1104 S Haney St · Spearman, TX 79081

$92,000

3 bd · 2.0 ba · 1,028 sqft · SingleFamily public records · 3 Days on market

Built 1965 6,534 sqft lot

---

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 +22.3/30.0
• ARV discount +7.5/15.0
• DSCR +7.1/10.0
• 1% rule +6.4/10.0
• Schools +5.0/10.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Super Cute Starter Home for any young couple just getting started! Large Open concept living/dining/kitchen area. NEW cabinets and appliances! Even comes with a Frig! Updated baths with Master bath attached! NEWER CACH! Metal fence provided with a small covered patio in a large backyard! What's not to like!

Key facts

• Master bath attached
• Updated baths
• Large backyard

Tags

• NEW CABINETS AND APPLIANCES
• UPDATED BATHS
• MASTER BATH ATTACHED
• METAL FENCE
• COVERED PATIO
• LARGE BACKYARD

Property features AI

Exterior

• Utilities: Public water; Public sewer
• Home design: Single family residence; One story; Faces east
• Construction: Brick and frame construction with brick veneer; Pillar/post/pier foundation; Composition roof; Built (year not provided)
• Exterior features: Storage structure on property

Interior

• Kitchen: Disposal; Oven; Range; Dishwasher; Refrigerator
• Bathrooms: 1 full bathroom; 1 three-quarter bathroom
• Heating & cooling: Central heating; Central air; Ceiling fan(s)
• Interior features: Disposal; Oven; Range; Dishwasher; Refrigerator; No fireplace

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $92k.

Deal economics

• At list price, monthly cash flow is $151 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $92k).

Location & tenants

• Location reads 70/100 on livability (#335 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
• Spearman ISD (town): math 62% / reading 57% proficiency, ranked #80 of 826 in TX (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Gus Birdwell El (math 52% / reading 47%, grade D, #865 of 4,322 statewide, top 21%, 357 students, 60% FRL); Spearman J H (math 72% / reading 62%, grade A-, #84 of 1,662 statewide, top 5%, 163 students, 64% FRL); Spearman H S (math 67% / reading 67%, grade B, #163 of 1,632 statewide, top 11%, 223 students, 53% FRL) — zoned schools at 59% FRL track the district average.
• Market conditions: 20 active listings in the ZIP.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $636 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Hansford County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $92,000

Questions for the listing agent

1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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.
4. 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.
5. 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: 1.14% ✓
• Cap rate: 8.26%
• Cash-on-cash: 7.03%
• DSCR: 1.31
• GRM: 7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: -5.5%
• Equity multiple: 0.80×
• Total profit: $-5,262
• Equity at exit: $13,717

10-year hold

• IRR: 4.2%
• Equity multiple: 1.31×
• Total profit: $7,954
• Equity at exit: $7,954

Cash invested: $25,760 (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 79081

• Home prices YoY: -31.7%
• Active inventory: 20
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $1,048 medium
• Mortgage (P&I): −$482
• Tax from tax record: −$156 /mo · $1,877/yr
• Insurance: −$38
• HOA: −$0
• Vacancy / Maint / Mgmt: −$220
• Net cashflow: $151

Break-even live

Break-even rent $857

Max offer price $92,000

Occupancy floor 81%

Sensitivity live

Price	-10% $203	-5% $177	+0% $151	+5% $125	+10% $99
Rent	-10% $68	-5% $109	+0% $151	+5% $192	+10% $234
Rate	-1.0pp $197	-0.5pp $174	base $151	+0.5pp $127	+1.0pp $103

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: $23,000
• Closing costs: $2,760
• Reserves months: —
• Total cash needed: —

Listing history 4 events

1. 2026-06-21
   days on market $92,000 Active 3 DOM
2. 2026-06-21
   days on market $92,000 Active 2 DOM
3. 2026-06-18
   remarks 308-char remark
4. 2026-06-18
   listed $92,000 Active 1 DOM

ⓘ 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: $1,877 · $156/mo
• Projected year-2 tax: $1,877 · $156/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 0% chance over 30 yrs
• 🔥 Wildfire 6/10 Major
• 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,578
• − Mortgage interest: −$5,153
• − Property taxes: −$1,877
• − Insurance: −$460
• − Repairs & maintenance: −$1,006
• − Management: −$1,006
• − Depreciation: −$2,676
• Taxable income: $398
• Est. tax owed @ 24.0%: −$96
• After-tax cash flow: $1,714/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: Spearman ISD
• NCES district ID: 4841010
• Math proficiency: 62% ▼ -4.00%
• Reading proficiency: 57% ▲ 4.00%
• Median HH income: $42,850
• Composite: 50.01/100
• National rank: #1921
• State rank: #80 of 826 in TX

Livability — Spearman

• Score: 70/100
• State rank: #335
• US rank: #7322

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Spearman, TX
• Population (ZIP): 3,224

Population outlook (Hansford County) Hauer SSP2

• Today (2025): 5,722 people
• By 2030: 5,762 · +0.7%
• By 2040: 5,866 · +2.5%
• By 2050: 5,931 · +3.7%
• By 2075: 6,002 · +4.9%
• By 2100: 5,509 · -3.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (51%)
• Race & ethnicity: White 51% Hispanic / Latino 48% Two or more races 21%
• Hispanic origin (detail): Mexican 45% Puerto Rican 2%
• Common ancestry: Serbian 1% Portuguese 1%
• Foreign-born: 16% · Canada
• Languages at home: 70% English-only · Spanish 29%

Political lean MEDSL · Hansford

• 2024 margin: Solid R (+84.8) · D 7.3% · R 92.2%
• 2008→2024 swing: -8.4pp toward R · 2008: -76.5pp · 2024: -84.8pp
• All cycles: 2024: R+84.8 2020: R+82.2 2016: R+80.1 2012: R+83.1 2008: R+76.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -51.80%
• Current HPI: 111.3876
• 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

Price history

2 events — show timeline

• 2026-06-17 Listed $92,000 AARMLS
• 1996-12-03 Sold (Public Records) — Public Records

Property tax history

+7.9%/yr

Latest (2025): $1,877 · +23.6% YoY. Source: county tax records.