Cash Return
-9.2%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.9%

Property Description


0.00 Acres Lot
Built in 2005
For Sale - Active
Units n/a

Welcome to 2723 Moonmist Cove, a beautiful 4-bedroom, 2.5-bathroom home nestled in the peaceful/private cul-de-sac of Round Rock’s desirable Settler’s Overlook neighborhood. Built in 2005, this spacious two-story residence offers 1,860 sq. ft. of living space with a spacious backyard. Key features include: modern smart home upgrades, equipped with a smart doorbell, thermostat and keyless front entry for enhanced convenience. Solar panels installed in 2019 allow you to generate power and potentially sell back to the grid, reducing energy costs. A spacious backyard for outdoor activities and relaxation. Community amenities like a community pool and playground with dog park. And last but not least, a harmonious blend of suburban comfort, making it an ideal location for those who are seeking a balanced lifestyle. Minutes away from parks & recreation areas with over 645-acres of nature trails, sports fields and water parks, shopping areas like Round Rock’s Premium Outlet, La Frontera Village, Kalahari Resort and more. This home combines modern amenities with a tranquil setting, making it an ideal choice for those seeking comfort and convenience. Don’t miss the chance to make this your new home!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: None
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Rock, Stone
  • Foundation: Slab
  • Roof Material: Composition, Shingle
  • Pool: Yes
  • Pool Community: Yes

HOA

  • Association: Estates at Settlers Outlook

Land Information

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

Lot Information

  • Parcel ID: R165275000E0021
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2005

Tax Information

  • Annual Tax: $6,410

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Central
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Williamson

Listing Details


Listed by:
Jessica Furrer
Realty Texas LLC
(512) 820-7988

Source:
Central Texas MLS (CTXMLS)
MLS#: 581910
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$582
Cap Rate
3.6%
Cash-on-Cash Return
-9.2%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.9%

Purchase Details

Find an Agent

Purchase price:
$331,000
Amount financed:
-$264,800
Down payment:
$66,200
Closing costs:
$9,930
Rehab costs:
$0
Initial cash invested:
$76,130
Square feet:
1,860
Cost per square foot:
$178
Monthly rent per square foot:
$1.18

Financing Details

Find a Lender

Loan amount:
$264,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,566
Property tax:
$534
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,254

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (24%)
24%-$534-$6,410
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (49%)
49%-$1,084-$13,010

Cash Flow


Monthly Yearly
Net operating income:
$984 $11,808
Mortgage payments:
-$1,566 -$18,792
Cash flow:
$582 $6,984