479 Harvest Moon Pkwy, Kyle, TX 78640

3 bd · 2 ba · 1,680 sqft · built 2002 · Kyle · MOBILE·source listing ↗

$99,500

rent, three ways

OnePercent model (vv1)$1,842/mo

p10–p90 confidence band

HUD Fair Market Rent · 78640 · 3BR

$2,290/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hays

Flood risk indexRelatively High FEMA NRI

Median household income$90,075

Median area rent$1,730/mo

Median home value$330,400

the verdict

1.85%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$99,500

1.85% · rent $1,842

Intrinsic value · income approach

$270,722

63% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.