CashFlowRE
Sign in Sign up
701 W 9th
D Composite 40.43
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).

  • Cash flow +12.7/30.0
  • Appreciation +10.0/10.0
  • DSCR +3.8/10.0
  • 1% rule +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0

$140,000

701 W 9th · Clarksville, TX 75426
3 bd · 2.0 ba · 1,596 sqft · SingleFamily public records · 249 Days on market
Built 1971 0.40 ac lot $88/sqft · 18% above area Est $119k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

Key facts

  • Storage building
  • Large yard
  • Pecan trees

Tags

LARGE YARDPECAN TREESSTORAGE BUILDING

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 $140k.

Deal economics

  • At list price, monthly cash flow is $-15 ($-175/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $121k (13.5% below list).
  • Recommended offer: $121k (13.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#523 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Clarksville ISD (town): math 20% / reading 27% proficiency, ranked #752 of 826 in TX (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 87 active listings in the ZIP; 14 units permitted in Red River County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($968 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Red River County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $140k implies a 211% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,042 (13.5% 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 249 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
6.17%
Cash-on-cash
-0.45%
DSCR
0.98
GRM
9.6

CMA / ARV

ARV (median comp)
$119,085
List price
$140,000
Delta
17.56%
Verdict
OVERPRICED
Comps
16 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
603 W 12th St 0.19mi 3/2.0 1,614 (+1%) 1mo $145,000 $90 89
706 Rose St 0.64mi 3/2.0 1,600 (+0%) 19mo $220,000 $138 54

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.0%
Equity multiple
2.92×
Total profit
$75,338
Equity at exit
$126,123
10-year hold
IRR
21.3%
Equity multiple
6.68×
Total profit
$222,629
Equity at exit
$271,989

Cash invested: $39,200 (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 75426

Home prices YoY
11.5%
Active inventory
87
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,210 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$178 /mo · $2,140/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$-15

Break-even live

Break-even rent $1,229
Max offer price $137,419
Occupancy floor 96%

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
$35,000
Closing costs
$4,200
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.

Listing history 22 events

  1. 2026-06-19
    days on market $140,000 Active 249 DOM
  2. 2026-06-18
    days on market $140,000 Active 248 DOM
  3. 2026-06-17
    days on market $140,000 Active 247 DOM
  4. 2026-06-16
    days on market $140,000 Active 246 DOM
  5. 2026-06-15
    days on market $140,000 Active 245 DOM
  6. 2026-06-14
    days on market $140,000 Active 243 DOM
  7. 2026-06-12
    days on market $140,000 Active 242 DOM
  8. 2026-06-09
    days on market $140,000 Active 239 DOM
  9. 2026-06-08
    days on market $140,000 Active 238 DOM
  10. 2026-06-07
    days on market $140,000 Active 237 DOM
  11. 2026-06-07
    days on market $140,000 Active 236 DOM
  12. 2026-06-03
    days on market $140,000 Active 233 DOM
  13. 2026-06-02
    days on market $140,000 Active 232 DOM
  14. 2026-06-01
    days on market $140,000 Active 231 DOM
  15. 2026-05-31
    days on market $140,000 Active 230 DOM
  16. 2026-05-30
    days on market $140,000 Active 229 DOM
  17. 2026-03-10
    price $140,000 158-char remark
    Show marketing remark (158 chars)

    3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

  18. 2026-02-07
    price $150,000 158-char remark
    Show marketing remark (158 chars)

    3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

  19. 2026-01-15
    price $155,000 158-char remark
    Show marketing remark (158 chars)

    3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

  20. 2025-11-14
    price $160,000 158-char remark
    Show marketing remark (158 chars)

    3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

  21. 2025-10-13
    listed $165,000 Active 158-char remark
    Show marketing remark (158 chars)

    3-bedroom, 2-bath home with a large yard shaded by beautiful pecan trees. Features a 2-car garage and a storage building—plenty of space inside and out.

  22. 2014-01-24
    soldstatus $45,000

ⓘ 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
$2,140 · $178/mo
Projected year-2 tax
$2,562 · $214/mo
Expected delta
+$422/yr (+$35/mo · 19.7%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$14,525
− Mortgage interest
−$7,842
− Property taxes
−$2,140
− Insurance
−$700
− Repairs & maintenance
−$1,162
− Management
−$1,162
− Depreciation
−$4,073
Taxable loss
−$2,554
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$613
After-tax cash flow
$438/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
Clarksville ISD
NCES district ID
4814190
Math proficiency
20% ▼ -12.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$31,795
Composite
19.05/100
National rank
#8842
State rank
#752 of 826 in TX

Livability — Clarksville

Score
67/100
State rank
#523
US rank
#10265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksville, TX
Population (ZIP)
4,199

Population outlook (Red River County) Hauer SSP2

Today (2025)
11,454 people
By 2030
10,874 · -5.1%
By 2040
9,715 · -15.2%
By 2050
8,552 · -25.3%
By 2075
6,042 · -47.2%
By 2100
4,037 · -64.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 52% Black 40% Hispanic / Latino 5% Two or more races 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · Red River

2024 margin
Solid R (+61.8) · D 19.0% · R 80.8%
2008→2024 swing
-23.7pp toward R · 2008: -38.0pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+56.3 2016: R+53.9 2012: R+40.7 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 17.13%
Current HPI
166.5937
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+211.1% since first listed
6 events — show timeline
  • 2026-03-10 Price Changed $140,000 NTREIS
  • 2026-02-07 Price Changed $150,000 NTREIS
  • 2026-01-15 Price Changed $155,000 NTREIS
  • 2025-11-14 Price Changed $160,000 NTREIS
  • 2025-10-13 Listed $165,000 NTREIS
  • 2014-01-24 Sold (Public Records) $45,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $2,140 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…