CashFlowRE
Sign in Sign up
None
D+ Composite 48.51
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +16.6/30.0
  • ARV discount +12.2/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.4/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$214,990

None · Kyle, TX 78640
3 bd · 2.5 ba · 1,479 sqft · Condo · 216 Days on market
Built 2025 Poor condition $145/sqft · 10% below area Est $240k · 10% under $58/mo HOA · 3% of rent ↓ 24% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Key facts

  • Innovative features
  • Versatile loft
  • $58 HOA

Tags

ENERGY EFFICIENT HOMEOPEN CONCEPT FIRST FLOORVERSATILE LOFTBEAUTIFUL TOWNHOME COMMUNITYINNOVATIVE FEATURES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath condo listed at $215k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $132 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (11.3% below list).
  • Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 3.3% in Kyle — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#138 in TX, #3,993 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, employment A; Watch: amenities F, commute F.
  • Hays CISD (rural): math 35% / reading 41% proficiency, ranked #390 of 826 in TX (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Blanco Vista El (math 33% / reading 42%, grade F, #1,744 of 4,322 statewide, top 41%, 731 students, 58% FRL); Laura B Wallace Middle (math 31% / reading 34%, grade F, #947 of 1,662 statewide, top 58%, 789 students, 53% FRL); Lehman H S (math 20% / reading 32%, grade F, #1,234 of 1,632 statewide, top 76%, 2,120 students, 59% FRL).
  • Market conditions: Rents soft (-0.3%/yr); 1820 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,270 units permitted in Hays County in 2024 (1,464 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Hays County population projected at +93% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 216 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $41k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $189,191 (12.0% below list)

Questions for the listing agent

  1. It's been on market 216 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.89%
Cap rate
7.03%
Cash-on-cash
2.62%
DSCR
1.12
GRM
9.4

CMA / ARV

ARV (median comp)
$239,990
List price
$214,990
Delta
-10.42%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.47×
Total profit
$-32,088
Equity at exit
$32,056
10-year hold
IRR
-12.6%
Equity multiple
0.35×
Total profit
$-38,914
Equity at exit
$18,588

Cash invested: $60,197 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 78640

Home prices YoY
-33.8%
Rents YoY
-0.3%
Active inventory
1820
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,907 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$100 /mo · $1,203/yr
Insurance
$90
HOA
$58
Vacancy / Maint / Mgmt
$401
Net cashflow
$132

Break-even live

Break-even rent $1,741
Max offer price $214,990
Occupancy floor 88%

Sensitivity live

Price -10% $253 -5% $192 +0% $132 +5% $71 +10% $10
Rent -10% $-19 -5% $56 +0% $132 +5% $207 +10% $282
Rate -1.0pp $240 -0.5pp $186 base $132 +0.5pp $76 +1.0pp $19

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$53,748
Closing costs
$6,450
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 Fossil Dr Kyle, TX 3.0 2.0 1602 $2,000 $1.25 6d 1 0.29mi
185 Voss Kyle, TX 3.0 2.0 1371 $1,800 $1.31 13d 1 0.30mi
232 Voss Kyle, TX 3.0 2.0 1467 $1,895 $1.29 6d 1 0.34mi
376 Musgrav Kyle, TX 3.0 2.0 1476 $1,988 $1.35 18d 1 0.55mi
376 Musgrav Kyle, TX 3.0 2.0 1476 $1,890 $1.28 0d 1 0.55mi
141 Opal Ln Kyle, TX 3.0 1.0–2.0 886 $2,000 $2.26 0d 92 0.64mi
184 Unity Kyle, TX 4.0 2.5 1704 $2,000 $1.17 45d 1 0.68mi
125 Voyager Cv Kyle, TX 3.0 2.0 1476 $1,800 $1.22 45d 1 0.70mi
364 Kenai Dr Kyle, TX 3.0 2.0 1157 $2,000 $1.73 6d 1 0.74mi
265 Garner Dr Kyle, TX 3.0 2.0 1551 $2,250 $1.45 45d 1 0.74mi
190 Sormonne Loop Kyle, TX 3.0 2.0 1450 $1,650 $1.14 25d 1 0.78mi
147 Otter Rd Kyle, TX 3.0 2.0 1622 $1,850 $1.14 14d 1 0.85mi
157 Mammoth Dr Kyle, TX 3.0 2.0 1607 $1,895 $1.18 25d 1 0.85mi
148 River Rise Rd Kyle, TX 4.0 2.0 1622 $1,800 $1.11 45d 1 0.88mi
149 Biscayne Dr Kyle, TX 4.0 2.0 1800 $1,900 $1.06 19d 1 0.90mi
106 Lakeview Ct Kyle, TX 3.0 2.5 1765 $1,795 $1.02 19d 1 0.98mi
112 Lakeview Ct Kyle, TX 3.0 2.5 1765 $1,795 $1.02 6d 1 0.98mi
195 Salt Springs Rd Kyle, TX 4.0 2.0 1818 $2,100 $1.16 19d 1 1.01mi
185 Creekside Villa Dr Kyle, TX 3.0 2.5 1463 $1,700 $1.16 16d 1 1.03mi
149 Creekside Villa Dr Kyle, TX 3.0 2.0 1266 $1,495 $1.18 16d 1 1.03mi
155 Creekside Villa Dr Kyle, TX 3.0 2.0 1266 $1,695 $1.34 25d 1 1.03mi
155 Creekside Villa Dr Kyle, TX 3.0 2.0 1266 $1,695 $1.34 6d 1 1.03mi
155 Creekside Villa Dr Kyle, TX 3.0 2.0 1266 $1,495 $1.18 16d 1 1.03mi
121 Yellowstone Dr Kyle, TX 3.0 2.0 1723 $2,200 $1.28 25d 1 1.04mi
1180 Arbor Knot Dr Kyle, TX 4.0 2.0 1822 $1,999 $1.10 6d 1 1.11mi
149 Red Sun Dr Kyle, TX 3.0 2.0 1421 $1,850 $1.30 12d 1 1.12mi
1441 Star Mdw Kyle, TX 3.0 2.0 1607 $1,900 $1.18 0d 1 1.19mi
240 New Country Rd Kyle, TX 3.0 2.0 1106 $1,650 $1.49 13d 1 1.21mi
240 New Country Rd Kyle, TX 3.0 2.0 1106 $1,650 $1.49 3d 1 1.21mi
126 Avre Loop Kyle, TX 3.0 2.0 1230 $1,700 $1.38 45d 1 1.21mi
1689 Woodlands Dr Kyle, TX 4.0 2.0 1515 $1,850 $1.22 45d 1 1.22mi
261 New Bridge Dr Kyle, TX 4.0 2.0 1368 $1,849 $1.35 45d 1 1.27mi
187 Rummel Dr Kyle, TX 3.0 2.0 1240 $1,795 $1.45 45d 1 1.28mi
224 Blooming Trl Kyle, TX 4.0 2.0 1515 $2,200 $1.45 19d 1 1.29mi
526 Harvest Moon Pkwy Kyle, TX 3.0–4.0 2.0–3.0 1624 $1,399 $0.86 3d 1 1.39mi
160 Night Sky Dr Kyle, TX 3.0 2.0 1410 $1,800 $1.28 6d 1 1.40mi
106 Gambel Oak Way San Marcos, TX 2.0 2.0 1027 $1,600 $1.56 14d 1 1.43mi
1561 Arbor Knot Dr Kyle, TX 2.0 2.0 1195 $1,750 $1.46 4d 1 1.43mi
273 Tower Dr Kyle, TX 3.0 2.0 1252 $1,795 $1.43 19d 1 1.44mi
718 Stampede Rd San Marcos, TX 2.0 2.5 1262 $1,795 $1.42 6d 1 1.48mi

HOA detail condo

Monthly dues
$58 · $696/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-06-10
    status $214,990 Pending 216 DOM
  2. 2026-06-09
    days on market $214,990 Active 216 DOM
  3. 2026-06-08
    days on market $214,990 Active 215 DOM
  4. 2026-06-07
    days on market $214,990 Active 214 DOM
  5. 2026-06-05
    days on market $214,990 Active 211 DOM
  6. 2026-06-03
    days on market $214,990 Active 210 DOM
  7. 2026-06-02
    days on market $214,990 Active 209 DOM
  8. 2026-06-01
    days on market $214,990 Active 208 DOM
  9. 2026-05-31
    days on market $214,990 Active 207 DOM
  10. 2026-04-29
    price $214,990 825-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  11. 2026-04-22
    price $214,990 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  12. 2026-03-25
    price $219,990 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  13. 2026-03-12
    price $239,990 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  14. 2026-03-10
    price $239,990 825-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  15. 2026-03-05
    price $249,990 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  16. 2026-03-04
    price $249,990 825-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  17. 2026-02-11
    price $254,990 233-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  18. 2026-02-11
    price $254,990 825-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  19. 2026-02-06
    status Active 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  20. 2026-02-06
    price $256,140 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  21. 2025-11-05
    listed $256,140 Active 825-char remark
    Show marketing remark (825 chars)

    Brand new, energy-efficient home available NOW! An open concept first floor makes this home perfect for conversation and entertainment. Upstairs, the versatile loft is perfect for reading, gaming, or a home office setup. Waterstone Village is a beautiful townhome community now selling in Kyle, TX, just 25 miles south of Austin and eight miles north of San Marcos in the celebrated Hays CISD. Explore shopping, restaurants, and entertainment located at Kyle Marketplace, Kyle Crossing, and the San Marcos Premium Outlets. There is no shortage of activities for the outdoor lover. Spend the day fishing at Lake Kyle or enjoy a round of golf at Plum Creek Golf Course. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  22. 2025-10-24
    historical 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

  23. 2025-10-22
    listed $281,140 Active 233-char remark
    Show marketing remark (233 chars)

    The Barton's open concept kitchen, great room, and dining room make the perfect space to host guests. Linen cabinets with black pearl granite countertops, warm beige EVP flooring, and warm multi-tone taupe carpet in our Chic package.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$1,203 · $100/mo
Projected year-2 tax
$3,934 · $328/mo
Expected delta
+$2,731/yr (+$228/mo · 227.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,888
− Mortgage interest
−$12,043
− Property taxes
−$1,203
− Insurance
−$1,075
− Repairs & maintenance
−$1,831
− Management
−$1,831
− HOA
−$696
− Depreciation
−$6,254
Taxable loss
−$2,045
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$2,069/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 1 photo

Poor 20/100 Extensive rehab

This property requires extensive renovations and repairs to bring it up to modern standards, significantly impacting its resale and rental value.

Repairs flagged

  • Major Kitchen cabinets — No photos of kitchen
  • Major Bathroom fixtures — No photos of bathrooms
  • Major Roof — No photos of roof
  • Major Exterior siding — No photos of exterior
  • Major Flooring — No photos of flooring
  • Major Interior walls/paint — No photos of interior walls/paint
  • Major Windows — No photos of windows
  • Major Foundation/structure — No photos of foundation/structure
  • Major HVAC/mechanicals — No photos of HVAC/mechanicals
  • Major Landscaping — No photos of landscaping/curb appeal

Value-add opportunities

  • Resale Kitchen renovation — Modern kitchen with updated appliances and cabinets
  • Resale Bathroom renovation — Modern bathrooms with updated fixtures and finishes
  • Resale Roof replacement — New roof to ensure long-term durability
  • Resale Exterior siding and painting — Fresh siding and paint job to enhance curb appeal
  • Resale Flooring replacement — Modern flooring to improve aesthetics and functionality
  • Resale Interior wall painting — Fresh paint job to brighten and modernize the interior
  • Resale Window replacement — New windows for better energy efficiency and aesthetics
  • Resale Foundation and structural repairs — Stabilize the structure for long-term use
  • Resale HVAC system upgrade — Modern HVAC system for improved comfort and energy efficiency
  • Resale Landscaping and curb appeal — Landscaping and curb appeal improvements to enhance the home's exterior

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · No photos of kitchen Major $15,000–50,000
Bathroom fixtures · No photos of bathrooms Major $15,000–50,000
Roof · No photos of roof Major $15,000–50,000
Exterior siding · No photos of exterior Major $15,000–50,000
Flooring · No photos of flooring Major $15,000–50,000
Interior walls/paint · No photos of interior walls/paint Major $15,000–50,000
Windows · No photos of windows Major $15,000–50,000
Foundation/structure · No photos of foundation/structure Major $15,000–50,000
HVAC/mechanicals · No photos of HVAC/mechanicals Major $15,000–50,000
Landscaping · No photos of landscaping/curb appeal Major $15,000–50,000
Total estimated repair cost · 10 items $150,000–500,000

Value-add ROI direction

  • Resale Kitchen renovation — Modern kitchen with updated appliances and cabinets
  • Resale Bathroom renovation — Modern bathrooms with updated fixtures and finishes
  • Resale Roof replacement — New roof to ensure long-term durability
  • Resale Exterior siding and painting — Fresh siding and paint job to enhance curb appeal
  • Resale Flooring replacement — Modern flooring to improve aesthetics and functionality
  • Resale Interior wall painting — Fresh paint job to brighten and modernize the interior
  • Resale Window replacement — New windows for better energy efficiency and aesthetics
  • Resale Foundation and structural repairs — Stabilize the structure for long-term use
  • Resale HVAC system upgrade — Modern HVAC system for improved comfort and energy efficiency
  • Resale Landscaping and curb appeal — Landscaping and curb appeal improvements to enhance the home's exterior

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hays CISD
NCES district ID
4800010
Math proficiency
35% ▼ -15.00%
Reading proficiency
41% ▼ -5.00%
Median HH income
$70,570
Composite
34.78/100
National rank
#5118
State rank
#390 of 826 in TX

Livability — Kyle

Score
75/100
State rank
#138
US rank
#3993

Category grades

Amenities F Commute F Cost of living A Crime A- Employment A Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kyle, TX
County
Hays County · 280,138 people
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
77,531
Household income
$90,075
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
2552.0

Population outlook (Hays County) Hauer SSP2

Today (2025)
286,948 people
By 2030
336,923 · +17.4%
By 2040
441,894 · +54.0%
By 2050
553,462 · +92.9%
By 2075
838,261 · +192.1%
By 2100
1,063,658 · +270.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 55% White 36% Two or more races 29% Black 5% Native American 1%
Hispanic origin (detail)
Mexican 47% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 2% Lithuanian 1%
Foreign-born
13% · Canada
Languages at home
63% English-only · Spanish 35%

Political lean MEDSL · Hays

2024 margin
Lean D (+5.7) · D 52.1% · R 46.5% · Other 1.4%
2008→2024 swing
+7.7pp toward D · 2008: -2.0pp · 2024: 5.7pp
All cycles
2024: D+5.7 2020: D+10.8 2016: R+0.9 2012: R+10.4 2008: R+2.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.64%
Current HPI
181.7969
Rent YoY
▼ -0.34%
Metro
Austin-Round Rock-Georgetown, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-23.5% since first listed
14 events — show timeline
  • 2026-04-29 Price Changed $214,990 Unlock MLS
  • 2026-04-22 Price Changed $214,990 Zillow
  • 2026-03-25 Price Changed $219,990 Zillow
  • 2026-03-12 Price Changed $239,990 Zillow
  • 2026-03-10 Price Changed $239,990 Unlock MLS
  • 2026-03-05 Price Changed $249,990 Zillow
  • 2026-03-04 Price Changed $249,990 Unlock MLS
  • 2026-02-11 Price Changed $254,990 Zillow
  • 2026-02-11 Price Changed $254,990 Unlock MLS
  • 2026-02-06 Relisted Zillow
  • 2026-02-06 Price Changed $256,140 Zillow
  • 2025-11-05 Listed $256,140 Unlock MLS
  • 2025-10-24 Delisted Zillow
  • 2025-10-22 Listed $281,140 Zillow

Property tax history

+30.2%/yr

Latest (2025): $1,203 · +30.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…