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

$445,000

Sale Pending
7401 Napier Trl, Austin, TX 78729
4 Beds
2 Baths
1,718 Square Feet
0.00 Acres Lot
Built in 1989
Sale Pending
Units n/a
Checked: 1 day ago
Updated: Jul 18, 2025 at 03:59AM

Investment Summary


Monthly Cash Flow
-$1,221
Cap Rate
2.4%
Cash-on-Cash Return
-14.3%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-9.9%

Property Description


0.00 Acres Lot
Built in 1989
Sale Pending
Units n/a

Amazing 4-bedroom, single-story home that’s move-in ready and perfectly located just steps from hike-and-bike trail access and only two blocks from a private MUD park and pool! This beautiful home sits in a prime NW Austin spot, about a mile from the new Apple campus and just minutes from HWY 183, 45, 620, Parmer Ln, HEB, Starbucks, and many great restaurants and shops. It’s been updated with durable Hardie Plank siding, a roof that’s just 2 years old, hard flooring throughout, and a brand-new AC condenser being installed. The bright, open layout offers high ceilings, spacious living and dining areas, and a kitchen with refaced white cabinets. Nestled on a quiet street under mature live oak and crepe myrtle trees, this home is just a 2-minute walk from an incredible neighborhood park featuring a Jr. Olympic pool (heated in winter), tennis and pickleball courts, basketball court, sand volleyball, playgrounds, and hike-and-bike trails. The community also hosts fun events year-round like egg hunts, crawfish boils, Rattan Fest, and Holiday in the Park! Zoned to highly rated Round Rock ISD schools, with the elementary school right in the neighborhood.

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: 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: 4
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition, Shingle
  • Pool Community: Yes

Land Information

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

Lot Information

  • Parcel ID: R164644000P0020
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: None
  • Year Built: 1989

Tax Information

  • Annual Tax: $7,594

Utilities

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

Location

  • County: Williamson

Listing Details


Listed by:
Laurie Flood
Keller Williams Realty NW
(512) 576-1504

Source:
Central Texas MLS (CTXMLS)
MLS#: 583899
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$1,221
Cap Rate
2.4%
Cash-on-Cash Return
-14.3%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-9.9%

Purchase Details

Find an Agent

Purchase price:
$445,000
Amount financed:
-$356,000
Down payment:
$89,000
Closing costs:
$13,350
Rehab costs:
$0
Initial cash invested:
$102,350
Square feet:
1,718
Cost per square foot:
$259
Monthly rent per square foot:
$1.28

Financing Details

Find a Lender

Loan amount:
$356,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,106
Property tax:
$633
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,893

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: (29%)
29%-$633-$7,594
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: (54%)
54%-$1,183-$14,194

Cash Flow


Monthly Yearly
Net operating income:
$885 $10,620
Mortgage payments:
-$2,106 -$25,272
Cash flow:
$1,221 $14,652