🏗️ New Construction
Athena Plan · Kyle, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- ARV discount +7.5/15.0
- Cash flow +5.5/30.0
- Appreciation +4.5/10.0
- Livability +3.8/5.0
- Schools +3.5/10.0
- Condition / age +2.5/5.0
- Rent growth +1.2/5.0
- 1% rule +1.1/10.0
- DSCR +0.0/10.0
$262,990
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
Key facts
- Listed 791 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $263k.
Deal economics
- At list price, monthly cash flow is $-654 ($-8k/yr) — negative.
- To cash-flow at today's rent, offer at most $214k (18.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (28.7% below list).
- Recommended offer: $187k (28.7% below list) — sets the bar for 1% rule.
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: schools D, 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.
- Market conditions: Rents falling (-5.4%/yr); 307 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 (-1.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k 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 791 days — a 12% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 791 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.61% ✗
- Cap rate
- 3.75%
- Cash-on-cash
- -9.07%
- DSCR
- 0.60
- GRM
- 13.7
CMA / ARV
- ARV (median comp)
- $308,811
- List price
- $262,990
- Delta
- -14.84%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 415 Cliff Dr | 0.45mi | 3/2.0 | 1,499 (0%) | 1mo | $271,365 | $181 | 78 |
| 1134 Delta Crst | 0.43mi | 3/2.0 | 1,499 (0%) | 3mo | $267,365 | $178 | 78 |
| 317 Pond Dr | 0.54mi | 3/2.0 | 1,499 (0%) | 3mo | $271,990 | $181 | 72 |
| 1259 Delta Crst | 0.45mi | 4/2.0 (+1) | 1,522 (+2%) | 1mo | $227,790 | $150 | 71 |
| 602 Lagoon Dr | 0.33mi | 3/2.0 | 1,412 (-6%) | 5mo | $283,230 | $201 | 70 |
| 256 Estallo Way | 0.34mi | 4/2.0 (+1) | 1,468 (-2%) | 7mo | $267,100 | $182 | 70 |
| 313 Haywood Cres | 0.39mi | 4/2.0 (+1) | 1,468 (-2%) | 7mo | $267,100 | $182 | 68 |
| 1251 Delta Crst | 0.45mi | 3/2.0 | 1,412 (-6%) | 3mo | $243,638 | $173 | 67 |
| 408 Cliff Dr | 0.43mi | 3/2.0 | 1,412 (-6%) | 5mo | $249,890 | $177 | 66 |
| 1156 Delta Crst | 0.46mi | 3/2.0 | 1,412 (-6%) | 6mo | $244,791 | $173 | 64 |
| 364 Jade St | 0.34mi | 3/2.5 | 1,668 (+11%) | 3mo | $268,370 | $161 | 61 |
| 606 Aplite Pass | 0.74mi | 3/2.0 | 1,305 (-13%) | 4mo | $225,000 | $172 | 41 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-1.02% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -19.7%
- Equity multiple
- 0.18×
- Total profit
- $-70,687
- Equity at exit
- $74,177
- IRR
- -15.9%
- Equity multiple
- -0.29×
- Total profit
- $-111,465
- Equity at exit
- $77,580
Cash invested: $86,467 (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
ZIP-level market 78656
- Home prices YoY
- -0.5%
- Rents YoY
- -5.4%
- Active inventory
- 307
- Price-to-rent
- 11.7×
Monthly cashflow live
- Estimated rent
- $1,874 high interval (Pro) →
- Mortgage (P&I)
- −$1,619
- Tax est. 1.5%
- −$386 /mo · $4,632/yr
- Insurance
- −$129
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$394
- Net cashflow
- $-654
Break-even live
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
- $77,203
- Closing costs
- $9,264
- 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 34 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 704 Delta Crst Maxwell, TX | 3.0–5.0 | 2.0–3.0 | 1904 | $1,694 | $0.89 | 1d | 15 | 0.09mi |
| 170 Living Reef Dr Maxwell, TX | 3.0 | 2.0 | 1500 | $1,850 | $1.23 | 43d | 1 | 0.15mi |
| 151 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,895 | $1.06 | 4d | 1 | 0.17mi |
| 444 Delta Crst Maxwell, TX | 3.0 | 2.5 | 1830 | $1,850 | $1.01 | 4d | 1 | 0.17mi |
| 195 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,900 | $1.07 | 4d | 1 | 0.19mi |
| 211 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,840 | $1.03 | 17d | 1 | 0.20mi |
| 293 Tempest Trl Maxwell, TX | 3.0 | 2.5 | 1698 | $1,825 | $1.07 | 4d | 1 | 0.23mi |
| 251 Tempest Trl Maxwell, TX | 3.0 | 2.0 | 1553 | $1,650 | $1.06 | 17d | 1 | 0.27mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 23d | 1 | 0.28mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 17d | 1 | 0.28mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 4d | 1 | 0.28mi |
| 839 Gully St Maxwell, TX | 2.0–4.0 | 2.0 | 1105 | $1,528 | $1.38 | 1d | 306 | 0.28mi |
| 146 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1698 | $1,850 | $1.09 | 43d | 1 | 0.29mi |
| 146 White Dunes Dr Maxwell, TX | 3.0 | 2.5 | 1698 | $1,850 | $1.09 | 12d | 1 | 0.29mi |
| 274 Jade St Maxwell, TX | 4.0 | 2.0 | 1468 | $1,795 | $1.22 | 43d | 1 | 0.30mi |
| 124 Hidden Branch Cv Maxwell, TX | 3.0 | 2.5 | 1698 | $1,845 | $1.09 | 4d | 1 | 0.33mi |
| 171 Haywood Mnr Maxwell, TX | 3.0 | 2.0 | 1533 | $1,850 | $1.21 | 4d | 1 | 0.42mi |
| 1259 Delta Crst Maxwell, TX | 4.0 | 2.0 | 1522 | $1,695 | $1.11 | 17d | 1 | 0.47mi |
| 543 Gabbro Gdns Maxwell, TX | 4.0 | 2.0 | 1627 | $1,695 | $1.04 | 21d | 1 | 0.88mi |
| 566 Gabbro Gdns Maxwell, TX | 4.0 | 2.5 | 1837 | $1,850 | $1.01 | 16d | 1 | 0.89mi |
| 351 Cobb Branch Dr Maxwell, TX | 3.0–4.0 | 2.0–3.0 | 1616 | $1,780 | $1.10 | 1d | 4 | 0.91mi |
| 427 Gabbro Gdns Maxwell, TX | 3.0 | 2.0 | 1402 | $1,550 | $1.11 | 43d | 1 | 0.98mi |
| 328 Mica Trl Maxwell, TX | 4.0 | 2.0 | 1627 | $1,595 | $0.98 | 43d | 1 | 0.99mi |
| 275 Aplite Pass Maxwell, TX | 2.0–5.0 | 2.0–3.5 | 1733 | $2,160 | $1.25 | 1d | 1 | 1.04mi |
| 300 Geode Gln Maxwell, TX | 4.0 | 2.5 | 1712 | $1,795 | $1.05 | 43d | 1 | 1.07mi |
| 283 Soapstone Pass Maxwell, TX | 3.0 | 2.0 | 1440 | $1,609 | $1.12 | 16d | 1 | 1.07mi |
| 312 Soapstone Pass Maxwell, TX | 3.0 | 2.0 | 1450 | $1,600 | $1.10 | 43d | 1 | 1.11mi |
| 230 Gabbro Gdns Maxwell, TX | 3.0 | 2.0 | 1440 | $1,500 | $1.04 | 17d | 1 | 1.13mi |
| 192 Gabbro Gdns Maxwell, TX | 4.0 | 2.5 | 1610 | $1,699 | $1.06 | 43d | 1 | 1.16mi |
| 296 Agate Cliff Dr Maxwell, TX | 3.0 | 2.0 | 1421 | $1,695 | $1.19 | 11d | 1 | 1.19mi |
| 147 Gabbro Gdns Maxwell, TX | 3.0 | 2.0 | 1450 | $1,441 | $0.99 | 43d | 1 | 1.22mi |
| 205 E Lima Dr Maxwell, TX | 4.0 | 2.0 | 1600 | $1,999 | $1.25 | 23d | 1 | 1.31mi |
| 531 Paris St Maxwell, TX | 4.0 | 2.0 | 1667 | $1,950 | $1.17 | 1d | 1 | 1.33mi |
| 214 Kyanite Dr Maxwell, TX | 4.0 | 2.5 | 1535 | $1,650 | $1.07 | 43d | 1 | 1.41mi |
Listing history 28 events
-
2026-06-05days on market $262,990 Active 791 DOM
-
2026-06-03days on market $262,990 Active 790 DOM
-
2026-06-02days on market $262,990 Active 789 DOM
-
2026-06-01days on market $262,990 Active 788 DOM
-
2026-05-31days on market $262,990 Active 787 DOM
-
2026-02-04price $262,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2026-01-07price $261,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-12-03price $260,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-10-16price $259,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-10-02price $281,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-09-04price $280,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-08-03price $279,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-07-02price $292,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-06-04price $291,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-05-02price $290,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-04-01price $289,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-03-01price $288,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2025-02-01price $287,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-12-31price $286,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-11-29price $285,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-11-02price $284,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-10-02price $283,490 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-08-23price $282,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-08-02price $281,990 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-07-04price $283,490 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-06-01price $282,490 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-05-02price $281,490 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
-
2024-04-04$280,490 Active 510-char remark
Show marketing remark (510 chars)
Enter through the front porch into a foyer with two bedrooms and a full bath located near the front of the home. The laundry room and coat closet are also accessible from this hallway. At the center of the home, the kitchen opens to the dining area and great room, creating a spacious main living space. Toward the back, the primary bedroom features a walk-in closet and a primary bath. A patio is accessible through the great room, and the two-car garage connects to the home through a hallway near the foyer.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 8/10 Severe 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
- Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $22,489
- − Mortgage interest
- −$17,298
- − Property taxes
- −$4,632
- − Insurance
- −$1,544
- − Repairs & maintenance
- −$1,799
- − Management
- −$1,799
- − Depreciation
- −$8,984
- Taxable loss
- −$13,567
- Est. tax savings @ 24.0%
- +$3,256
- After-tax cash flow
- $-4,587/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.
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
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Caldwell County · 25,195 people
- City population
- 77,531
- Metro
- Austin-Round Rock-Georgetown, TX
- Population (ZIP)
- 2,847
- Household income
- $81,346
- Rent vs Own
- Severe rent burden
- 89.0
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
- Predominantly Hispanic (76%)
- Race & ethnicity
- Hispanic / Latino 76% Two or more races 21% White 20% Black 4%
- Hispanic origin (detail)
- Mexican 72%
- Common ancestry
- Romanian 4% Slovak 2% Lithuanian 1%
- Foreign-born
- 18% · Canada
- Languages at home
- 45% English-only · Spanish 55%
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
- ▼ -1.02%
- Current HPI
- 228.3622
- Rent YoY
- ▼ -5.36%
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-6.2% since first listed23 events — show timeline
- 2026-02-04 Price Changed $262,990 Zillow
- 2026-01-07 Price Changed $261,990 Zillow
- 2025-12-03 Price Changed $260,990 Zillow
- 2025-10-16 Price Changed $259,990 Zillow
- 2025-10-02 Price Changed $281,990 Zillow
- 2025-09-04 Price Changed $280,990 Zillow
- 2025-08-03 Price Changed $279,990 Zillow
- 2025-07-02 Price Changed $292,990 Zillow
- 2025-06-04 Price Changed $291,990 Zillow
- 2025-05-02 Price Changed $290,990 Zillow
- 2025-04-01 Price Changed $289,990 Zillow
- 2025-03-01 Price Changed $288,990 Zillow
- 2025-02-01 Price Changed $287,990 Zillow
- 2024-12-31 Price Changed $286,990 Zillow
- 2024-11-29 Price Changed $285,990 Zillow
- 2024-11-02 Price Changed $284,990 Zillow
- 2024-10-02 Price Changed $283,490 Zillow
- 2024-08-23 Price Changed $282,990 Zillow
- 2024-08-02 Price Changed $281,990 Zillow
- 2024-07-04 Price Changed $283,490 Zillow
- 2024-06-01 Price Changed $282,490 Zillow
- 2024-05-02 Price Changed $281,490 Zillow
- 2024-04-04 Listed $280,490 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…