The Royal (480) Plan · Liberty Hill, TX 78642

$369,990

5 bd · 3.0 ba · 2,577 sqft · SingleFamily · 282 Days on market

Good condition

---

Why this score? — see what drove the F 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 +7.5/15.0
• Schools +5.2/10.0
• Cash flow +4.9/30.0
• Condition / age +4.0/5.0
• Livability +3.4/5.0
• Rent growth +2.0/5.0
• 1% rule +0.7/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Turn the kids loose in the Royal's second-story flex space, perfect for media and game rooms, while you entertain in the open-concept great room. The main level primary suite boasts dual sinks and a walk-in closet.

Key facts

• Dual sinks
• Walk-in closet
• Primary suite

Tags

• SECOND-STORY FLEX SPACE
• OPEN-CONCEPT GREAT ROOM
• PRIMARY SUITE
• DUAL SINKS
• WALK-IN CLOSET

🏗️ New construction. The $369,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $445,507.

What this means for you Summary

Snapshot

• This is a 5-bed/3.0-bath single-family listed at $370k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
• To cash-flow at today's rent, offer at most $292k (21.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (31.0% below list).
• Recommended offer: $255k (31.0% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 68/100 on livability (#495 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F, commute F.
• Liberty Hill ISD (rural): math 43% / reading 52% proficiency, ranked #160 of 826 in TX (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Bill Burden El (math 36% / reading 45%, grade F, #1,490 of 4,322 statewide, top 35%, 808 students, 19% FRL); Liberty Hill Middle (math 44% / reading 50%, grade D+, #424 of 1,662 statewide, top 27%, 944 students, 26% FRL); Liberty Hill H S (math 39% / reading 69%, grade C-, #422 of 1,632 statewide, top 26%, 2,001 students, 23% FRL) — zoned schools at 23% FRL track the district average.
• Market conditions: Rents soft (-1.9%/yr); 2064 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 86d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 7,543 units permitted in Williamson County in 2024 (1,425 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
• Williamson County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 282 days — a 12% lower offer ($326k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 76% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $255,304 (31.0% 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 282 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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.
7. 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.
8. 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: 0.57% ✗
• Cap rate: 3.43%
• Cash-on-cash: -10.22%
• DSCR: 0.55
• GRM: 14.5

CMA / ARV

• ARV (median comp): $445,507
• List price: $369,990
• Delta: -16.95%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
228 Ironshoe Trl	0.10mi	5/3.5	2,814 (+9%)	5mo	$477,450	$170	74
531 Lavender Crest Cv	0.02mi	4/3.0 (-1)	2,243 (-13%)	0mo	$389,990	$174	72
116 Windfall Trl	0.45mi	4/2.5 (-1)	2,585 (+0%)	1mo	$364,990	$141	70
142 Arena Dr	0.11mi	4/3.5 (-1)	2,482 (-4%)	15mo	$442,950	$178	69
109 Dove Crest Ln	0.00mi	4/3.0 (-1)	2,243 (-13%)	7mo	$399,990	$178	68
604 Loriner Way	0.46mi	5/3.0	2,585 (+0%)	16mo	$350,000	$135	64
108 Windfall Trl	0.43mi	5/3.0	2,852 (+11%)	0mo	$374,990	$131	62
556 Loriner Way	0.44mi	5/3.0	2,691 (+4%)	16mo	$418,900	$156	59
205 Skyview Farms Ln	0.31mi	4/3.0 (-1)	2,243 (-13%)	2mo	$420,990	$188	57
820 Loriner Way	0.51mi	4/2.5 (-1)	2,372 (-8%)	1mo	$364,990	$154	55
121 Skyview Farm Ln	0.29mi	4/3.0 (-1)	2,243 (-13%)	7mo	$413,990	$185	54
101 Skyview Farm Ln	0.31mi	4/3.0 (-1)	2,237 (-13%)	9mo	$376,000	$168	51

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

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -38.0%
• Equity multiple: -0.18×
• Total profit: $-147,268
• Equity at exit: $66,427

10-year hold

• IRR: -79.2%
• Equity multiple: -0.96×
• Total profit: $-244,085
• Equity at exit: $38,519

Cash invested: $124,742 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 54 active · 25 under contract
• Months of supply: 14.1 mo (7%/mo absorbed)
• Median asking: $374,995 ($159/sqft)
• Median days on market: 120 d
• This list price: 48% of active listings are priced below it
• ARV vs active asking: +9.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78642

• Home prices YoY: -32.4%
• Rents YoY: -1.9%
• Active inventory: 2064
• Price-to-rent: 12.1×

Monthly cashflow live

• Estimated rent: $2,553 medium
• Mortgage (P&I): −$2,336
• Tax est. 1.5%: −$557 /mo · $6,683/yr
• Insurance: −$186
• HOA: −$0
• Vacancy / Maint / Mgmt: −$536
• Net cashflow: $-1,062

Break-even live

Break-even rent $3,897

Max offer price $291,849

Occupancy floor —

Sensitivity live

Price	-10% $-754	-5% $-908	+0% $-1,062	+5% $-1,216	+10% $-1,370
Rent	-10% $-1,264	-5% $-1,163	+0% $-1,062	+5% $-961	+10% $-860
Rate	-1.0pp $-838	-0.5pp $-949	base $-1,062	+0.5pp $-1,177	+1.0pp $-1,295

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: $111,377
• Closing costs: $13,365
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
336 Windstar Rd Liberty Hill, TX	4.0	2.0	2013	$2,000	$0.99	158d	1	0.22mi
552 Longmount Cv Liberty Hill, TX	4.0	2.5	2021	$2,095	$1.04	69d	1	0.35mi
212 Prairie Song Ln Liberty Hill, TX	4.0	2.5	2047	$2,149	$1.05	85d	1	0.58mi

Listing history 50 events

1. 2026-11-08
   days on market $369,990 Active 282 DOM
2. 2026-11-07
   days on market $369,990 Active 281 DOM
3. 2026-11-06
   days on market $369,990 Active 280 DOM
4. 2026-11-05
   pricedays on market $369,990 Active 279 DOM
5. 2026-11-04
   days on market $379,990 Active 278 DOM
6. 2026-11-02
   days on market $379,990 Active 276 DOM
7. 2026-11-01
   days on market $379,990 Active 275 DOM
8. 2026-10-31
   days on market $379,990 Active 274 DOM
9. 2026-10-30
   days on market $379,990 Active 273 DOM
10. 2026-10-29
    pricedays on market $379,990 Active 272 DOM
11. 2026-10-28
    days on market $399,990 Active 271 DOM
12. 2026-10-27
    days on market $399,990 Active 270 DOM
13. 2026-10-26
    days on market $399,990 Active 269 DOM
14. 2026-10-26
    days on market $399,990 Active 268 DOM
15. 2026-10-24
    days on market $399,990 Active 267 DOM
16. 2026-10-23
    days on market $399,990 Active 266 DOM
17. 2026-10-22
    days on market $399,990 Active 265 DOM
18. 2026-10-21
    pricedays on market $399,990 Active 264 DOM
19. 2026-10-20
    days on market $401,990 Active 263 DOM
20. 2026-10-19
    days on market $401,990 Active 262 DOM
21. 2026-10-18
    days on market $401,990 Active 261 DOM
22. 2026-10-17
    days on market $401,990 Active 260 DOM
23. 2026-10-16
    days on market $401,990 Active 259 DOM
24. 2026-10-15
    days on market $401,990 Active 258 DOM
25. 2026-10-14
    days on market $401,990 Active 257 DOM
26. 2026-10-13
    days on market $401,990 Active 256 DOM
27. 2026-10-12
    days on market $401,990 Active 255 DOM
28. 2026-10-11
    days on market $401,990 Active 254 DOM
29. 2026-10-10
    days on market $401,990 Active 253 DOM
30. 2026-10-09
    days on market $401,990 Active 252 DOM
31. 2026-10-08
    days on market $401,990 Active 251 DOM
32. 2026-10-07
    days on market $401,990 Active 250 DOM
33. 2026-10-06
    days on market $401,990 Active 249 DOM
34. 2026-10-05
    days on market $401,990 Active 248 DOM
35. 2026-10-04
    days on market $401,990 Active 247 DOM
36. 2026-10-04
    days on market $401,990 Active 246 DOM
37. 2026-10-03
    price $401,990 Active 245 DOM
38. 2026-10-02
    days on market $399,990 Active 245 DOM
39. 2026-10-01
    days on market $399,990 Active 244 DOM
40. 2026-09-30
    days on market $399,990 Active 243 DOM
41. 2026-09-29
    days on market $399,990 Active 242 DOM
42. 2026-09-28
    days on market $399,990 Active 241 DOM
43. 2026-09-27
    days on market $399,990 Active 240 DOM
44. 2026-09-25
    days on market $399,990 Active 238 DOM
45. 2026-09-24
    days on market $399,990 Active 237 DOM
46. 2026-09-23
    days on market $399,990 Active 236 DOM
47. 2026-09-22
    days on market $399,990 Active 235 DOM
48. 2026-09-21
    days on market $399,990 Active 234 DOM
49. 2026-09-20
    days on market $399,990 Active 233 DOM
50. 2026-09-19
    days on market $399,990 Active 232 DOM

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 7/10 Severe
• 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 23 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 76% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $30,636
• − Mortgage interest: −$24,955
• − Property taxes: −$6,683
• − Insurance: −$2,228
• − Repairs & maintenance: −$2,451
• − Management: −$2,451
• − Depreciation: −$12,960
• Taxable loss: −$21,091
• Est. tax savings @ 24.0%: +$5,062
• After-tax cash flow: $-7,681/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $12,885–$38,655 screening

This home is in good condition with modern finishes and a well-maintained exterior. It has potential for further value increases through minor cosmetic updates and smart home integration.

Value-add opportunities

• Resale Paint the exterior siding — Fresh paint can enhance curb appeal and property value ↑
• Both Replace the flooring in the bathrooms — Modern flooring can improve both resale and rental value ↑
• Both Install smart home features — Smart home features can increase both resale and rental appeal ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 52/100

Zoned Schools

Elementary Liberty Hill El C- TX #742/4,322 Nat'l #11,263/41,679 Middle Louine Noble El D TX #926/4,322 Nat'l #13,933/41,679 High Liberty Hill H S C- TX #422/1,632 Nat'l #4,773/17,239

Schools (NCES district)

• District: Liberty Hill ISD
• NCES district ID: 4827420
• Math proficiency: 43% ▼ -20.00%
• Reading proficiency: 52% ▼ -11.00%
• Median HH income: $81,084
• Composite: 43.65/100
• National rank: #2965
• State rank: #160 of 826 in TX

C Composite livability gradescore 68/100

Livability — Liberty Hill

• Score: 68/100
• State rank: #495
• US rank: #9892

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Liberty Hill, TX
• County: Williamson County · 699,027 people
• City population: 26,434
• Metro: Austin-Round Rock-Georgetown, TX
• Population (ZIP): 26,434
• Household income: $132,958
• Rent vs Own: 17.1% rent · 82.9% own
• Severe rent burden: 3% of renters

---

Population outlook (Williamson County) Hauer SSP2

• Today (2025): 699,027 people
• By 2030: 795,537 · +13.8%
• By 2040: 990,683 · +41.7%
• By 2050: 1,184,292 · +69.4%
• By 2075: 1,623,825 · +132.3%
• By 2100: 1,924,153 · +175.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (65%)
• Race & ethnicity: White 65% Hispanic / Latino 27% Two or more races 14% Asian 2% Black 2%
• Hispanic origin (detail): Mexican 25% Puerto Rican 1%
• Languages at home: 81% English-only · Spanish 15% Other Asian/Pacific 1% Tagalog/Filipino 1%

---

Political lean MEDSL · Williamson

• 2024 margin: Toss-up / Even · D 48.0% · R 50.4% · Other 1.6%
• 2008→2024 swing: +10.6pp toward D · 2008: -13.0pp · 2024: -2.5pp
• All cycles: 2024: R+2.5 2020: D+1.4 2016: R+9.9 2012: R+21.5 2008: R+13.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -109.62%
• Current HPI: 228.5772
• Rent YoY: ▼ -1.89%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

1 event — show timeline

• 2026-01-30 Listed $457,990 Zillow