Multi-Family
3507 Alpine Cir
Austin, Texas 78704
$769,000
8 beds6.0 baths3,870 sqftBuilt 19728002.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$153,800
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$23,070
Total Cash Needed
$176,870
Total Monthly (PITI)
$4,349/mo
P&I + Tax + Ins
Rentometer
$1,880/mo
Range: $360 - $3,400
Est. Cash Flow
-$2,469/mo
1% Rule
0.24%
✗ Below 1%
Cap Rate
1.86%
✗ Below average
Cash on Cash
-16.75%
Annual return on cash invested
Year 1 Total Return
-0.2%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$769,000
RentCast Rent
$1,880/mo
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedAnnual Revenue
$48,539
Monthly
$4,045/mo
ADR
$300/night
Occupancy
38.0%
Medium-Term Rental (MTR)
EstimatedMonthly Income
$2,833/mo
30+ day furnished rentals
Long-Term Rental (LTR)
RentometerMonthly Rent
$1,880/mo
12-month lease
Local STR Regulations
Property Details
- Property Type
- Multi-Family
- Year Built
- 1972
Lot Information
- Lot Size
- 8002.00 sqft
Related Links
Additional Information
Data aggregated from RentCast • Last updated 2/9/2026, 5:04:11 PM