Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$1,062,000

NAL Estimated Property Value

1177 Hargrave St, Austin, TX, 78702

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,200 Sq Ft
price_per_sqft$386.36 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesOven, Built-In Electric Range, Built-In Freezer, Built-In Gas Oven, Built-In Gas Range
FlooringTile, Wood

Exterior

Exterior FeaturesBalcony, Private Yard
Lot Size4,051 sqft

Building Information

Year Built2020
Stories2
Roof Type105
Garage Spaces1

Land Information

APN02081204040000
Lot Number5
SubdivisionWilson S I
Land UseResidential
Legal DescriptionLOT 5 BLK 1 OLT 13 DIV B WILSON S I
Census Tract000802
Assessed Land Value$192,444
Assessed Improvement Value$614,934
Assessment Year2025

About this property

A brand new addition to the east side, 1177 Hargrave is the perfect house for entertaining with 2,200 square feet of modern luxury. An expansive living room welcomes you as soon as you walk in the door, complete with a vast kitchen designed with stunning one-of-a-kind fixtures, marble countertops, and a large island. The beautiful wood flooring, and clean, contemporary interior finishes create a warm, inviting space throughout the entire home. Upstairs you'll find an additional living are perfect for a projector, an attached covered patio, as well as a beautiful master bedroom and luxurious ensuite with a standalone tub and huge walk-in closet. Follow the patio staircase upstairs for spectacular skyline views reaching all the way to downtown Austin. You'll have more than enough room for morning yoga, nightly stargazing, or additional outdoor entertaining space on this rare rooftop balcony.

Investor Tools

Property Icon
$1,062,000
Estimated Property Value
$719,185Estimated Mortgage Balance
$342,815Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,372 /month
Positive
Cash Flow Estimate:
$2,124 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,782/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,078
$807,378
2025
$192,444
$614,934
$807,378
No

Tax History

Year
Tax Paid
Assessed Value
2024
$16,078
$807,378

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$548,250
No
First
Mar 24, 2021
Apr 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$719,185
$279,815
28%
68%
$4,787/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$4,787/mo
$-2,699/mo
2.4%

Learn About the Market: Opportunity in Austin

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Austin

Austin may be the Live Music Capital of the World, but it’s also one of America’s fastest-growing innovation hubs. Fueled by tech expansion, the University of Texas, state government, and a steady influx of new residents, Austin blends startup energy with Hill Country charm.

From downtown high-rises overlooking Lady Bird Lake to booming suburbs like Round Rock and Leander, the region attracts younger professionals, entrepreneurs, and remote workers seeking opportunity with lifestyle. Austin isn’t just growing — it’s redefining what modern Texas looks like.

Explore Texas Explore This Area
Population Growth

Population Growth

~0.4%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$555,300

Unemployment Rate

Unemployment Rate

3.20%

Price Trend

Price Trend

~0.4% YoY growth

New Permits

New Permits

2,269 units

City: Austin

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1177 Hargrave St | Property Details | No Agent List