CashFlowRE
Sign in Sign up
6708 E County Rd 98
C+ Composite 60.36
Why this score? — see what drove the C+ 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 +24.8/30.0
  • DSCR +8.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

6708 E County Rd 98 · Midland, TX 79706
3 bd · 2.0 ba · 1,578 sqft · SingleFamily · 67 Days on market
Built 2008 0.66 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

Key facts

  • 0.66 acre lot
  • Garage
  • Built 2008

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Recommended offer: $221k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.7% in Midland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 79/100 on livability (#57 in TX, #2,192 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: schools C-, crime C-, commute D+.
  • Greenwood ISD (rural): math 45% / reading 44% proficiency, ranked #220 of 826 in TX (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.8%/yr); 379 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,504 units permitted in Midland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Midland County population projected at +83% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $220,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  5. 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.
  6. 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
1.13%
Cap rate
8.84%
Cash-on-cash
9.10%
DSCR
1.41
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.75% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-6,932
Equity at exit
$35,039
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$32,277
Equity at exit
$20,319

Cash invested: $65,800 (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.

ZIP-level market 79706

Rents YoY
2.8%
Active inventory
379
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,654 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$267 /mo · $3,204/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$557
Net cashflow
$499

Break-even live

Break-even rent $2,022
Max offer price $235,000
Occupancy floor 76%

Sensitivity live

Price -10% $632 -5% $566 +0% $499 +5% $433 +10% $366
Rent -10% $289 -5% $394 +0% $499 +5% $604 +10% $709
Rate -1.0pp $617 -0.5pp $559 base $499 +0.5pp $438 +1.0pp $376

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
$58,750
Closing costs
$7,050
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7108 E County Road 99 Unit 1/2 Midland, TX 3.0 2.0 1550 $2,400 $1.55 44d 1 0.49mi
7116 E County Road 99 1/2 Midland, TX 3.0 2.0 1760 $2,555 $1.45 21d 1 0.53mi
7208 E County Road 99 1/2 Midland, TX 3.0 2.0 1650 $2,375 $1.44 21d 1 0.57mi
7216 E County Road 99 1/2 Midland, TX 3.0 2.0 1550 $2,400 $1.55 44d 1 0.58mi
7406 E County Road 99 Midland, TX 3.0 2.0 1604 $2,250 $1.40 14d 1 0.63mi
7402 E County Road 99 Midland, TX 3.0 2.0 1604 $2,250 $1.40 14d 1 0.63mi
7401 E County Road 99 Unit 1/2 Midland, TX 3.0 2.0 1511 $2,871 $1.90 44d 1 0.64mi
7406 E County Road 98 Midland, TX 3.0 2.0 1604 $3,048 $1.90 44d 1 0.65mi
7403 E County Road 99 Unit 1/2 Midland, TX 3.0 2.0 1604 $3,048 $1.90 44d 1 0.65mi
7411 E County Road 98 Midland, TX 3.0 2.0 1511 $2,250 $1.49 21d 1 0.67mi
7411 E County Road 99 Unit 1/2 Midland, TX 3.0 2.0 1604 $3,048 $1.90 44d 1 0.68mi
1809 S County Road 1115 Unit 1/2 Midland, TX 3.0 2.0 1511 $2,250 $1.49 21d 1 0.94mi
8504 E County Road 111 Midland, TX 3.0 2.0 1500 $2,850 $1.90 44d 1 1.49mi
8510 E County Road 111 Midland, TX 4.0 3.0 1782 $3,485 $1.96 44d 1 1.49mi
8506 E County Road 111 Midland, TX 4.0 3.0 1782 $2,904 $1.63 21d 1 1.49mi
8512 E County Road 111 Midland, TX 3.0 2.0 1616 $3,070 $1.90 44d 1 1.49mi
8502 E County Road 111 Midland, TX 3.0 2.0 1616 $3,070 $1.90 44d 1 1.49mi
8500 E County Road 111 Midland, TX 3.0 2.0 1500 $2,850 $1.90 44d 1 1.49mi
8512 E County Road 111 Midland, TX 3.0 2.0 1616 $2,250 $1.39 21d 1 1.49mi
8128 E County Road 111 Midland, TX 3.0 2.0 1616 $2,250 $1.39 21d 1 1.49mi
8506 E County Road 111 Midland, TX 4.0 3.0 1782 $3,485 $1.96 44d 1 1.49mi
8507 E County Road 111 Midland, TX 3.0 2.0 1500 $2,850 $1.90 44d 1 1.49mi
8508 E County Road 111 Midland, TX 3.0 2.0 1500 $2,850 $1.90 44d 1 1.49mi

Listing history 17 events

  1. 2026-06-09
    status $235,000 Pending 67 DOM
  2. 2026-06-08
    days on market $235,000 Active Under Contract 67 DOM
  3. 2026-06-07
    days on market $235,000 Active Under Contract 66 DOM
  4. 2026-06-02
    days on market $235,000 Active Under Contract 61 DOM
  5. 2026-06-01
    days on market $235,000 Active Under Contract 60 DOM
  6. 2026-05-31
    days on market $235,000 Active Under Contract 59 DOM
  7. 2026-05-30
    days on market $235,000 Active Under Contract 58 DOM
  8. 2026-05-14
    historical Active Under Contract 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  9. 2026-05-11
    price $235,000 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  10. 2026-05-06
    status Active 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  11. 2026-05-02
    historical Active Under Contract 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  12. 2026-04-15
    price $240,000 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  13. 2026-04-02
    listed $250,000 Active 310-char remark
    Show marketing remark (310 chars)

    Country charm awaits in this 3 bedroom, 2 bath home on . 665 acres in the sought after Greenwood School District! Fenced all the way around and offering 1578 sq ft, this property provides ample space for farm animals. Finish out the bathrooms, flooring, etc to customize your dream rural retreat! Call today!!

  14. 2019-08-26
    soldstatus
  15. 2019-08-22
    soldstatus 258-char remark
    Show marketing remark (258 chars)

    Great country property in Greenwood school district with lots of extras!! Pride of ownership shows through on this super cute 3 bed 2 bath newer home. Great backyard with lots of fruit trees & oak trees plus a roomy storage building. Bring ALL offers!!

  16. 2019-04-08
    listed $235,000 258-char remark
    Show marketing remark (258 chars)

    Great country property in Greenwood school district with lots of extras!! Pride of ownership shows through on this super cute 3 bed 2 bath newer home. Great backyard with lots of fruit trees & oak trees plus a roomy storage building. Bring ALL offers!!

  17. 2018-02-07
    soldstatus

ⓘ 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
$3,204 · $267/mo
Projected year-2 tax
$4,300 · $358/mo
Expected delta
+$1,096/yr (+$91/mo · 34.2%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 6/10 Major 6 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$31,845
− Mortgage interest
−$13,164
− Property taxes
−$3,204
− Insurance
−$1,175
− Repairs & maintenance
−$2,548
− Management
−$2,548
− Depreciation
−$6,836
Taxable income
$2,370
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$569
After-tax cash flow
$5,421/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
Greenwood ISD
NCES district ID
4821750
Math proficiency
45% ▲ 4.00%
Reading proficiency
44% ▲ 1.00%
Median HH income
$74,012
Composite
40.54/100
National rank
#3701
State rank
#220 of 826 in TX

Livability — Midland

Score
79/100
State rank
#57
US rank
#2192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Midland County · 168,494 people
City population
168,494
Metro
Midland, TX
Population (ZIP)
34,281
Household income
$108,059
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
303.0

Population outlook (Midland County) Hauer SSP2

Today (2025)
220,895 people
By 2030
253,667 · +14.8%
By 2040
325,498 · +47.4%
By 2050
404,168 · +83.0%
By 2075
609,802 · +176.1%
By 2100
760,172 · +244.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 48% White 44% Two or more races 13% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 43% Cuban 1%
Common ancestry
Italian 1% Lithuanian 1% Swedish 1%
Foreign-born
11% · Canada
Languages at home
68% English-only · Spanish 30%

Political lean MEDSL · Midland

2024 margin
Solid R (+60.5) · D 19.3% · R 79.8%
2008→2024 swing
-3.3pp toward R · 2008: -57.3pp · 2024: -60.5pp
All cycles
2024: R+60.5 2020: R+56.6 2016: R+55.2 2012: R+61.5 2008: R+57.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.42%
Current HPI
212.6467
Rent YoY
▲ 2.75%
Metro
Midland, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
10 events — show timeline
  • 2026-05-14 Contingent PBBOR
  • 2026-05-11 Price Changed $235,000 PBBOR
  • 2026-05-06 Relisted PBBOR
  • 2026-05-02 Contingent PBBOR
  • 2026-04-15 Price Changed $240,000 PBBOR
  • 2026-04-02 Listed $250,000 PBBOR
  • 2019-08-26 Sold (Public Records) Public Records
  • 2019-08-22 Sold (MLS) ODMLS
  • 2019-04-08 Listed $235,000 ODMLS
  • 2018-02-07 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2025): $3,204 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…