CS1676G Plan · Odessa, TX 79762

$94,900

3 bd · 2.0 ba · 1,178 sqft · Manufactured · 766 Days on market

Good condition ↓ 4% since listing

---

Why this score? — see what drove the B 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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Livability +3.8/5.0
• Rent growth +2.8/5.0
• Schools +2.2/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Beautiful 3-bedroom 2 bath single wide with lots of cabinets! Eight-foot side walls and thermal zone 2 energy package. Almost 1200 square foot of living space! Price includes Delivery, set, air conditioner, skirting, caliche pad and steps. If you are looking for a gorgeous modern home with a huge WHITE island kitchen, fireplace and glamor bath in a spacious 3 bedroom single wide, THIS IS THE HOME FOR YOU! While it last this lot model is only $94,900 Delivered within 50 miles, std set-up, Air conditioning, caliche pad and steps ALL included so hurry in TODAY.

Key facts

• Huge island kitchen
• Listed 765 days

Tags

• MODERN WHITE ISLAND KITCHEN
• HUGE ISLAND KITCHEN

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $95k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $718 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $95k).
• Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 75/100 on livability (#132 in TX, #3,928 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D+, amenities D, schools F.
• Ector County ISD (urban): math 22% / reading 27% proficiency, ranked #707 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising (+1.4%/yr); 263 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,004 units permitted in Ector County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Ector County population projected at +78% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 1.4% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 766 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $83,512 (12.0% below list)

Questions for the listing agent

1. It's been on market 766 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.83% ✓
• Cap rate: 15.37%
• Cash-on-cash: 32.42%
• DSCR: 2.44
• GRM: 4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.36% rent growth · sell at horizon

5-year hold

• IRR: 25.6%
• Equity multiple: 2.04×
• Total profit: $27,549
• Equity at exit: $14,150

10-year hold

• IRR: 32.3%
• Equity multiple: 3.70×
• Total profit: $71,764
• Equity at exit: $8,205

Cash invested: $26,572 (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 →

ZIP-level market 79762

• Rents YoY: 1.4%
• Active inventory: 263
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $1,739 high
• Mortgage (P&I): −$498
• Tax est. 1.5%: −$119 /mo · $1,424/yr
• Insurance: −$40
• HOA: −$0
• Vacancy / Maint / Mgmt: −$365
• Net cashflow: $718

Break-even live

Break-even rent $830

Max offer price $94,900

Occupancy floor 54%

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: $23,725
• Closing costs: $2,847
• Reserves months: —
• Total cash needed: —

Rent comps 15 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3727 Andrews Hwy Odessa, TX	1.0–2.0	1.0–2.0	800	$1,350	$1.69	13d	18	0.67mi
4312 N Dixie Blvd Unit 72C Odessa, TX	2.0	2.0	980	$1,450	$1.48	43d	1	0.68mi
1119 E 51st St Odessa, TX	2.0	1.5	1169	$1,500	$1.28	13d	1	0.72mi
3800 N Golder Ave Odessa, TX	3.0	2.0	1050	$1,600	$1.52	21d	1	0.83mi
815 W 40th St Odessa, TX	3.0	2.0	1216	$1,800	$1.48	43d	1	0.89mi
1202 E 42nd St Odessa, TX	3.0	1.0	1100	$1,650	$1.50	43d	1	0.93mi
1311 E 52nd St Unit 1 Odessa, TX	3.0	2.0	1410	$1,950	$1.38	21d	1	0.93mi
6015 N Golder Ave Odessa, TX	3.0	1.0	1140	$3,500	$3.07	43d	1	1.00mi
3624 Walnut Ave Odessa, TX	3.0	1.0	1488	$1,950	$1.31	43d	1	1.07mi
3509 N Golder Ave Odessa, TX	3.0	2.0	1216	$1,700	$1.40	13d	1	1.08mi
1212 E Century Ave Odessa, TX	3.0	1.0	1359	$1,300	$0.96	21d	1	1.19mi
1529 E 52nd St Odessa, TX	3.0	2.0	1275	$2,200	$1.73	43d	1	1.21mi
3107 Merrill Ave Odessa, TX	4.0	2.0	1212	$1,800	$1.49	43d	1	1.29mi
1613 E 52nd St Odessa, TX	3.0	2.0	1122	$2,200	$1.96	13d	1	1.36mi
2702 S Colonial Dr Odessa, TX	3.0	1.0	1490	$1,500	$1.01	13d	1	1.44mi

Listing history 17 events

1. 2026-06-19
   days on market $94,900 Active 766 DOM
2. 2026-06-18
   days on market $94,900 Active 765 DOM
3. 2026-06-17
   days on market $94,900 Active 764 DOM
4. 2026-06-16
   days on market $94,900 Active 763 DOM
5. 2026-06-15
   days on market $94,900 Active 762 DOM
6. 2026-06-14
   days on market $94,900 Active 760 DOM
7. 2026-06-13
   days on market $94,900 Active 759 DOM
8. 2026-06-10
   days on market $94,900 Active 757 DOM
9. 2026-06-09
   days on market $94,900 Active 756 DOM
10. 2026-06-08
    days on market $94,900 Active 755 DOM
11. 2026-06-07
    days on market $94,900 Active 754 DOM
12. 2026-06-03
    days on market $94,900 Active 749 DOM
13. 2026-06-01
    days on market $94,900 Active 748 DOM
14. 2026-05-31
    days on market $94,900 Active 747 DOM
15. 2026-05-30
    days on market $94,900 Active 746 DOM
16. 2024-05-29
    price $94,900 564-char remark

    Show marketing remark (564 chars)

    Beautiful 3-bedroom 2 bath single wide with lots of cabinets! Eight-foot side walls and thermal zone 2 energy package. Almost 1200 square foot of living space! Price includes Delivery, set, air conditioner, skirting, caliche pad and steps. If you are looking for a gorgeous modern home with a huge WHITE island kitchen, fireplace and glamor bath in a spacious 3 bedroom single wide, THIS IS THE HOME FOR YOU! While it last this lot model is only $94,900 Delivered within 50 miles, std set-up, Air conditioning, caliche pad and steps ALL included so hurry in TODAY.

17. 2024-05-14
    listed $98,900 Active 564-char remark

    Show marketing remark (564 chars)

    Beautiful 3-bedroom 2 bath single wide with lots of cabinets! Eight-foot side walls and thermal zone 2 energy package. Almost 1200 square foot of living space! Price includes Delivery, set, air conditioner, skirting, caliche pad and steps. If you are looking for a gorgeous modern home with a huge WHITE island kitchen, fireplace and glamor bath in a spacious 3 bedroom single wide, THIS IS THE HOME FOR YOU! While it last this lot model is only $94,900 Delivered within 50 miles, std set-up, Air conditioning, caliche pad and steps ALL included so hurry in TODAY.

ⓘ 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 7/10 Severe
• 🌡 Heat 5/10 Major 6 d/yr ≥101°F today · 18 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,867
• − Mortgage interest: −$5,316
• − Property taxes: −$1,424
• − Insurance: −$474
• − Repairs & maintenance: −$1,669
• − Management: −$1,669
• − Depreciation: −$2,761
• Taxable income: $7,554
• Est. tax owed @ 24.0%: −$1,813
• After-tax cash flow: $6,802/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

This modern manufactured home is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, and exterior. The home is move-in ready with minimal repairs needed.

Value-add opportunities

• Both Painting the exterior siding — Fresh paint can enhance curb appeal and property value.
• Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value.
• Both Adding a small front porch — A front porch can improve curb appeal and provide a welcoming entrance.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior siding — Fresh paint can enhance curb appeal and property value. ↑
• Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value. ↑
• Both Adding a small front porch — A front porch can improve curb appeal and provide a welcoming entrance. ↑

ⓘ 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: Ector County ISD
• NCES district ID: 4818000
• Math proficiency: 22% ▼ -9.00%
• Reading proficiency: 27% ▼ -4.00%
• Median HH income: $52,740
• Composite: 21.89/100
• National rank: #8233
• State rank: #707 of 826 in TX

Livability — Odessa

• Score: 75/100
• State rank: #132
• US rank: #3928

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Odessa, TX
• County: Ector County · 131,169 people
• City population: 131,169
• Metro: Odessa, TX
• Population (ZIP): 39,927
• Household income: $75,272
• Rent vs Own: 44.1% rent · 55.9% own
• Severe rent burden: 1477.0

Population outlook (Ector County) Hauer SSP2

• Today (2025): 212,765 people
• By 2030: 241,962 · +13.7%
• By 2040: 306,582 · +44.1%
• By 2050: 379,755 · +78.5%
• By 2075: 568,991 · +167.4%
• By 2100: 709,829 · +233.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: Hispanic / Latino 52% White 38% Two or more races 22% Black 6% Asian 2% Native American 1%
• Hispanic origin (detail): Mexican 45% Cuban 3%
• Common ancestry: Slovak 1% Lithuanian 1% Italian 1%
• Foreign-born: 12% · Canada, Vietnam
• Languages at home: 68% English-only · Spanish 30%

Political lean MEDSL · Ector

• 2024 margin: Solid R (+52.9) · D 23.2% · R 76.1%
• 2008→2024 swing: -4.9pp toward R · 2008: -48.0pp · 2024: -52.9pp
• All cycles: 2024: R+52.9 2020: R+47.8 2016: R+40.6 2012: R+48.9 2008: R+48.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -194.97%
• Current HPI: 229.6022
• Rent YoY: ▲ 1.36%
• Metro: Odessa, 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

-4.0% since first listed

2 events — show timeline

• 2024-05-29 Price Changed $94,900 Zillow
• 2024-05-14 Listed $98,900 Zillow