The Madison Plan · Lytle, TX 78052

$328,000

5 bd · 3.0 ba · 2,498 sqft · SingleFamily · 152 Days on market

Good condition 2-car garage

---

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).

• Appreciation +8.1/10.0
• ARV discount +7.5/15.0
• Cash flow +6.2/30.0
• Condition / age +4.0/5.0
• Livability +3.5/5.0
• Schools +2.7/10.0
• Rent growth +2.5/5.0
• 1% rule +1.4/10.0
• DSCR +0.5/10.0

Listing remarks

Introducing The Madison, a two-story home featured in Saddle Ridge Estates in Lytle, TX. This floor plan offers 2 classic exteriors, 2-car garage, and a full yard landscaping and irrigation package, ensuring that your home looks its best every single day. Inside this 5 bedroom, 3 bathroom home, you'll find 2489 square feet of open-concept living. A long entryway leads to a blended dining area, gourmet kitchen, and living room, perfect for entertaining and every day living. Your kitchen includes quartz counter tops, stainless steel appliances, shaker style cabinetry, and a grand kitchen island, complete with a roomy single basin sink and quartz breakfast bar.

Key facts

• Grand kitchen island
• Gourmet kitchen
• Corner pantry

Tags

• GOURMET KITCHEN
• GRAND KITCHEN ISLAND
• CORNER PANTRY
• VERSATILE LOFT
• PRIVATE MAIN BEDROOM SUITE
• ATTRACTIVE ENSUITE BATHROOM

🏗️ New construction. The $328,000 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $351,802.

What this means for you Summary

Snapshot

• This is a 5-bed/3.0-bath single-family listed at $328k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-647 ($-8k/yr) — negative.
• To cash-flow at today's rent, offer at most $258k (21.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (31.1% below list).
• Recommended offer: $226k (31.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 69/100 on livability (#404 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F.
• Lytle ISD (rural): math 24% / reading 27% proficiency, ranked #690 of 826 in TX (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Lytle El (math 22% / reading 23%, grade F, #3,311 of 4,322 statewide, top 77%, 541 students, 73% FRL); Lytle J H (math 28% / reading 29%, grade F, #1,122 of 1,662 statewide, top 69%, 398 students, 73% FRL); Lytle H S (math 17% / reading 32%, grade F, #1,264 of 1,632 statewide, top 82%, 487 students, 73% FRL).
• Market conditions: 172 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 224 units permitted in Atascosa County in 2024 (0 in 5+ unit buildings).
• This rent runs 39% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (6.2% local appreciation)).
• Atascosa County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 152 days — a 12% lower offer ($289k) is reasonable based on typical stale-listing flexibility.

Recommended offer $225,913 (31.1% below list)

Questions for the listing agent

1. 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?
2. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. 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?
7. 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.
8. 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.
9. 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: 0.64% ✗
• Cap rate: 4.09%
• Cash-on-cash: -7.88%
• DSCR: 0.65
• GRM: 13.0

CMA / ARV

• ARV (median comp): $351,802
• List price: $328,000
• Delta: -6.77%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
14510 Open Range Rd	0.13mi	5/6.5	2,498 (0%)	2mo	$333,895	$134	78
109 W Medium Mdw	1.02mi	4/3.5 (-1)	2,502 (+0%)	6mo	$580,000	$232	53
132 Medium Mdw	1.02mi	4/3.0 (-1)	2,375 (-5%)	6mo	$499,000	$210	47
16036 Stratford Cv	0.48mi	5/2.5	2,118 (-15%)	8mo	$370,900	$175	44
16020 Stratford Cv	0.52mi	5/2.5	2,118 (-15%)	7mo	$370,900	$175	43
137 W Medium Mdw	0.96mi	4/3.0 (-1)	2,259 (-10%)	3mo	$470,499	$208	42
128 W Tree Farm	1.10mi	5/4.0	2,720 (+9%)	6mo	$589,900	$217	42
132 West Short Meadow Dr	0.91mi	4/3.0 (-1)	2,335 (-6%)	11mo	$472,900	$203	40
16001 Cabana Dr	0.56mi	5/2.5	2,118 (-15%)	12mo	$366,900	$173	37
16021 Delgado Hls	0.62mi	5/2.5	2,118 (-15%)	12mo	$360,900	$170	34
16173 Farmer	0.75mi	5/2.5	2,118 (-15%)	6mo	$370,900	$175	33
165 E Short Meadow Dr	0.83mi	4/2.5 (-1)	2,045 (-18%)	3mo	$465,000	$227	30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.25% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 9.7%
• Equity multiple: 1.67×
• Total profit: $65,661
• Equity at exit: $226,721

10-year hold

• IRR: 11.0%
• Equity multiple: 3.28×
• Total profit: $224,133
• Equity at exit: $416,038

Cash invested: $98,505 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 10 active · 8 under contract
• Months of supply: 15.0 mo (7%/mo absorbed)
• Median asking: $314,840 ($148/sqft)
• Median days on market: 152 d
• This list price: 70% of active listings are priced below it
• ARV vs active asking: -5.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78052

• Home prices YoY: 2.9%
• Active inventory: 172
• Price-to-rent: 12.1×

Monthly cashflow live

• Estimated rent: $2,259 medium
• Mortgage (P&I): −$1,845
• Tax est. 1.5%: −$440 /mo · $5,277/yr
• Insurance: −$147
• HOA: −$0
• Vacancy / Maint / Mgmt: −$474
• Net cashflow: $-647

Break-even live

Break-even rent $3,077

Max offer price $258,251

Occupancy floor —

Sensitivity live

Price	-10% $-403	-5% $-525	+0% $-647	+5% $-768	+10% $-890
Rent	-10% $-825	-5% $-736	+0% $-647	+5% $-557	+10% $-468
Rate	-1.0pp $-469	-0.5pp $-557	base $-647	+0.5pp $-738	+1.0pp $-830

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: $87,950
• Closing costs: $10,554
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
19906 Lonesome Dove Lytle, TX	4.0	2.0	1706	$2,200	$1.29	5d	1	0.11mi
16004 Tassel Br Lytle, TX	2.0–5.0	2.0–2.5	1558	$2,660	$1.71	0d	1	0.69mi

Property features AI

Finance

• Other: Address: 20002 Wyatt Earp Way, Lytle TX 78052New construction plan inventory
• Financial info: List price $326,000

Exterior

• Parking: 2 total parking spaces2-car garage
• Home design: Single-family plan (The Madison)Active listing
• Exterior features: Living area approximately 2498

Interior

• Bedrooms: 5 bedrooms
• Bathrooms: 3 full bathrooms
• Interior features: Plan model home (The Madison)

Listing history 50 events

1. 2026-11-08
   days on market $328,000 Active 152 DOM
2. 2026-11-07
   days on market $328,000 Active 151 DOM
3. 2026-11-06
   days on market $328,000 Active 150 DOM
4. 2026-11-05
   days on market $328,000 Active 149 DOM
5. 2026-11-04
   pricedays on market $328,000 Active 148 DOM
6. 2026-11-02
   days on market $326,000 Active 146 DOM
7. 2026-11-01
   days on market $326,000 Active 145 DOM
8. 2026-10-31
   days on market $326,000 Active 144 DOM
9. 2026-10-31
   days on market $326,000 Active 143 DOM
10. 2026-10-29
    days on market $326,000 Active 142 DOM
11. 2026-10-28
    days on market $326,000 Active 141 DOM
12. 2026-10-27
    days on market $326,000 Active 140 DOM
13. 2026-10-26
    days on market $326,000 Active 139 DOM
14. 2026-10-25
    days on market $326,000 Active 138 DOM
15. 2026-10-24
    days on market $326,000 Active 137 DOM
16. 2026-10-23
    days on market $326,000 Active 136 DOM
17. 2026-10-22
    days on market $326,000 Active 135 DOM
18. 2026-10-21
    days on market $326,000 Active 134 DOM
19. 2026-10-20
    days on market $326,000 Active 133 DOM
20. 2026-10-19
    days on market $326,000 Active 132 DOM
21. 2026-10-18
    days on market $326,000 Active 131 DOM
22. 2026-10-17
    days on market $326,000 Active 130 DOM
23. 2026-10-16
    days on market $326,000 Active 129 DOM
24. 2026-10-15
    days on market $326,000 Active 128 DOM
25. 2026-10-14
    days on market $326,000 Active 127 DOM
26. 2026-10-13
    days on market $326,000 Active 126 DOM
27. 2026-10-12
    days on market $326,000 Active 125 DOM
28. 2026-10-11
    days on market $326,000 Active 124 DOM
29. 2026-10-10
    days on market $326,000 Active 123 DOM
30. 2026-10-09
    days on market $326,000 Active 122 DOM
31. 2026-10-08
    days on market $326,000 Active 121 DOM
32. 2026-10-07
    days on market $326,000 Active 120 DOM
33. 2026-10-06
    days on market $326,000 Active 119 DOM
34. 2026-10-05
    days on market $326,000 Active 118 DOM
35. 2026-10-04
    days on market $326,000 Active 117 DOM
36. 2026-10-03
    days on market $326,000 Active 116 DOM
37. 2026-10-02
    days on market $326,000 Active 115 DOM
38. 2026-10-01
    days on market $326,000 Active 114 DOM
39. 2026-09-30
    days on market $326,000 Active 113 DOM
40. 2026-09-29
    days on market $326,000 Active 112 DOM
41. 2026-09-28
    days on market $326,000 Active 111 DOM
42. 2026-09-27
    days on market $326,000 Active 110 DOM
43. 2026-09-26
    days on market $326,000 Active 109 DOM
44. 2026-09-25
    days on market $326,000 Active 108 DOM
45. 2026-09-24
    days on market $326,000 Active 107 DOM
46. 2026-09-23
    days on market $326,000 Active 106 DOM
47. 2026-09-21
    days on market $326,000 Active 104 DOM
48. 2026-09-20
    days on market $326,000 Active 103 DOM
49. 2026-09-19
    days on market $326,000 Active 101 DOM
50. 2026-09-17
    days on market $326,000 Active 100 DOM

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

Taxation est. · year 1

• Rental income: $27,110
• − Mortgage interest: −$19,706
• − Property taxes: −$5,277
• − Insurance: −$1,759
• − Repairs & maintenance: −$2,169
• − Management: −$2,169
• − Depreciation: −$10,234
• Taxable loss: −$14,205
• Est. tax savings @ 24.0%: +$3,409
• After-tax cash flow: $-4,349/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

Good 80/100 Cosmetic rehab Est. rehab $12,490–$37,470 screening

The Madison Plan is a well-maintained, move-in-ready two-story home with a good condition score. It offers a blend of modern amenities and a spacious layout, making it an attractive option for both resale and rental markets.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value to the property. ↑
• Resale Kitchen appliances maintenance — Modern appliances are a selling point for potential buyers. ↑
• Resale Window treatments — Window treatments can improve the home's curb appeal and energy efficiency. ↑

ⓘ 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.

F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Lytle Primary School Middle Lytle J H F TX #1,122/1,662 Nat'l #9,410/14,009 High Lytle H S F TX #1,264/1,632 Nat'l #12,478/17,239

Schools (NCES district)

• District: Lytle ISD
• NCES district ID: 4828650
• Math proficiency: 24% ▼ -7.00%
• Reading proficiency: 27% ▼ -3.00%
• Median HH income: $54,478
• Composite: 22.9/100
• National rank: #8004
• State rank: #690 of 826 in TX

C Composite livability gradescore 69/100

Livability — Lytle

• Score: 69/100
• State rank: #404
• US rank: #8374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Lytle, TX
• County: Atascosa · 57,233 people
• Metro: San Antonio-New Braunfels, TX
• Population (ZIP): 6,221
• Household income: $69,018
• Rent vs Own: 11.9% rent · 88.1% own
• Severe rent burden: 4% of renters

---

Population outlook (Atascosa County) Hauer SSP2

• Today (2025): 57,233 people
• By 2030: 61,729 · +7.9%
• By 2040: 71,122 · +24.3%
• By 2050: 80,906 · +41.4%
• By 2075: 106,134 · +85.4%
• By 2100: 122,415 · +113.9%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (66%)
• Race & ethnicity: Hispanic / Latino 66% White 32% Two or more races 22% Native American 2%
• Hispanic origin (detail): Mexican 58%
• Languages at home: 54% English-only · Spanish 44% German/W. Germanic 1% Other Indo-European 1%

---

Political lean MEDSL · Atascosa

• 2024 margin: Solid R (+43.3) · D 27.9% · R 71.3%
• 2008→2024 swing: -32.8pp toward R · 2008: -10.5pp · 2024: -43.3pp
• All cycles: 2024: R+43.3 2020: R+34.0 2016: R+29.1 2012: R+18.3 2008: R+10.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 6.25%
• Current HPI: 221.8201
• Rent YoY: —
• Metro: —
• 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

Property features AI

Finance

• Other: Address: 20002 Wyatt Earp Way, Lytle TX 78052New construction plan inventory
• Financial info: List price $326,000

Exterior

• Parking: 2 total parking spaces2-car garage
• Home design: Single-family plan (The Madison)Active listing
• Exterior features: Living area approximately 2498

Interior

• Bedrooms: 5 bedrooms
• Bathrooms: 3 full bathrooms
• Interior features: Plan model home (The Madison)