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

$1,050,000

For Sale - Active
1527 Old Ranch Rd, China Spring, TX 76633
3 Beds
5 Baths
4,041 Square Feet
0.00 Acres Lot
Built in 2009
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Aug 31, 2025 at 10:10AM

Investment Summary


Monthly Cash Flow
-$3,831
Cap Rate
1.3%
Cash-on-Cash Return
-19.0%
Debt Coverage Ratio
0.23
Internal Rate of Return (5 years)
-14.4%

Property Description


0.00 Acres Lot
Built in 2009
For Sale - Active
Units n/a

Welcome to your dream home! This stunning custom-built residence boasts 4 spacious bedrooms, including a dedicated office, and 3.5 luxurious bathrooms. Experience the ultimate in comfort with an extra media room, perfect for family movie nights or entertaining guests. Nestled on a sprawling 9-acre lot, this property features a tranquil tank and a seasonal creek, creating a serene oasis. The outdoor space is designed for relaxation and entertainment, highlighted by a heated infinity pool and a hot tub, along with a charming pergola for shaded gatherings. Inside, you'll be captivated by the custom pine vaulted ceilings, all expertly spray-foamed for energy efficiency. The home also includes a separate laundry room for added convenience and a cozy fireplace to warm up chilly evenings. Culinary enthusiasts will appreciate the gorgeous granite countertops in the kitchen, complemented by a tankless water heater for endless hot water. The property also features a remarkable 1,400 sq ft man cave shop, ideal for hobbies or additional storage. With deer frequently gracing the grounds and amazing views all around, this home offers a unique blend of privacy and natural beauty. Access is secured with a custom automatic gate, ensuring peace of mind. Located in a great neighborhood, you'll enjoy the benefits of being close to shopping and restaurants while retreating to your own private haven. Don’t miss the opportunity to make this spectacular property your own!

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 Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Partial): 1
  • # of Baths (Total): 5.0

Interior Features

  • # of Rooms: 10
  • Fireplace: Yes

Exterior Features

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

Land Information

  • Land Use: Residential
  • Land Use Subtype: Rural/Agricultural

Lot Information

  • Parcel ID: 180033000811080
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Craftsman, Other, SeeRemarks
  • Year Built: 2009

Tax Information

  • Annual Tax: $9,523

Utilities

  • Cooling: Ceiling Fan(s), Attic Fan

Location

  • County: Mc Lennan

Listing Details


Listed by:
Carrie Millea
White Label Realty
(254) 644-3367

Source:
Central Texas MLS (CTXMLS)
MLS#: 581753
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$3,831
Cap Rate
1.3%
Cash-on-Cash Return
-19.0%
Debt Coverage Ratio
0.23
Internal Rate of Return (5 years)
-14.4%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
4,041
Cost per square foot:
$260
Monthly rent per square foot:
$0.69

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,969
Property tax:
$794
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,959

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (28%)
28%-$794-$9,523
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (53%)
53%-$1,494-$17,923

Cash Flow


Monthly Yearly
Net operating income:
$1,138 $13,656
Mortgage payments:
-$4,969 -$59,628
Cash flow:
$3,831 $45,972