CashFlowRE
Sign in Sign up
17813 Floribundas Ln
D- Composite 39.88
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +12.6/15.0
  • Appreciation +10.0/10.0
  • Cash flow +4.0/30.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • 1% rule +1.9/10.0
  • DSCR +0.0/10.0

$374,500

17813 Floribundas Ln · Elgin, TX 78621
6 bd · 3.0 ba · 4,122 sqft · SingleFamily public records · 195 Days on market
Built 2007 7,801 sqft lot $91/sqft · 11% below area Est $422k · 11% under $40/mo HOA · 2% of rent ↓ 13% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedroom, 4 bath, backing to open space, for the price of a standard starter home. Now priced to sell immediately!. The layout is perfect for multi-generational living: Primary suite on the main floor for privacy, with a sprawling game room and 5 bedrooms upstairs. Backs directly to a quiet Greenbelt—no rear neighbors! Community pool, playground, and trails are steps away. You cannot build this much house for this price today. Schedule your tour before the market wakes up to this deal! Buyer incentives, call listing agent for details.

Key facts

  • Greenbelt
  • Primary suite
  • Backyard

Tags

PRIMARY SUITEOPEN KITCHENBACKYARDGREENBELTSTORAGE SHEDSPRINKLER SYSTEM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 6-bed/3.0-bath single-family listed at $374k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
  • To cash-flow at today's rent, offer at most $222k (40.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (31.3% below list).
  • Recommended offer: $222k (40.8% below list) — sets the bar for cash-flow.
  • Cap rate 2.9% vs local median 4.4% in Elgin — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 74/100 on livability (#167 in TX, #4,404 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Elgin ISD (rural): math 17% / reading 26% proficiency, ranked #741 of 826 in TX (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.1%/yr); 813 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 17,121 units permitted in Travis County in 2024 (11,963 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($99k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $40k of equity ($3k loan paydown + $37k appreciation (10.0% local appreciation)).
  • Travis County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$64k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 195 days — a 12% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $74k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $221,708 (40.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 195 days. Have you received any prior offers? Is the seller open to a 41% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.69%
Cap rate
2.92%
Cash-on-cash
-12.04%
DSCR
0.46
GRM
12.1

CMA / ARV

ARV (median comp)
$422,286
List price
$374,500
Delta
-11.32%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12704 Wood Lily Trl 0.11mi 6/3.5 4,122 (0%) 22mo $429,900 $104 75
12712 Waynespur Ln 0.15mi 6/3.5 4,122 (0%) 24mo $529,000 $128 71

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.12% rent growth · sell at horizon

5-year hold
IRR
15.9%
Equity multiple
2.31×
Total profit
$137,616
Equity at exit
$337,379
10-year hold
IRR
15.4%
Equity multiple
5.38×
Total profit
$459,262
Equity at exit
$727,571

Cash invested: $104,860 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 78621

Home prices YoY
7.6%
Rents YoY
3.1%
Active inventory
813
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,572 medium interval (Pro) →
Mortgage (P&I)
$1,964
Tax from tax record
$924 /mo · $11,085/yr
Insurance
$156
HOA
$40
Vacancy / Maint / Mgmt
$540
Net cashflow
$-1,052

Break-even live

Break-even rent $3,903
Max offer price $221,708
Occupancy floor

Sensitivity live

Price -10% $-840 -5% $-946 +0% $-1,052 +5% $-1,158 +10% $-1,264
Rent -10% $-1,255 -5% $-1,154 +0% $-1,052 +5% $-950 +10% $-849
Rate -1.0pp $-863 -0.5pp $-957 base $-1,052 +0.5pp $-1,149 +1.0pp $-1,248

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$93,625
Closing costs
$11,235
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12832 Wood Lilly Trl Elgin, TX 6.0 3.5 4122 $2,749 $0.67 44d 1 0.25mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
pool

Listing history 33 events

  1. 2026-06-21
    days on market $374,500 Active 195 DOM
  2. 2026-06-18
    days on market $374,500 Active 192 DOM
  3. 2026-06-17
    days on market $374,500 Active 191 DOM
  4. 2026-06-16
    days on market $374,500 Active 190 DOM
  5. 2026-06-15
    days on market $374,500 Active 189 DOM
  6. 2026-06-13
    days on market $374,500 Active 187 DOM
  7. 2026-06-09
    days on market $374,500 Active 183 DOM
  8. 2026-06-08
    days on market $374,500 Active 182 DOM
  9. 2026-06-07
    days on market $374,500 Active 181 DOM
  10. 2026-06-04
    days on market $374,500 Active 178 DOM
  11. 2026-06-03
    pricedays on market $374,500 Active 177 DOM
  12. 2026-06-02
    days on market $389,500 Active 176 DOM
  13. 2026-06-01
    days on market $389,500 Active 175 DOM
  14. 2026-05-31
    days on market $389,500 Active 174 DOM
  15. 2026-04-13
    price $389,500 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  16. 2026-04-13
    price $389,500 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  17. 2026-03-30
    price $394,500 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  18. 2026-03-30
    price $394,500 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  19. 2026-03-26
    price $399,500 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  20. 2026-03-26
    price $399,500 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  21. 2026-03-05
    price $400,000 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  22. 2026-03-05
    price $400,000 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  23. 2026-03-05
    price $410,000 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  24. 2026-03-05
    price $409,950 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  25. 2026-03-05
    price $409,950 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  26. 2026-02-10
    price $419,950 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  27. 2026-02-10
    price $419,950 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  28. 2026-01-26
    price $439,777 1474-char remark
    Show marketing remark (696 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedroom, 4 bath, backing to open space, for the price of a standard starter home. Now priced to sell immediately!. The layout is perfect for multi-generational living: Primary suite on the main floor for privacy, with a sprawling game room and 5 bedrooms upstairs. Backs directly to a quiet Greenbelt—no rear neighbors! Community pool, playground, and trails are steps away. You cannot build this much house for this price today. Schedule your tour before the market wakes up to this deal! Buyer incentives, call listing agent for details.

  29. 2026-01-26
    price $439,777 696-char remark
    Show marketing remark (696 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedroom, 4 bath, backing to open space, for the price of a standard starter home. Now priced to sell immediately!. The layout is perfect for multi-generational living: Primary suite on the main floor for privacy, with a sprawling game room and 5 bedrooms upstairs. Backs directly to a quiet Greenbelt—no rear neighbors! Community pool, playground, and trails are steps away. You cannot build this much house for this price today. Schedule your tour before the market wakes up to this deal! Buyer incentives, call listing agent for details.

  30. 2026-01-07
    price $444,000 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  31. 2026-01-07
    price $444,000 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  32. 2025-12-08
    listed $449,000 Active 696-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

  33. 2025-12-08
    listed $449,000 Active 1474-char remark
    Show marketing remark (1474 chars)

    INCREDIBLE VALUE AT $102/SQ FT! Stop squeezing into small bedrooms. This is the "Unicorn" of Elgin: a massive 4,122 sq ft estate with 6 true bedrooms backing to open space for the price of a standard starter home. Huge price drop on this 4,122 square foot, two-story home featuring 6 bedrooms, 3.5 baths, and multiple living areas designed for comfort, versatility, and effortless entertaining. The primary suite is conveniently located on the main floor and features a private bath with dual vanities, a soaking tub, a walk-in shower, and generous closet space. The open kitchen flows seamlessly into the living and dining areas and includes a center island, breakfast bar, gas cooking, cabinet lighting, and elegant crown molding. Upstairs you’ll find five additional bedrooms and a large loft/bonus area perfect for a game room, media space, or home office. Enjoy a peaceful backyard that backs to a greenbelt, complete with a storage shed, sprinkler system, water fountains, outdoor lighting, and a low-maintenance xeriscaped front yard. Located in a vibrant neighborhood with outstanding amenities including a pool, playground, soccer field, basketball court, and scenic walking trails, this home offers exceptional space, convenience, and value. * * * Mortgage savings may be available for buyers of this listing. Inquire with listing agent for details. * * * DONT MISS YOUR CHANCE TO OWN THIS INCREDIBLE HOME AT AN INCREDIBLE BELOW MARKET PRICE!!!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$11,085 · $924/mo
Projected year-2 tax
$11,085 · $924/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,862
− Mortgage interest
−$20,978
− Property taxes
−$11,085
− Insurance
−$1,872
− Repairs & maintenance
−$2,469
− Management
−$2,469
− HOA
−$480
− Depreciation
−$10,895
Taxable loss
−$19,386
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,653
After-tax cash flow
$-7,971/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Elgin ISD
NCES district ID
4818360
Math proficiency
17% ▼ -9.00%
Reading proficiency
26% ▼ -5.00%
Median HH income
$55,176
Composite
19.62/100
National rank
#8749
State rank
#741 of 826 in TX

Livability — Elgin

Score
74/100
State rank
#167
US rank
#4404

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment B- Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bastrop County · 68,601 people
City population
27,860
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
30,411
Household income
$98,534
Rent vs Own
18.9% rent · 81.1% own
Severe rent burden
235.0

Population outlook (Travis County) Hauer SSP2

Today (2025)
1,545,133 people
By 2030
1,729,269 · +11.9%
By 2040
2,097,596 · +35.8%
By 2050
2,463,890 · +59.5%
By 2075
3,249,374 · +110.3%
By 2100
3,801,868 · +146.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 46% White 38% Two or more races 19% Black 11% Native American 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Slovak 2% Italian 2% Romanian 1%
Foreign-born
17% · Canada, Vietnam
Languages at home
63% English-only · Spanish 36%

Political lean MEDSL · Travis

2024 margin
Solid D (+39.3) · D 68.8% · R 29.4% · Other 1.8%
2008→2024 swing
+9.9pp toward D · 2008: 29.4pp · 2024: 39.3pp
All cycles
2024: D+39.3 2020: D+45.0 2016: D+38.9 2012: D+23.9 2008: D+29.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 29.47%
Current HPI
416.87
Rent YoY
▲ 3.12%
Metro
Austin-Round Rock-Georgetown, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-13.3% since first listed
19 events — show timeline
  • 2026-04-13 Price Changed $389,500 CTXMLS
  • 2026-04-13 Price Changed $389,500 Unlock MLS
  • 2026-03-30 Price Changed $394,500 CTXMLS
  • 2026-03-30 Price Changed $394,500 Unlock MLS
  • 2026-03-26 Price Changed $399,500 CTXMLS
  • 2026-03-26 Price Changed $399,500 Unlock MLS
  • 2026-03-05 Price Changed $400,000 CTXMLS
  • 2026-03-05 Price Changed $400,000 Unlock MLS
  • 2026-03-05 Price Changed $410,000 Unlock MLS
  • 2026-03-05 Price Changed $409,950 CTXMLS
  • 2026-03-05 Price Changed $409,950 Unlock MLS
  • 2026-02-10 Price Changed $419,950 CTXMLS
  • 2026-02-10 Price Changed $419,950 Unlock MLS
  • 2026-01-26 Price Changed $439,777 Unlock MLS
  • 2026-01-26 Price Changed $439,777 CTXMLS
  • 2026-01-07 Price Changed $444,000 CTXMLS
  • 2026-01-07 Price Changed $444,000 Unlock MLS
  • 2025-12-08 Listed $449,000 Unlock MLS
  • 2025-12-08 Listed $449,000 CTXMLS

Property tax history

+2.9%/yr

Latest (2026): $11,085 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…