CashFlowRE
Sign in Sign up
127 Two Bits Ln
C Composite 55.15
Why this score? — see what drove the C 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).

  • Cash flow +14.1/30.0
  • ARV discount +12.2/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$249,990

127 Two Bits Ln · Elgin, TX 78621
3 bd · 2.0 ba · 1,388 sqft · Land · 215 Days on market
Built 2025 4,791 sqft lot $180/sqft · 11% below area Est $279k · 11% under $52/mo HOA · 3% of rent

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

Listing remarks MLS

MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

Key facts

  • Porch entry
  • Dining room
  • Great room

Tags

PORCH ENTRYOPEN KITCHENWALK-IN PANTRYCENTER ISLANDDINING ROOMGREAT ROOM

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 3-bed/2.0-bath land listed at $250k.

Deal economics

  • At list price, monthly cash flow is $38 ($459/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (19.5% below list).
  • Recommended offer: $201k (19.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.4% in Elgin — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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); 807 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,841 units permitted in Bastrop County in 2024 (150 in 5+ unit buildings).

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • Bastrop County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.1% rent growth), your $70k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $19k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $201,254 (19.5% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.81%
Cap rate
6.48%
Cash-on-cash
0.66%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (median comp)
$279,389
List price
$249,990
Delta
-10.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.8%
Equity multiple
2.98×
Total profit
$138,753
Equity at exit
$225,211
10-year hold
IRR
21.9%
Equity multiple
6.81×
Total profit
$407,029
Equity at exit
$485,676

Cash invested: $69,997 (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
807
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,013 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$85 /mo · $1,014/yr
Insurance
$104
HOA
$52
Vacancy / Maint / Mgmt
$423
Net cashflow
$38

Break-even live

Break-even rent $1,964
Max offer price $249,990
Occupancy floor 93%

Sensitivity live

Price -10% $180 -5% $109 +0% $38 +5% $-33 +10% $-103
Rent -10% $-121 -5% $-41 +0% $38 +5% $118 +10% $197
Rate -1.0pp $164 -0.5pp $102 base $38 +0.5pp $-27 +1.0pp $-92

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
$62,498
Closing costs
$7,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 Bendecido Loop Elgin, TX 3.0 2.0 1300 $1,950 $1.50 18d 1 0.21mi
110 S Main St #104 Elgin, TX 3.0 2.0 1061 $1,700 $1.60 44d 1 1.23mi
120 Jim Dandy Dr Elgin, TX 4.0 2.0 1650 $1,923 $1.17 5d 1 1.25mi
204 Hall St Unit A Elgin, TX 2.0 1.0 910 $1,195 $1.31 2d 1 1.32mi
102 Schuylerville Dr Elgin, TX 3.0 2.0 1479 $1,800 $1.22 44d 1 1.36mi

HOA detail

Monthly dues
$52 · $624/yr

Listing history 26 events

  1. 2026-06-02
    status $249,990 Pending 215 DOM
  2. 2026-06-01
    days on market $249,990 Active 215 DOM
  3. 2026-05-31
    days on market $249,990 Active 214 DOM
  4. 2026-05-18
    price $279,990 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  5. 2026-05-17
    price $279,990 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  6. 2026-05-16
    price $269,990 1076-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  7. 2026-05-16
    price $269,990 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  8. 2026-04-17
    price $288,360 594-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  9. 2026-04-17
    status Active 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  10. 2026-04-17
    price $288,360 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  11. 2026-04-13
    historical 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  12. 2026-04-08
    price $269,990 594-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  13. 2026-04-08
    price $269,990 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  14. 2026-04-02
    price $288,360 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  15. 2026-04-01
    status Active 594-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  16. 2026-04-01
    status Active 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  17. 2026-04-01
    price $288,360 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  18. 2026-03-07
    status Pending 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  19. 2026-02-28
    historical 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  20. 2026-01-06
    listed $268,990 Active 1076-char remark
    Show marketing remark (1076 chars)

    The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that's ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage. * Photos may not be of exact home. Prices, plans, and terms are effective on the date of publication and subject to change without notice. Square footage/dimensions shown is only an estimate and actual square footage/dimensions will differ. Buyer should rely on his or her own evaluation of usable area. Depictions of homes or other features are artist conceptions. Hardscape, landscape, and other items shown may be decorator suggestions that are not included in the purchase price and availability may vary. ©2025 Century Communities, Inc.

  21. 2026-01-03
    price $268,990 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  22. 2025-12-05
    price $267,990 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  23. 2025-10-28
    price $277,665 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  24. 2025-10-17
    price $274,665 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  25. 2025-10-10
    price $284,665 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

  26. 2025-10-04
    listed $269,990 Active 594-char remark
    Show marketing remark (594 chars)

    MLS# 9815273 - Built by Century Communities - Ready Now! ~ The aptly named Maverick floor plan is a standout in both style and functionality. A charming porch entry leads to a spacious open kitchen, showcasing both a walk-in pantry and a center island that’s ideal for everything from food prep to entertaining. A dining room is steps away, leading into an inviting great room. The primary bedroom is off of the great room, showcasing a walk-in closet and an attached bath. Two additional bedrooms and another bath round out this attractive floor plan, which also includes a 2-bay garage.

ⓘ 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
$1,014 · $85/mo
Projected year-2 tax
$4,575 · $381/mo
Expected delta
+$3,561/yr (+$297/mo · 351.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,150
− Mortgage interest
−$14,003
− Property taxes
−$1,014
− Insurance
−$1,250
− Repairs & maintenance
−$1,932
− Management
−$1,932
− HOA
−$624
− Depreciation
−$7,272
Taxable loss
−$3,878
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$931
After-tax cash flow
$1,390/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 (Bastrop County) Hauer SSP2

Today (2025)
94,260 people
By 2030
101,355 · +7.5%
By 2040
115,578 · +22.6%
By 2050
129,464 · +37.3%
By 2075
168,068 · +78.3%
By 2100
194,857 · +106.7%

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 · Bastrop

2024 margin
R (+18.4) · D 40.2% · R 58.6% · Other 1.2%
2008→2024 swing
-10.2pp toward R · 2008: -8.2pp · 2024: -18.4pp
All cycles
2024: R+18.4 2020: R+13.8 2016: R+20.4 2012: R+17.0 2008: R+8.2

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

+3.7% since first listed
23 events — show timeline
  • 2026-05-18 Price Changed $279,990 Unlock MLS
  • 2026-05-17 Price Changed $279,990 Zillow
  • 2026-05-16 Price Changed $269,990 Zillow
  • 2026-05-16 Price Changed $269,990 Unlock MLS
  • 2026-04-17 Price Changed $288,360 Unlock MLS
  • 2026-04-17 Price Changed $288,360 Zillow
  • 2026-04-17 Relisted Zillow
  • 2026-04-13 Delisted Zillow
  • 2026-04-08 Price Changed $269,990 Unlock MLS
  • 2026-04-08 Price Changed $269,990 Zillow
  • 2026-04-02 Price Changed $288,360 Unlock MLS
  • 2026-04-01 Relisted Unlock MLS
  • 2026-04-01 Price Changed $288,360 Zillow
  • 2026-04-01 Relisted Zillow
  • 2026-03-07 Pending Unlock MLS
  • 2026-02-28 Delisted Zillow
  • 2026-01-06 Listed $268,990 Zillow
  • 2026-01-03 Price Changed $268,990 Unlock MLS
  • 2025-12-05 Price Changed $267,990 Unlock MLS
  • 2025-10-28 Price Changed $277,665 Unlock MLS
  • 2025-10-17 Price Changed $274,665 Unlock MLS
  • 2025-10-10 Price Changed $284,665 Unlock MLS
  • 2025-10-04 Listed $269,990 Unlock MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…