Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$329,999

For Sale - Active
100 Deserti Rd, Leander, TX 78641
3 Beds
2 Baths
1,449 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: Aug 19, 2025 at 03:49AM

Investment Summary


Monthly Cash Flow
-$838
Cap Rate
2.6%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-8.8%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

Welcome to this beautifully maintained one-story contemporary home, ideally situated at the center of a quiet cul-de-sac with no backyard neighbors for added privacy. Featuring 3 bedrooms and 2 bathrooms, this home offers an open and inviting floor plan with recessed lighting and durable vinyl flooring throughout all main living and wet areas. Step inside to a welcoming foyer adorned with classic wainscoting that sets a warm tone throughout the home. The kitchen features quartz countertops, a subway tile backsplash, shaker-style light gray cabinetry, stainless steel appliances, a walk-in pantry, and an island with bar seating—perfect for casual meals or entertaining guests. The primary suite offers an ensuite bath with a spacious walk-in closet, dual vanities, and a shower. Two additional bedrooms offer flexibility—one featuring a Murphy bed—and share a well-appointed full bath. Step outside to enjoy a spacious fenced backyard—ideal for relaxing, entertaining, or creating your own small garden. And with no neighbors behind you, you’ll love the added sense of privacy and tranquility. Located just minutes from shopping, dining, and local conveniences, and close to the community amenity center with a pool and kid’s playground, this home blends style, function, and location. Don’t miss out on this opportunity!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, CircularDriveway
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Wood
  • Foundation: Slab
  • Roof Material: Composition, Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Wildleaf
  • HOA Fee: $67/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R155555000A0008
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $7,065

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Williamson

Listing Details


Listed by:
Tanya Kerr
KWLS - T. Kerr Property Group
(512) 748-5343

Source:
Central Texas MLS (CTXMLS)
MLS#: 579331
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$838
Cap Rate
2.6%
Cash-on-Cash Return
-13.2%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-8.8%

Purchase Details

Find an Agent

Purchase price:
$329,999
Amount financed:
-$263,999
Down payment:
$66,000
Closing costs:
$9,900
Rehab costs:
$0
Initial cash invested:
$75,900
Square feet:
1,449
Cost per square foot:
$228
Monthly rent per square foot:
$1.38

Financing Details

Find a Lender

Loan amount:
$263,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,562
Property tax:
$589
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,291

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (29%)
29%-$589-$7,065
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (3%)
3%-$67-$804
Total operating expenses: (58%)
58%-$1,156-$13,869

Cash Flow


Monthly Yearly
Net operating income:
$724 $8,688
Mortgage payments:
-$1,562 -$18,744
Cash flow:
$838 $10,056