566 Delta Crst · Maxwell, 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 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).
- ARV discount +15.0/15.0
- Cash flow +6.9/30.0
- Appreciation +4.5/10.0
- Condition / age +4.0/5.0
- 1% rule +3.1/10.0
- Livability +2.5/5.0
- Schools +2.4/10.0
- Rent growth +1.2/5.0
- DSCR +1.1/10.0
$233,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
$0 DOWN W/ USDA!!! This beautiful 1,645 sqft residence, built in 2022 by Starlight Homes, presents an inviting atmosphere with a gorgeous open floorplan that seamlessly connects living spaces. The interior boasts elegant finishes, including granite countertops, high ceilings, recessed lighting, and a well-appointed kitchen featuring stainless steel appliances, an electric cooktop, and a free-standing range. The home encompasses three bedrooms and two and a half bathrooms, with all bedrooms located on the second level, providing a private retreat. Exterior highlights include a covered back patio perfect for enjoying the tranquil, private backyard with wood privacy fencing, a two-car attached garage, and a classic composition roof. Hymeadow community enjoys access to exceptional shared amenities. The community features include a spectacular resort-style swimming pool, along with common grounds and open green spaces for recreation and relaxation. Just 30-minute drive from downtown Austin, offering an easy commute to city amenities while enjoying a suburban lifestyle. It is also near the cities of Kyle, San Marcos, and Lockhart. Kyle Marketplace, San Marcos Premium Outlets, and the EVO Entertainment complex for movies and leisure are just minutes away. The area provides effortless access to the San Marcos River, along with other community features like pickleball and basketball courts, hiking and biking trails, and outdoor pavilions. The part of the award-winning Hays Consolidated Independent School District, served by Hemphill Elementary, D J Red Simon Middle, and Lehman High Schools.
Key facts
- Private backyard
- Open floorplan
- Covered back patio
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $233k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-350 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $171k (26.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (19.4% below list).
- Recommended offer: $171k (26.5% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- 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: Hemphill El (math 22% / reading 32%, grade F, #2,791 of 4,322 statewide, top 68%, 577 students, 71% FRL); D J Red Simon Middle (math 16% / reading 22%, grade F, #1,466 of 1,662 statewide, top 89%, 733 students, 78% FRL); Lehman H S (math 20% / reading 32%, grade F, #1,234 of 1,632 statewide, top 76%, 2,120 students, 59% FRL) — zoned schools average 70% FRL vs 43% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 24% at this address vs 38% district-wide (-14 pts) — the specific schools serving this property underperform the Hays CISD average; the district grade overstates school quality for this exact location.
- Market conditions: Rents falling (-5.4%/yr); 399 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k 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 205 days — a 12% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
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 205 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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.
- 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
- 0.81% ✗
- Cap rate
- 4.49%
- Cash-on-cash
- -6.43%
- DSCR
- 0.71
- GRM
- 10.3
CMA / ARV
- ARV (median comp)
- $321,393
- List price
- $233,000
- Delta
- -27.50%
- 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 |
|---|---|---|---|---|---|---|---|
| 500 Estuary Dr | 0.28mi | 3/2.5 | 1,689 (+3%) | 1mo | $312,835 | $185 | 82 |
| 364 Jade St | 0.32mi | 3/2.5 | 1,668 (+1%) | 4mo | $268,370 | $161 | 79 |
| 415 Cliff Dr | 0.44mi | 3/2.0 | 1,499 (-9%) | 2mo | $271,365 | $181 | 61 |
| 404 Cliff Dr | 0.44mi | 3/2.5 | 1,826 (+11%) | 2mo | $267,990 | $147 | 59 |
| 1134 Delta Crst | 0.47mi | 3/2.0 | 1,499 (-9%) | 4mo | $267,365 | $178 | 58 |
| 1087 Delta Crst | 0.41mi | 3/2.5 | 1,826 (+11%) | 6mo | $267,303 | $146 | 58 |
| 409 Cliff Dr | 0.46mi | 3/2.5 | 1,826 (+11%) | 4mo | $294,365 | $161 | 57 |
| 1259 Delta Crst | 0.48mi | 4/2.0 (+1) | 1,522 (-8%) | 2mo | $227,790 | $150 | 56 |
| 496 Low Pasture Trl | 0.73mi | 3/2.0 | 1,572 (-4%) | 0mo | $299,990 | $191 | 56 |
| 317 Pond Dr | 0.54mi | 3/2.0 | 1,499 (-9%) | 4mo | $271,990 | $181 | 54 |
| 1208 Delta Crst | 0.51mi | 3/2.5 | 1,826 (+11%) | 4mo | $261,553 | $143 | 54 |
| 1251 Delta Crst | 0.48mi | 3/2.0 | 1,412 (-14%) | 5mo | $243,638 | $173 | 48 |
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
- -16.8%
- Equity multiple
- 0.30×
- Total profit
- $-45,420
- Equity at exit
- $55,967
- IRR
- -13.3%
- Equity multiple
- -0.07×
- Total profit
- $-70,123
- Equity at exit
- $58,534
Cash invested: $65,240 (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
Active competition Active MLS
- For sale now
- 97 active · 19 under contract
- Months of supply
- 24.2 mo (4%/mo absorbed)
- Median asking
- $279,000 ($173/sqft)
- Median days on market
- 130 d
- This list price
- 11% of active listings are priced below it
- ARV vs active asking
- +13.0% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 78656
- Home prices YoY
- -0.5%
- Rents YoY
- -5.4%
- Active inventory
- 399
- Price-to-rent
- 10.3×
Monthly cashflow live
- Estimated rent
- $1,878 high interval (Pro) →
- Mortgage (P&I)
- −$1,222
- Tax from tax record
- −$479 /mo · $5,751/yr
- Insurance
- −$97
- HOA
- −$35
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$394
- Net cashflow
- $-350
Break-even live
Sensitivity live
| Price | -10% $-218 | -5% $-284 | +0% $-350 | +5% $-416 | +10% $-482 |
|---|---|---|---|---|---|
| Rent | -10% $-498 | -5% $-424 | +0% $-350 | +5% $-276 | +10% $-201 |
| Rate | -1.0pp $-232 | -0.5pp $-291 | base $-350 | +0.5pp $-410 | +1.0pp $-472 |
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
- $58,250
- Closing costs
- $6,990
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 140 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1668 | $1,895 | $1.14 | 21d | 1 | 0.07mi |
| 444 Delta Crst Maxwell, TX | 3.0 | 2.5 | 1830 | $1,850 | $1.01 | 53d | 1 | 0.08mi |
| 160 Light Timber Rd Maxwell, TX | 3.0 | 2.0 | 1425 | $1,800 | $1.26 | 29d | 1 | 0.09mi |
| 151 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,895 | $1.06 | 53d | 1 | 0.10mi |
| 170 Living Reef Dr Maxwell, TX | 3.0 | 2.0 | 1500 | $1,850 | $1.23 | 93d | 1 | 0.10mi |
| 202 Peridot Pass Maxwell, TX | 3.0 | 2.0 | 1432 | $1,649 | $1.15 | 33d | 1 | 0.10mi |
| 202 Peridot Pass Maxwell, TX | 3.0 | 2.0 | 1412 | $1,649 | $1.17 | 35d | 1 | 0.10mi |
| 195 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,850 | $1.04 | 18d | 1 | 0.13mi |
| 203 Living Reef Dr Maxwell, TX | 3.0 | 2.0 | 1556 | $1,645 | $1.06 | 21d | 1 | 0.14mi |
| 211 Living Reef Dr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,840 | $1.03 | 67d | 1 | 0.15mi |
| 293 Tempest Trl Maxwell, TX | 3.0 | 2.5 | 1698 | $1,825 | $1.07 | 37d | 1 | 0.18mi |
| 293 Tempest Trl Maxwell, TX | 3.0 | 2.5 | 1698 | $1,825 | $1.07 | 53d | 1 | 0.18mi |
| 293 Tempest Trl Maxwell, TX | 3.0 | 2.5 | 1698 | $1,775 | $1.05 | 33d | 1 | 0.18mi |
| 704 Delta Crst Maxwell, TX | 3.0–5.0 | 2.0–3.0 | 1904 | $1,694 | $0.89 | 13d | 16 | 0.18mi |
| 243 Thistle Ln Maxwell, TX | 4.0 | 3.0 | 2121 | $1,850 | $0.87 | 21d | 1 | 0.18mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 73d | 1 | 0.19mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 67d | 1 | 0.19mi |
| 108 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1514 | $1,800 | $1.19 | 53d | 1 | 0.19mi |
| 251 Tempest Trl Maxwell, TX | 3.0 | 2.0 | 1553 | $1,650 | $1.06 | 67d | 1 | 0.21mi |
| 146 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1698 | $1,850 | $1.09 | 93d | 1 | 0.21mi |
| 146 White Dunes Dr Maxwell, TX | 3.0 | 2.5 | 1698 | $1,795 | $1.06 | 21d | 1 | 0.21mi |
| 170 White Dunes Dr Maxwell, TX | 3.0 | 3.0 | 2122 | $1,795 | $0.85 | 53d | 1 | 0.22mi |
| 170 White Dunes Dr Maxwell, TX | 3.0 | 2.5 | 2122 | $1,795 | $0.85 | 67d | 1 | 0.22mi |
| 109 White Dunes Dr Maxwell, TX | 4.0 | 2.5 | 1997 | $1,900 | $0.95 | 30d | 1 | 0.23mi |
| 274 Jade St Maxwell, TX | 4.0 | 2.0 | 1468 | $1,795 | $1.22 | 93d | 1 | 0.24mi |
| 124 Hidden Branch Cv Maxwell, TX | 3.0 | 2.5 | 1698 | $1,800 | $1.06 | 47d | 1 | 0.25mi |
| 171 White Dunes Dr Maxwell, TX | 3.0 | 2.0 | 1556 | $1,750 | $1.12 | 13d | 1 | 0.25mi |
| 131 Hidden Branch Cv Maxwell, TX | 3.0 | 2.5 | 1796 | $1,840 | $1.02 | 37d | 1 | 0.28mi |
| 342 Jade St Maxwell, TX | 4.0 | 2.5 | 2072 | $1,975 | $0.95 | 93d | 1 | 0.28mi |
| 839 Gully St Maxwell, TX | 3.0–4.0 | 2.0 | 1265 | $1,199 | $0.95 | 9d | 34 | 0.30mi |
| 187 Haywood Mnr Maxwell, TX | 3.0 | 2.5 | 1782 | $1,995 | $1.12 | 21d | 1 | 0.33mi |
| 171 Haywood Mnr Maxwell, TX | 3.0 | 2.0 | 1533 | $1,745 | $1.14 | 31d | 1 | 0.34mi |
| 1259 Delta Crst Maxwell, TX | 4.0 | 2.0 | 1522 | $1,695 | $1.11 | 66d | 1 | 0.49mi |
| 242 Surrey Oaks Maxwell, TX | 3.0 | 2.0 | 1425 | $1,800 | $1.26 | 37d | 1 | 0.78mi |
| 543 Gabbro Gdns Maxwell, TX | 4.0 | 2.0 | 1627 | $1,695 | $1.04 | 71d | 1 | 0.81mi |
| 566 Gabbro Gdns Maxwell, TX | 4.0 | 2.5 | 1837 | $1,850 | $1.01 | 65d | 1 | 0.82mi |
| 566 Gabbro Gdns Maxwell, TX | 4.0 | 2.5 | 1837 | $1,750 | $0.95 | 21d | 1 | 0.82mi |
| 351 Cobb Branch Dr Maxwell, TX | 3.0–4.0 | 2.0–3.0 | 1616 | $1,760 | $1.09 | 9d | 9 | 0.82mi |
| 158 Surrey Oaks Maxwell, TX | 3.0 | 2.0 | 1425 | $1,800 | $1.26 | 37d | 1 | 0.85mi |
| 520 Gabbro Gdns Maxwell, TX | 4.0 | 2.5 | 1500 | $1,800 | $1.20 | 38d | 1 | 0.85mi |
HOA detail $35/mo · $420/yr
- Likely covers
- electriclandscapingpool
Listing history 50 events
-
2026-07-30days on market $233,000 Active 205 DOM
-
2026-07-28days on market $233,000 Active 204 DOM
-
2026-07-26days on market $233,000 Active 202 DOM
-
2026-07-24days on market $233,000 Active 200 DOM
-
2026-07-23days on market $233,000 Active 199 DOM
-
2026-07-22days on market $233,000 Active 198 DOM
-
2026-07-21days on market $233,000 Active 197 DOM
-
2026-07-20days on market $233,000 Active 196 DOM
-
2026-07-18days on market $233,000 Active 194 DOM
-
2026-07-18days on market $233,000 Active 193 DOM
-
2026-07-16days on market $233,000 Active 192 DOM
-
2026-07-15days on market $233,000 Active 191 DOM
-
2026-07-14days on market $233,000 Active 190 DOM
-
2026-07-13days on market $233,000 Active 189 DOM
-
2026-07-13days on market $233,000 Active 188 DOM
-
2026-07-11days on market $233,000 Active 187 DOM
-
2026-07-10days on market $233,000 Active 186 DOM
-
2026-07-09days on market $233,000 Active 185 DOM
-
2026-07-07days on market $233,000 Active 183 DOM
-
2026-07-06days on market $233,000 Active 182 DOM
-
2026-07-05days on market $233,000 Active 181 DOM
-
2026-07-03days on market $233,000 Active 179 DOM
-
2026-07-02days on market $233,000 Active 178 DOM
-
2026-07-01days on market $233,000 Active 177 DOM
-
2026-06-30days on market $233,000 Active 176 DOM
-
2026-06-29days on market $233,000 Active 175 DOM
-
2026-06-28days on market $233,000 Active 174 DOM
-
2026-06-27days on market $233,000 Active 173 DOM
-
2026-06-26days on market $233,000 Active 172 DOM
-
2026-06-24days on market $233,000 Active 170 DOM
-
2026-06-22days on market $233,000 Active 168 DOM
-
2026-06-21days on market $233,000 Active 167 DOM
-
2026-06-18days on market $233,000 Active 164 DOM
-
2026-06-17days on market $233,000 Active 163 DOM
-
2026-06-16days on market $233,000 Active 162 DOM
-
2026-06-15days on market $233,000 Active 161 DOM
-
2026-06-13days on market $233,000 Active 159 DOM
-
2026-06-09days on market $233,000 Active 155 DOM
-
2026-06-08days on market $233,000 Active 154 DOM
-
2026-06-07days on market $233,000 Active 153 DOM
-
2026-06-05days on market $233,000 Active 150 DOM
-
2026-06-03days on market $233,000 Active 149 DOM
-
2026-06-02days on market $233,000 Active 148 DOM
-
2026-06-01days on market $233,000 Active 147 DOM
-
2026-05-31days on market $233,000 Active 146 DOM
-
2026-03-13price $233,000 1608-char remark
Show marketing remark (1608 chars)
$0 DOWN W/ USDA!!! This beautiful 1,645 sqft residence, built in 2022 by Starlight Homes, presents an inviting atmosphere with a gorgeous open floorplan that seamlessly connects living spaces. The interior boasts elegant finishes, including granite countertops, high ceilings, recessed lighting, and a well-appointed kitchen featuring stainless steel appliances, an electric cooktop, and a free-standing range. The home encompasses three bedrooms and two and a half bathrooms, with all bedrooms located on the second level, providing a private retreat. Exterior highlights include a covered back patio perfect for enjoying the tranquil, private backyard with wood privacy fencing, a two-car attached garage, and a classic composition roof. Hymeadow community enjoys access to exceptional shared amenities. The community features include a spectacular resort-style swimming pool, along with common grounds and open green spaces for recreation and relaxation. Just 30-minute drive from downtown Austin, offering an easy commute to city amenities while enjoying a suburban lifestyle. It is also near the cities of Kyle, San Marcos, and Lockhart. Kyle Marketplace, San Marcos Premium Outlets, and the EVO Entertainment complex for movies and leisure are just minutes away. The area provides effortless access to the San Marcos River, along with other community features like pickleball and basketball courts, hiking and biking trails, and outdoor pavilions. The part of the award-winning Hays Consolidated Independent School District, served by Hemphill Elementary, D J Red Simon Middle, and Lehman High Schools.
-
2026-01-05$238,000 Active 1608-char remark
Show marketing remark (1608 chars)
$0 DOWN W/ USDA!!! This beautiful 1,645 sqft residence, built in 2022 by Starlight Homes, presents an inviting atmosphere with a gorgeous open floorplan that seamlessly connects living spaces. The interior boasts elegant finishes, including granite countertops, high ceilings, recessed lighting, and a well-appointed kitchen featuring stainless steel appliances, an electric cooktop, and a free-standing range. The home encompasses three bedrooms and two and a half bathrooms, with all bedrooms located on the second level, providing a private retreat. Exterior highlights include a covered back patio perfect for enjoying the tranquil, private backyard with wood privacy fencing, a two-car attached garage, and a classic composition roof. Hymeadow community enjoys access to exceptional shared amenities. The community features include a spectacular resort-style swimming pool, along with common grounds and open green spaces for recreation and relaxation. Just 30-minute drive from downtown Austin, offering an easy commute to city amenities while enjoying a suburban lifestyle. It is also near the cities of Kyle, San Marcos, and Lockhart. Kyle Marketplace, San Marcos Premium Outlets, and the EVO Entertainment complex for movies and leisure are just minutes away. The area provides effortless access to the San Marcos River, along with other community features like pickleball and basketball courts, hiking and biking trails, and outdoor pavilions. The part of the award-winning Hays Consolidated Independent School District, served by Hemphill Elementary, D J Red Simon Middle, and Lehman High Schools.
-
2022-07-14soldstatus Closed 173-char remark
Show marketing remark (173 chars)
Beautiful 2 story three Bedroom 2 ½ full bath Home. Gorgeous open floorplan with tranquil, private backyard with covered back patio. 30 minutes from downtown Austin.
-
2022-05-10$345,990 173-char remark
Show marketing remark (173 chars)
Beautiful 2 story three Bedroom 2 ½ full bath Home. Gorgeous open floorplan with tranquil, private backyard with covered back patio. 30 minutes from downtown Austin.
-
2022-05-10historical 173-char remark
Show marketing remark (173 chars)
Beautiful 2 story three Bedroom 2 ½ full bath Home. Gorgeous open floorplan with tranquil, private backyard with covered back patio. 30 minutes from downtown Austin.
ⓘ 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
- $5,751 · $479/mo
- Projected year-2 tax
- $5,751 · $479/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
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
- $22,532
- − Mortgage interest
- −$13,052
- − Property taxes
- −$5,751
- − Insurance
- −$1,165
- − Repairs & maintenance
- −$1,803
- − Management
- −$1,803
- − HOA
- −$420
- − Depreciation
- −$6,778
- Taxable loss
- −$8,238
- Est. tax savings @ 24.0%
- +$1,977
- After-tax cash flow
- $-2,221/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 · 12 photos
This 2022-built single-family home is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, exterior, flooring, and interior walls/paint. The home is move-in ready with minor cosmetic updates that would increase its resale and rental value.
Value-add opportunities
- Resale Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Resale Replace countertops with quartz or granite — Quartz or granite countertops are more durable and aesthetically pleasing ↑
- Resale Install new flooring in bathrooms — New flooring in bathrooms improves aesthetics and functionality ↑
- Resale Upgrade lighting fixtures — Modern lighting fixtures enhance the home's curb appeal and interior aesthetics ↑
- Rental Add a smart home system — Smart home system improves convenience and energy efficiency, attracting renters ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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 — Maxwell
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Caldwell County · 286,948 people
- City population
- 2,847
- Metro
- Austin-Round Rock-Georgetown, TX
- Population (ZIP)
- 2,847
- Household income
- $81,346
- Rent vs Own
- Severe rent burden
- 5% of renters
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
-32.7% since first listed5 events — show timeline
- 2026-03-13 Price Changed $233,000 Unlock MLS
- 2026-01-05 Listed $238,000 Unlock MLS
- 2022-07-14 Sold (MLS) — Unlock MLS
- 2022-05-10 Delisted — Unlock MLS
- 2022-05-10 Listed $345,990 Unlock MLS
Property tax history
+87.9%/yrLatest (2025): $5,751 · -2.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…