Single-familyMLS# 5924693113

604 Wilhelm St

Bastrop, TX 78602 • Bastrop County

$398,000$270/sqft
3 beds2.0 baths1,475 sqftBuilt 20140.3090 acres

Quick Numbers

Purchase Price
$
Click to edit
Down Payment
%
$79,600
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$11,940
Total Cash Needed
$91,540
Total Monthly (PITI)
$2,777/mo
P&I + Tax + Ins
Rentometer
$2,025/mo
Range: $1,650 - $3,000
Est. Cash Flow
-$752/mo
1% Rule
0.51%
✗ Below 1%
Cap Rate
2.72%
✗ Below average
Cash on Cash
-9.86%
Annual return on cash invested
Year 1 Total Return
6.7%
CoC + equity + 3% appr.

Investment Analysis

Loading analysis...
Redfin Estimate
$219,900

Market Comparison

Loading market comparison...

Rental Income Estimates

Estimated Rental Income

Short-Term Rental (STR)
Estimated
Click "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
Estimated
Requires STR estimate first
Long-Term Rental (LTR)
Rentometer
Monthly Rent
$2,025/mo
12-month lease

Local STR Regulations

Click "Look Up Regulations" to research local short-term rental laws for this area.

Description

Bonus! Golf Cart Included with Acceptable Offer and Closing Cruise straight into Downtown Bastrop living—literally. With this home, you’ll receive a golf cart, perfect for weekend parades, local festivals, and quick trips to nearby shops and restaurants (even in areas cars can’t go). Experience the perfect blend of modern luxury and small-town charm in this exceptionally curated Downtown Bastrop home. From the moment you walk in, thoughtful design details shine throughout the open living spaces. The oversized garage with epoxy floors offers plenty of room for vehicles, hobbies, or storage, while the expansive outdoor lounging areas create the ideal setting for entertaining or relaxing under the Texas sky. Inside, the kitchen is a showstopper with sleek Forno espresso appliances, designed for both everyday living and chef-level cooking. Retreat to the spa-inspired walk-in shower for a daily dose of relaxation. Every detail of this home has been intentionally crafted to offer comfort, style, and convenience—all just steps from Bastrop’s vibrant downtown scene. Show more

Listing Information

Date Listed
9/18/2025
Annual Tax
$6,313 (2025)
Property Tax
$507

Property Details

Property Type
Single-family
Levels
One
Stories
1
Year Built
2014
Direction Faces
SouthFoundation

Interior Features

Heating
Central
Cooling
Ceiling Fan(s), Central Air
Flooring
Concrete
Windows
Blinds, Drapes, Double Pane Windows

Exterior & Construction

Exterior
Private Yard
Fencing
Back Yard
Patio/Porch
Front Porch, Porch, Rear Porch
Foundation
Slab
Roof
Metal

Parking

Garage Spaces
2
Parking Spaces
2
Covered Spaces
2
Parking Type
2 car garage

Lot Information

Lot Acres
0.3090
Parcel Number
28607
Subdivision
Farm Lt

Location

County
Bastrop
Region
Bastrop

Utilities & Green Features

Sewer
Connected, Water ConnectedSewer: Public SewerWater Source: PublicHeating & CoolingHas CoolingCooling: Central Air, Ceiling Fan(s)Has HeatingHeating: CentralElectricity and solarView estimated energy c...
Water Source
PublicHeating & CoolingHas CoolingCooling: Central Air, Ceiling Fan(s)Has HeatingHeating: CentralElectricity and solarView estimated energy costs and solar savings for this homeInternetView available ...

Schools

Middle
is one of the worst schools I have ever attended. The teachers here are absolutely terrible, they yell at the students for unnecessary reasons and some teachers will take up your phone or electronic d...
High
graduation rate data from Texas Education Agency, using 2023 Average SAT score data from Texas Education Agency, using 2023 Average ACT score data from Texas Education Agency, using 2023 ACT percent c...

Related Links

Zillow1/9/2026
$398,000
bd | ba | 1,475 sqft
View on Zillow
Redfin1/9/2026
$398,000
3 bd | 2.0 ba | 1,475 sqft
View on Redfin
Realtor1/9/2026
$398,000
3 bd | ba | 1,475 sqft
View on Realtor
TruliaView listing

1 additional listing available

Fetch data from Trulia

Additional Information

Data aggregated from Zillow, Redfin, Realtor • Last updated 1/9/2026, 7:51:02 PM