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
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,299,000

For Sale - Active
3701 Del Robles Dr, Austin, TX 78727
4 Beds
2 Baths
3,086 Square Feet
0.00 Acres Lot
Built in 2007
For Sale - Active
Units n/a
Checked: 3 hours ago
Updated: Jun 08, 2025 at 03:06AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$3,284
Cap Rate
3.3%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-8.8%

Property Description


0.00 Acres Lot
Built in 2007
For Sale - Active
Units n/a

This property offers an excellent location near the Domain with great access off North Mopac in a secluded yet very accessible neighborhood of large acreage lots and towering oak trees. The neighborhood is zoned to excellent elementary, middle, and high schools. Located just minutes from the Domain, many tech companies, major shopping, and entertainment, the home sits at the back of the neighborhood with no through streets. The property features a 1+ acre lot with huge trees. The Rural Residential zoning allows for one horse as well as businesses. The home is mostly one level with a large flex room upstairs. The open living area has windows looking out to an incredible backyard with large oak trees and plenty of room for a workshop, toy barn, or casita. All bedrooms are downstairs, with the master bedroom separate from the others. The upstairs space also features a large air-conditioned storage area. Multiple living areas make this a great opportunity at a very good price. *Square footage reflects totals from public records shown for main level and upstairs area; Buyer and Buyer's Agent to verify.*

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: Driveway, GarageFacesFront, Garage, GarageDoorOpener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Other, See Remarks

Land Information

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

Lot Information

  • Parcel ID: 0266130527
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2007

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Travis

Listing Details


Listed by:
Dave Murray
Keller Williams Realty - SW
(512) 695-2176

Source:
Central Texas MLS (CTXMLS)
MLS#: 578529
Central Texas MLS (CTXMLS)

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$3,284
Cap Rate
3.3%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-8.8%

Purchase Details

Find an Agent

Purchase price:
$1,299,000
Amount financed:
-$1,039,200
Down payment:
$259,800
Closing costs:
$38,970
Rehab costs:
$0
Initial cash invested:
$298,770
Square feet:
3,086
Cost per square foot:
$421
Monthly rent per square foot:
$1.65

Financing Details

Find a Lender

Loan amount:
$1,039,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$6,803
Property tax:
$0
Insurance:
$357
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,160

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,100 $61,200
Vacancy loss: (6%)
6% -$306 -$3,672
Operating income:
$4,794 $57,528

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$357-$4,284
Property management: (8%)
8%-$408-$4,896
Repairs & maintenance: (5%)
5%-$255-$3,060
Capital expenditures: (5%)
5%-$255-$3,060
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$1,275-$15,300

Cash Flow


Monthly Yearly
Net operating income:
$3,519 $42,228
Mortgage payments:
-$6,803 -$81,636
Cash flow:
$3,284 $39,408