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

$589,500

For Sale - Active
1700 Elaina Loop, Leander, TX 78641
3 Beds
2 Baths
2,108 Square Feet
0.24 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 19 hours ago
Updated: Jul 01, 2025 at 03:14AM

Investment Summary


Monthly Cash Flow
-$1,912
Cap Rate
1.8%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.31
Internal Rate of Return (5 years)
-12.4%

Property Description


0.24 Acres Lot
Built in 2014
For Sale - Active
Units n/a

Need 24Hrs notice required for showings. Stunning 3 Bed, 2 Bath Single-Story Home with Private Swimming Pool – Cold Springs Community, Leander, TX. Enjoy the perfect blend of comfort and resort-style living in this beautifully maintained 3-bedroom, 2-bathroom single-level home located in the highly sought-after Cold Springs community in Leander. Featuring a private swimming pool and access to community amenities, this home offers exceptional indoor-outdoor living.3spacious bedrooms with great natural light. Full bathrooms, including a spa-like en-suite in the primary bedroom.Open and functional single-level layout. Modern kitchen with granite countertops, stainless steel appliances, and ample storage. Bright and welcoming living room ideal for family time or entertaining. Beautifully maintained in-ground swimming pool for your own backyard oasis. Landscaped backyard with patio space for lounging or outdoor dining. Cold Springs community pool, playground, walking trails, and park areas. Friendly neighborhood with sidewalks and greenbelts. Easy access to Hwy 183 & 183A.Minutes to shopping, dining, and major employers.Zoned to excellent Leander ISD schools and close to Rouse High School.Cold Springs to Leander’s new 125 acre Lakewood Park with splash pool, basketball & volleyball courts. Kayak, paddle board rentals and fishing all within walking distance.

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, GarageFacesFront
  • Details: Attached, Garage Faces Front
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Cold Springs HOA
  • HOA Fee: $480/annually

Land Information

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

Lot Information

  • Parcel ID: R17W320604S0009
  • Lot Size: 10280 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2014

Tax Information

  • Annual Tax: $9,689

Utilities

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

Location

  • County: Williamson

Listing Details


Listed by:
Radha Vallabhajosyula
All City Real Estate Ltd. Co
(512) 791-3984

Source:
Unlock MLS (Austin Board of REALTORS)
MLS#: 5776343
Unlock MLS (Austin Board of REALTORS)

Investment Summary


Monthly Cash Flow
-$1,912
Cap Rate
1.8%
Cash-on-Cash Return
-16.9%
Debt Coverage Ratio
0.31
Internal Rate of Return (5 years)
-12.4%

Purchase Details

Find an Agent

Purchase price:
$589,500
Amount financed:
-$471,600
Down payment:
$117,900
Closing costs:
$17,685
Rehab costs:
$0
Initial cash invested:
$135,585
Square feet:
2,108
Cost per square foot:
$280
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$471,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,790
Property tax:
$807
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,772

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (32%)
32%-$807-$9,689
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (2%)
2%-$40-$480
Total operating expenses: (59%)
59%-$1,472-$17,669

Cash Flow


Monthly Yearly
Net operating income:
$878 $10,536
Mortgage payments:
-$2,790 -$33,480
Cash flow:
$1,912 $22,944