122 Hornet St · Elgin, TX 78621

$329,990

4 bd · 2.5 ba · 2,262 sqft · Land · 127 Days on market

Built 2026 4,791 sqft lot $146/sqft · at area comps Est $320k · at est. $52/mo HOA · 2% of rent ↓ 1% since listing

---

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).

• Cash flow +11.7/30.0
• Appreciation +10.0/10.0
• ARV discount +6.1/15.0
• Livability +3.7/5.0
• DSCR +3.4/10.0
• Rent growth +3.3/5.0
• 1% rule +2.6/10.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0

Listing remarks MLS

The Jade plan is a true gem! On the main floor, an open kitchen with a walk-in pantry and a center island overlooks a dining area and a spacious, sunlit great room. The primary suite is conveniently located on this level, offering a walk-in closet and a private bath. Upstairs, you'll find three roomy bedrooms-two with walk-in closets-and a versatile loft space waiting to be transformed for your needs. Options include: Covered patio off the great room Electric fireplace in the great room

Key facts

• Walk-in closet
• Dining area
• Open kitchen

Tags

• OPEN KITCHEN
• WALK-IN PANTRY
• CENTER ISLAND
• DINING AREA
• SUNLIT GREAT ROOM
• WALK-IN CLOSET

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath land listed at $330k.

Deal economics

• At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
• To cash-flow at today's rent, offer at most $313k (5.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $252k (23.8% below list).
• Recommended offer: $252k (23.8% below list) — sets the bar for 1% rule.
• Cap rate 5.9% 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: 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 26d 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).
• 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 $35k of equity ($2k loan paydown + $33k 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 ~$57k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 127 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Recommended offer $251,508 (23.8% 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 127 days. Have you received any prior offers? Is the seller open to a 24% 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. 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?
8. 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.
9. 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.
10. 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: 0.76% ✗
• Cap rate: 5.94%
• Cash-on-cash: -1.27%
• DSCR: 0.94
• GRM: 10.9

CMA / ARV

• ARV (median comp): $320,336
• List price: $329,990
• Delta: 3.01%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: 23.4%
• Equity multiple: 2.88×
• Total profit: $173,705
• Equity at exit: $297,281

10-year hold

• IRR: 20.9%
• Equity multiple: 6.59×
• Total profit: $516,894
• Equity at exit: $641,098

Cash invested: $92,397 (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: 10.9×

Monthly cashflow live

• Estimated rent: $2,515 high
• Mortgage (P&I): −$1,731
• Tax from tax record: −$165 /mo · $1,978/yr
• Insurance: −$137
• HOA: −$52
• Vacancy / Maint / Mgmt: −$528
• Net cashflow: $-98

Break-even live

Break-even rent $2,639

Max offer price $312,687

Occupancy floor 99%

Sensitivity live

Price	-10% $89	-5% $-5	+0% $-98	+5% $-191	+10% $-285
Rent	-10% $-297	-5% $-197	+0% $-98	+5% $1	+10% $101
Rate	-1.0pp $68	-0.5pp $-14	base $-98	+0.5pp $-183	+1.0pp $-270

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: $82,498
• Closing costs: $9,900
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
174 Gullivers Dr Elgin, TX	4.0	2.5	2304	$2,850	$1.24	45d	1	0.24mi
126 Bendecido Loop Elgin, TX	4.0	2.5	2697	$2,250	$0.83	25d	1	0.38mi
813 Central Ave Elgin, TX	4.0	2.0	2025	$2,300	$1.14	6d	1	0.45mi
209 Lake Placid Run Elgin, TX	5.0	3.0	2196	$2,200	$1.00	25d	1	0.73mi
120 Jim Dandy Dr Elgin, TX	4.0	2.0	1650	$1,923	$1.17	6d	1	0.74mi
212 Lake Placid Run Elgin, TX	3.0	2.5	1681	$1,895	$1.13	0d	1	0.76mi
710 North Avenue C Unit C Elgin, TX	4.0	2.5	3050	$2,000	$0.66	45d	1	1.05mi

HOA detail

• Monthly dues: $52 · $624/yr
• Likely covers: electric

Listing history 7 events

1. 2026-06-02
   statusdays on market $329,990 Pending 127 DOM
2. 2026-06-01
   days on market $329,990 Active 126 DOM
3. 2026-05-31
   days on market $329,990 Active 125 DOM
4. 2026-04-24
   price $329,300 491-char remark

   Show marketing remark (579 chars)

   MLS# 2781481 - Built by Century Communities - May 2026 completion! ~ The Jade plan is a true gem! On the main floor, an open kitchen with a walk-in pantry and a center island overlooks a dining area and a spacious, sunlit great room. The primary suite is conveniently located on this level, offering a walk-in closet and a private bath. Upstairs, you’ll find three roomy bedrooms—two with walk-in closets—and a versatile loft space waiting to be transformed for your needs. Options include: Covered patio off the great room Electric fireplace in the great room

5. 2026-04-24
   price $329,300 579-char remark

   Show marketing remark (579 chars)

   MLS# 2781481 - Built by Century Communities - May 2026 completion! ~ The Jade plan is a true gem! On the main floor, an open kitchen with a walk-in pantry and a center island overlooks a dining area and a spacious, sunlit great room. The primary suite is conveniently located on this level, offering a walk-in closet and a private bath. Upstairs, you’ll find three roomy bedrooms—two with walk-in closets—and a versatile loft space waiting to be transformed for your needs. Options include: Covered patio off the great room Electric fireplace in the great room

6. 2026-01-26
   listed $334,300 Active 579-char remark

   Show marketing remark (579 chars)

   MLS# 2781481 - Built by Century Communities - May 2026 completion! ~ The Jade plan is a true gem! On the main floor, an open kitchen with a walk-in pantry and a center island overlooks a dining area and a spacious, sunlit great room. The primary suite is conveniently located on this level, offering a walk-in closet and a private bath. Upstairs, you’ll find three roomy bedrooms—two with walk-in closets—and a versatile loft space waiting to be transformed for your needs. Options include: Covered patio off the great room Electric fireplace in the great room

7. 2026-01-24
   listed $334,300 Active 491-char remark

   Show marketing remark (491 chars)

   The Jade plan is a true gem! On the main floor, an open kitchen with a walk-in pantry and a center island overlooks a dining area and a spacious, sunlit great room. The primary suite is conveniently located on this level, offering a walk-in closet and a private bath. Upstairs, you'll find three roomy bedrooms-two with walk-in closets-and a versatile loft space waiting to be transformed for your needs. Options include: Covered patio off the great room Electric fireplace in the great room

ⓘ 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: $6,039 · $503/mo
• Expected delta: +$4,060/yr (+$338/mo · 205.2%)

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

Taxation est. · year 1

• Rental income: $30,181
• − Mortgage interest: −$18,485
• − Property taxes: −$1,978
• − Insurance: −$1,650
• − Repairs & maintenance: −$2,414
• − Management: −$2,414
• − HOA: −$624
• − Depreciation: −$9,600
• Taxable loss: −$6,985
• Est. tax savings @ 24.0%: +$1,676
• After-tax cash flow: $501/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

-1.5% since first listed

4 events — show timeline

• 2026-04-24 Price Changed $329,300 Zillow
• 2026-04-24 Price Changed $329,300 Unlock MLS
• 2026-01-26 Listed $334,300 Unlock MLS
• 2026-01-24 Listed $334,300 Zillow

Property tax history

+4.6%/yr

Latest (2025): $1,978 · +4.6% YoY. Source: county tax records.