CashFlowRE
Sign in Sign up
1417 Genevieve Ave
F Composite 27.41
Why this score? — see what drove the F 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).

  • ARV discount +13.4/15.0
  • Cash flow +3.2/30.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$220,000

1417 Genevieve Ave · La Feria, TX 78559
3 bd · 1.0 ba · 975 sqft · SingleFamily public records · 11 Days on market
Built 1984 8,450 sqft lot $226/sqft · 14% above area Est $253k · 13% under ↓ 2% since listing

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

Listing remarks

Great Opportunity! Don't miss this beautifully remodeled, move-in-ready home complete with kitchen appliances. Featuring 4 bedrooms and 2 bathrooms, this property is conveniently located near schools and offers a stylish kitchen with granite countertops. Situated on a spacious 8,450 sq. ft. lot, there's plenty of room both inside and out, with ample parking in the front and rear, plus a covered carport. The original garage has been thoughtfully converted into a private suite with its own full bathroom, making it perfect for guests, extended family, or a home office. With modern updates throughout, this home is truly move-in ready. Schedule your private tour today and discover everything

Key facts

  • Kitchen appliances
  • Ample parking
  • Stylish kitchen

Tags

REMODELED HOMEKITCHEN APPLIANCESSTYLISH KITCHENGRANITE COUNTERTOPSSPACIOUS LOTAMPLE PARKING

Property features AI

Finance

  • HOA & community: No HOA; Community sidewalks

Exterior

  • Parking: Attached garage facing rear
  • Security: Smoke detectors
  • Utilities: City sewer
  • Home design: Single-family property (1,280 building area); Entry details not specified; Facing direction not specified
  • Construction: Block and stucco construction with other materials; Shingle roof; Slab foundation; Built area approximately 1,280
  • Exterior features: Deck/Balcony/Porch; Other fencing; Paved roads; Sidewalks; Irregular lot

Interior

  • Kitchen: Electric smooth-top range; Refrigerator; Dishwasher not listed
  • Bedrooms: Master bedroom with walk-in closet
  • Flooring: Tile floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Granite countertops; Ceiling fans; Window coverings
  • Laundry & utility: Laundry area with washer and dryer hookups; Electric water heater

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/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-691 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $98k (55.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (54.6% below list).
  • Recommended offer: $98k (55.5% below list) — sets the bar for cash-flow.
  • Cap rate 2.5% vs local median 4.4% in La Feria — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 65/100 on livability (#667 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • La Feria ISD (suburban): math 27% / reading 35% proficiency, ranked #630 of 826 in TX (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: C E Vail El (math 12% / reading 22%, grade F, #3,836 of 4,322 statewide, top 91%, 366 students, 95% FRL); W B Green J H (math 24% / reading 35%, grade F, #1,077 of 1,662 statewide, top 66%, 454 students, 85% FRL); La Feria H S (math 32% / reading 52%, grade F, #730 of 1,632 statewide, top 47%, 909 students, 85% FRL) — zoned schools average 88% FRL vs 50% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 260 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,326 units permitted in Cameron County in 2024 (503 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.
  • Cameron County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $97,871 (55.5% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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?
  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
0.45%
Cap rate
2.52%
Cash-on-cash
-13.47%
DSCR
0.40
GRM
18.3

CMA / ARV

ARV (median comp)
$253,127
List price
$220,000
Delta
-11.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1104 S Chelo Dr 0.33mi 3/1.0 936 (-4%) 1mo $84,000 $90 78
309 W Chelo Dr 0.39mi 3/2.0 1,040 (+7%) 2mo $145,000 $139 65

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

Projected returns pro-forma

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

5-year hold
IRR
-41.6%
Equity multiple
-0.29×
Total profit
$-79,691
Equity at exit
$32,803
10-year hold
IRR
-69.9%
Equity multiple
-1.05×
Total profit
$-126,128
Equity at exit
$19,022

Cash invested: $61,600 (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 78559

Home prices YoY
-6.1%
Active inventory
260
Price-to-rent
18.3×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$236 /mo · $2,828/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$-691

Break-even live

Break-even rent $1,875
Max offer price $97,871
Occupancy floor

Sensitivity live

Price -10% $-567 -5% $-629 +0% $-691 +5% $-754 +10% $-816
Rent -10% $-770 -5% $-731 +0% $-691 +5% $-652 +10% $-612
Rate -1.0pp $-581 -0.5pp $-635 base $-691 +0.5pp $-748 +1.0pp $-806

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
$55,000
Closing costs
$6,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
508 6th St Unit A La Feria, TX 2.0 2.0 926 $1,000 $1.08 23d 1 1.10mi
405 Lion's Villa Ave Unit 15 La Feria, TX 2.0 1.5 992 $999 $1.01 15d 1 1.49mi

Listing history 16 events

  1. 2026-06-21
    days on market $220,000 Active 11 DOM
  2. 2026-06-18
    days on market $220,000 Active 8 DOM
  3. 2026-06-17
    days on market $220,000 Active 7 DOM
  4. 2026-06-16
    days on market $220,000 Active 6 DOM
  5. 2026-06-15
    days on market $220,000 Active 5 DOM
  6. 2026-06-14
    days on market $220,000 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    pricedays on marketlisting id $220,000 Active 2 DOM
  9. 2026-06-03
    days on market $225,000 Active 51 DOM
  10. 2026-06-02
    days on market $225,000 Active 50 DOM
  11. 2026-06-01
    days on market $225,000 Active 49 DOM
  12. 2026-05-31
    days on market $225,000 Active 48 DOM
  13. 2026-05-30
    days on market $225,000 Active 47 DOM
  14. 2026-04-13
    listed $225,000 Active 654-char remark
  15. 2024-04-16
    soldstatus
  16. 2023-05-03
    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
$2,828 · $236/mo
Projected year-2 tax
$4,026 · $336/mo
Expected delta
+$1,198/yr (+$100/mo · 42.4%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$11,995
− Mortgage interest
−$12,323
− Property taxes
−$2,828
− Insurance
−$1,100
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$6,400
Taxable loss
−$12,575
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,018
After-tax cash flow
$-5,278/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
La Feria ISD
NCES district ID
4826040
Math proficiency
27% ▼ -25.00%
Reading proficiency
35% ▼ -4.00%
Median HH income
$33,306
Composite
25.41/100
National rank
#7460
State rank
#630 of 826 in TX

Livability — La Feria

Score
65/100
State rank
#667
US rank
#12330

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Feria, TX
Population (ZIP)
12,752

Population outlook (Cameron County) Hauer SSP2

Today (2025)
441,603 people
By 2030
448,113 · +1.5%
By 2040
456,385 · +3.3%
By 2050
456,294 · +3.3%
By 2075
423,851 · -4.0%
By 2100
342,787 · -22.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (91%)
Race & ethnicity
Hispanic / Latino 91% Two or more races 35% White 8%
Hispanic origin (detail)
Mexican 87%
Common ancestry
Slovak 1% Lithuanian 1%
Foreign-born
17% · Canada
Languages at home
40% English-only · Spanish 60%

Political lean MEDSL · Cameron

2024 margin
Lean R (+5.8) · D 46.7% · R 52.5%
2008→2024 swing
-34.6pp toward R · 2008: 28.8pp · 2024: -5.8pp
All cycles
2024: R+5.8 2020: D+13.2 2016: D+32.5 2012: D+32.4 2008: D+28.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.21%
Current HPI
187.8512
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

-2.2% since first listed
4 events — show timeline
  • 2026-06-10 Listed $220,000 MCALLENMLS
  • 2026-04-13 Listed $225,000 MCALLENMLS
  • 2024-04-16 Sold (Public Records) Public Records
  • 2023-05-03 Sold (Public Records) Public Records

Property tax history

+6.8%/yr

Latest (2025): $2,828 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…