222 Spirit St · Elgin, TX 78621

$266,875

4 bd · 3.0 ba · 1,639 sqft · Land · 548 Days on market

Built 2024 4,791 sqft lot $163/sqft · 12% below area Est $304k · 12% under $208/mo HOA · 9% of rent ↓ 17% since listing

---

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).

• ARV discount +13.0/15.0
• Cash flow +10.7/30.0
• Appreciation +10.0/10.0
• Livability +3.7/5.0
• 1% rule +3.3/10.0
• Rent growth +3.3/5.0
• DSCR +3.1/10.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0

Listing remarks MLS

MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

Key facts

• 4,791 sq ft lot
• 2 garage spots
• Community pool

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath land listed at $267k.

Deal economics

• At list price, monthly cash flow is $-126 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $245k (8.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (16.6% below list).
• Recommended offer: $222k (16.6% below list) — sets the bar for 1% rule.
• Cap rate 5.7% vs local median 4.4% in Elgin — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 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.
• Zoned schools: Elgin El (math 8% / reading 17%, grade F, #4,180 of 4,322 statewide, top 97%, 847 students, 84% FRL); Elgin Middle (math 22% / reading 24%, grade F, #1,327 of 1,662 statewide, top 81%, 780 students, 82% FRL); Elgin H S (math 12% / reading 37%, grade F, #1,264 of 1,632 statewide, top 82%, 1,672 students, 74% FRL).
• Market conditions: Rents rising (+3.1%/yr); 814 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $29k of equity ($2k loan paydown + $27k appreciation (10.0% local appreciation)).
• Bastrop County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 548 days — a 12% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 2y ago; this cycle's ask has dropped $53k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $222,465 (16.6% 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 548 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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.
8. 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.
9. 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: 0.83% ✗
• Cap rate: 5.73%
• Cash-on-cash: -2.03%
• DSCR: 0.91
• GRM: 10.0

CMA / ARV

• ARV (median comp): $303,998
• List price: $266,875
• Delta: -12.21%
• 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: 22.9%
• Equity multiple: 2.84×
• Total profit: $137,642
• Equity at exit: $240,422

10-year hold

• IRR: 20.5%
• Equity multiple: 6.52×
• Total profit: $412,312
• Equity at exit: $518,479

Cash invested: $74,725 (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 →

ZIP-level market 78621

• Home prices YoY: 7.6%
• Rents YoY: 3.1%
• Active inventory: 814
• Price-to-rent: 10.0×

Monthly cashflow live

• Estimated rent: $2,225 high
• Mortgage (P&I): −$1,400
• Tax from tax record: −$165 /mo · $1,978/yr
• Insurance: −$111
• HOA: −$208
• Vacancy / Maint / Mgmt: −$467
• Net cashflow: $-126

Break-even live

Break-even rent $2,384

Max offer price $244,598

Occupancy floor —

Sensitivity live

Price	-10% $25	-5% $-51	+0% $-126	+5% $-202	+10% $-277
Rent	-10% $-302	-5% $-214	+0% $-126	+5% $-38	+10% $50
Rate	-1.0pp $8	-0.5pp $-58	base $-126	+0.5pp $-195	+1.0pp $-266

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: $66,719
• Closing costs: $8,006
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
108 Bendecido Loop Elgin, TX	3.0	2.0	1300	$1,950	$1.50	19d	1	0.14mi
813 Central Ave Elgin, TX	4.0	2.0	2025	$2,300	$1.14	6d	1	0.86mi
209 Lake Placid Run Elgin, TX	5.0	3.0	2196	$2,200	$1.00	25d	1	1.15mi
212 Lake Placid Run Elgin, TX	3.0	2.5	1681	$1,895	$1.13	0d	1	1.17mi
110 S Main St #104 Elgin, TX	3.0	2.0	1061	$1,700	$1.60	45d	1	1.17mi
120 Jim Dandy Dr Elgin, TX	4.0	2.0	1650	$1,923	$1.17	6d	1	1.18mi
102 Schuylerville Dr Elgin, TX	3.0	2.0	1479	$1,800	$1.22	45d	1	1.30mi

HOA detail

• Monthly dues: $208 · $2,496/yr

Listing history 25 events

1. 2026-05-13
   status Pending 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

2. 2026-04-27
   price $266,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

3. 2026-04-21
   price $274,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

4. 2026-04-20
   price $269,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

5. 2026-04-09
   price $274,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

6. 2026-04-08
   price $279,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

7. 2026-04-08
   price $274,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

8. 2026-03-26
   price $279,875 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

9. 2026-03-25
   price $279,900 714-char remark

   Show marketing remark (714 chars)

   MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

10. 2026-03-25
    price $279,875 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

11. 2026-01-02
    price $279,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

12. 2025-12-01
    price $297,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

13. 2025-09-25
    price $298,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

14. 2025-08-18
    price $299,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

15. 2025-07-30
    price $304,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

16. 2025-06-24
    price $308,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

17. 2025-06-10
    price $309,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

18. 2025-05-28
    price $311,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

19. 2025-03-26
    status Active 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

20. 2025-02-24
    historical Active Under Contract 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

21. 2025-01-06
    price $308,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

22. 2025-01-03
    price $309,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

23. 2025-01-02
    price $308,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

24. 2024-12-19
    price $309,900 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

25. 2024-11-11
    listed $319,900 Active 714-char remark

    Show marketing remark (714 chars)

    MLS# 6181184 - Built by Trophy Signature Homes - Ready Now! ~ Welcome to the Redbud, where sophisticated design effortlessly merges with practicality. This floor plan is meticulously crafted to provide a perfect balance of modern elegance and everyday convenience, ideal for dynamic living as well as serene relaxation. Upon entering the Redbud, you'll be welcomed by a spacious foyer that leads into a large, open concept living area. Here, the kitchen, dining, and living spaces blend seamlessly, creating a bright and airy environment perfect for both casual moments and lively gatherings. The kitchen is designed with a generous island, sleek countertops, and appliances, making it both functional and stylish.

ⓘ 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: $1,978 · $165/mo
• Projected year-2 tax: $4,884 · $407/mo
• Expected delta: +$2,905/yr (+$242/mo · 146.9%)

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

Taxation est. · year 1

• Rental income: $26,696
• − Mortgage interest: −$14,949
• − Property taxes: −$1,978
• − Insurance: −$1,334
• − Repairs & maintenance: −$2,136
• − Management: −$2,136
• − HOA: −$2,496
• − Depreciation: −$7,764
• Taxable loss: −$6,097
• Est. tax savings @ 24.0%: +$1,463
• After-tax cash flow: $-50/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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-16.6% since first listed

25 events — show timeline

• 2026-05-13 Pending — Unlock MLS
• 2026-04-27 Price Changed $266,875 Unlock MLS
• 2026-04-21 Price Changed $274,875 Unlock MLS
• 2026-04-20 Price Changed $269,875 Unlock MLS
• 2026-04-09 Price Changed $274,875 Unlock MLS
• 2026-04-08 Price Changed $279,875 Unlock MLS
• 2026-04-08 Price Changed $274,875 Unlock MLS
• 2026-03-26 Price Changed $279,875 Unlock MLS
• 2026-03-25 Price Changed $279,900 Unlock MLS
• 2026-03-25 Price Changed $279,875 Unlock MLS
• 2026-01-02 Price Changed $279,900 Unlock MLS
• 2025-12-01 Price Changed $297,900 Unlock MLS
• 2025-09-25 Price Changed $298,900 Unlock MLS
• 2025-08-18 Price Changed $299,900 Unlock MLS
• 2025-07-30 Price Changed $304,900 Unlock MLS
• 2025-06-24 Price Changed $308,900 Unlock MLS
• 2025-06-10 Price Changed $309,900 Unlock MLS
• 2025-05-28 Price Changed $311,900 Unlock MLS
• 2025-03-26 Relisted — Unlock MLS
• 2025-02-24 Contingent — Unlock MLS
• 2025-01-06 Price Changed $308,900 Unlock MLS
• 2025-01-03 Price Changed $309,900 Unlock MLS
• 2025-01-02 Price Changed $308,900 Unlock MLS
• 2024-12-19 Price Changed $309,900 Unlock MLS
• 2024-11-11 Listed $319,900 Unlock MLS