Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3401 Willow Spgs Rd Austin, TX 78704

    • Apartment buildings
    • 12,907 SF
    • 0.67 lot acres
    OFF-MARKET
    Last Sale
    Jul 08, 2020
    Value Estimations
    $300,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0364458
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 3401 Willow Spgs Rd

    Year built
    1984
    Construction
    WOOD FRAME
    Lot size
    0.67 lot acres
    Property size
    12,907 SF
    Property type
    Apartment buildings
    APN
    408020402
    APU
    408020402

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $290,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $311,000
      Market price range: $99.8k - $568k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $365,000
      Current use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Austin
    County
    Travis
    State
    Texas
    Longitude
    -97.7562
    Latitude
    30.2273
    CBSA code
    12420
    CBSA name
    AUSTIN-ROUND ROCK, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $57,353
    $871,200
    $2,226,480
    $3,097,680
    -
    $871,200
    $2,226,480
    $3,097,680

    Comparable in this City

    • Value Estimation
      $360,000
      39,900 SF

      4013 Menchaca Rd

      APARTMENT HOUSE (5+ UNITS) • 39,900 SF
      4013 Menchaca Rd, Austin, TX 78704-7557
      View Details
    • Value Estimation
      $375,000
      15,322 SF

      1301 Ben White Blvd

      APARTMENT HOUSE (5+ UNITS) • 15,322 SF
      1301 Ben White Blvd, Austin, TX 78704-7623
      View Details
    • Value Estimation
      $755,000
      109,375 SF

      2205 Bluebonnet Ln

      APARTMENT HOUSE (100+ UNITS) • 109,375 SF
      2205 Bluebonnet Ln, Austin, TX 78704-4024
      View Details
    • Value Estimation
      $380,000
      8,632 SF

      2708 1st St

      APARTMENT HOUSE (5+ UNITS) • 8,632 SF
      2708 1st St, Austin, TX 78704
      View Details
    • Value Estimation
      $675,000
      148,233 SF

      614 1st St

      APARTMENT HOUSE (100+ UNITS) • 148,233 SF
      614 1st St, Austin, TX 78704-8898
      View Details
    • Value Estimation
      $755,000
      275,999 SF

      3715 1st St

      APARTMENT HOUSE (100+ UNITS) • 275,999 SF
      3715 1st St, Austin, TX 78704-8054
      View Details

    Similar Nearby for Sale

    • $460,000
      567 SF

      Modern Living on South Congress

      Stylish 1-bedroom residence in vibrant Austin neighborhood.
      2121 S Congress Ave, Austin, TX 78704
      View Details
    • $415,000
      535 SF

      Modern Studio in South Congress

      Chic studio with Juliet terrace in vibrant South Congress.
      2121 S Congress Ave, Austin, TX 78704
      View Details
    • $263,347
      610 SF

      South Congress Condo with Upgrades

      Well-maintained condo in vibrant South Congress neighborhood with modern amenities.
      2215 Post Road Dr, Austin, TX 78704
      View Details
    • $895,000
      1,742 SF

      Modern Oasis in Bouldin Neighborhood

      Modern, fully furnished home with luxury amenities and eco-conscious upgrades.
      2301 S 5Th St, Austin, TX 78704
      View Details
    • $540,000
      678 SF

      Modern Living in South Congress

      Chic 1-bedroom residence in the heart of Austin's 78704.
      2121 S Congress Ave, Austin, TX 78704
      View Details
    • $625,000
      778 SF

      Modern Living in South Congress

      Chic 1-bedroom residence in the heart of 78704.
      2121 S Congress Ave, Austin, TX 78704
      View Details

    Similar Nearby for Lease

    • $3,800 /Mo
      1,487 SF

      Luxury Condo in Bouldin Creek

      Modern corner unit with high-end finishes and community amenities.
      2209 S 1St St, Austin, TX 78704
      View Details
    • $3,975 /Mo

      Modern Condo Near Downtown Austin

      Spacious 3 bed, 3.5 bath condo in 78704 for rent.
      707 Cardinal Ln, Austin, TX 78704
      View Details
    • $1,700 /Mo
      815 SF

      Riverwalk Condo on Lady Bird Lake

      Spacious 2BD/1BA condo with lake access and downtown views.
      500 E Riverside Dr, Austin, TX 78704
      View Details
    • $2,895 /Mo
      1,239 SF

      Downtown Austin Condo with Balcony

      Downtown Austin condo with balcony, close to restaurants and Zilker Park.
      3600 S Lamar Blvd, Austin, TX 78704
      View Details
    • $1,800 /Mo
      538 SF

      Chic Austin Apartment with Granite

      Modern 1-bedroom apartment in Austin's vibrant 78704 area.
      1900 Barton Springs Rd, Austin, TX 78704
      View Details
    • $1,899 /Mo
      903 SF

      Charming Austin Home Near Zilker

      Two-bedroom, 1.5-bath home near Zilker Park and South Lamar.
      2808 Skyway Cir, Austin, TX 78704
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    3401 Willow Spgs Rd
    Austin, TX 78704
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.