Properties / Pflugerville
14504 Harris Ridge Blvd Unit B
This property is being displayed for real-estate discovery and analysis. It is not currently an investment offering through Realtix.
Overview
- Units
- 1
- Beds
- 3
- Baths
- 2.5
- Square feet
- 1,476
- Year built
- 2007
- Lot
- 4,991 sq ft
A 2007 three-bedroom attached unit (Redfin style Condo/Co-op) across from Stoney Creek Park in the Pflugerville area, priced at $140 per sq ft per Redfin. Three bedrooms at this price is rare for the metro.
Financials
From the listing
| Asking price | $207,000 | Confirmed · MLS reported |
| Price per sq ft | $140 | Calculated |
| Reported rent | Not disclosed by the listing | |
| HOA (monthly) | $230 | Confirmed · MLS reported |
| Annual property tax | $5,641 | Confirmed · Public record |
Realtix pro forma
An estimate of a typical year of ownership. Based on Realtix's market-rent estimate, because the listing does not disclose rents. Every line below is an estimate or assumption, not a reported figure.
| Gross rent | $21,000 | $1,750 per month · estimate, medium confidence |
| Vacancy | -$1,050 | assumption |
| Effective income | $19,950 | |
| Property taxes | -$5,641 | reported |
| Insurance | -$1,035 | assumed 0.5% of price |
| HOA | -$2,760 | reported |
| Management | -$1,596 | assumption |
| Repairs and maintenance | -$1,596 | assumption |
| Capital reserves | -$998 | assumption |
| Net operating income | $6,325 | |
| Estimated cap rate | 3.06% | NOI divided by asking price |
| Debt service | -$13,154 | assumption |
| Cash flow after debt | -$6,830 | per year |
| Cash-on-cash return | -11.8% | on $57,960 down payment, closing costs |
| Debt coverage (DSCR) | 0.48x | lenders usually want 1.20x or more |
- Rent: Realtix market-rent estimate (medium confidence)
- Vacancy 5%, management 8%, maintenance 8% and reserves 5% of collected rent
- Financing: 25% down, 30-year fixed at 7.6%, closing costs 3% of price
Realtix plan
Desk analysis complete, based on the listing and market data. Figures not confirmed by documents are marked as estimates. This is Realtix's own view, not investment advice.
Strategy: Buy and hold rental
Strengths
- Three bedrooms for $207,000
- Across from Stoney Creek Park with trails and dog park
- 2007 construction
Risks
- $230/mo HOA
- Attached condo-regime unit may limit financing
- No rental policy stated
Catalysts
- Northeast Austin and Pflugerville job growth
- Park adjacency supports tenant demand
Due diligence still needed
- Confirm HOA leasing rules and caps
- Review condo regime docs and insurance split
- Pull 3-bed rent comps in 78660
- Verify bath count (public record shows 3)
Realtix screening score
How this score works
The score is calculated, not hand-picked. Cash flow (40%) scales the estimated cap rate from 2% to 8%. Price (25%) scales price per square foot from $320 down to $120. Building age (20%) scales the year built from 1955 to 2015. Data confidence (15%) is higher when rents are reported rather than estimated. It ignores location quality, condition inside the walls and tenant quality, which need diligence.
Realtix preliminary screening score. Not investment advice, and it does not predict returns.
Interested in this property?
Tell Realtix what you need: a tour, the rent roll and documents, help making an offer or financing. You get a reply within 24 hours.
Media
No media yet.
Photos appear here only when Realtix holds confirmed rights to show them.
Map
Loading map…
Sources
- Listing source
- Redfin · MLS #2854150
- Listing brokerage
- Team Price Real Estate · Marcela Alfonsin
- Last verified
- 2026-10-08
HOA (monthly): MLS reported, as of 2026-10-08
Annual property tax: Public record, as of 2026-10-08
Updates
- 2026-10-08 Listing checked against the source.
- Listing 9 days on market as of the last check.