CashFlowRE
Sign in Sign up
103 E 19th St
B- Composite 67.25
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 +5.0/15.0
  • Schools +4.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$44,999

103 E 19th St · Hooks, TX 75561
2 bd · 1.0 ba · 912 sqft · SingleFamily public records · 429 Days on market
Built 1950 4,138 sqft lot $49/sqft · 6% above area Est $43k · 6% over

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

Listing remarks MLS

EASY HIGHWAY ACCESS! For this single-family home in Hooks, TX! Located right off of Avenue A with easy access to major roads. Hooks is situated between Texarkana and New Boston making daily amenities readily available. The Texas/Arkansas border is just a short drive away. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information about the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • 4,138 sq ft lot
  • Built 1950
  • Listed 428 days

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 2-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($905 rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#819 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B+; Watch: schools C-, amenities F, commute F.
  • Hooks ISD (town): math 46% / reading 50% proficiency, ranked #226 of 826 in TX (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 66 active listings in the ZIP; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 429 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,599 (12.0% below list)

Questions for the listing agent

  1. It's been on market 429 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.01%
Cap rate
16.39%
Cash-on-cash
36.06%
DSCR
2.60
GRM
4.1

CMA / ARV

ARV (median comp)
$42,641
List price
$44,999
Delta
5.53%
Verdict
FAIR
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
31.8%
Equity multiple
2.34×
Total profit
$16,851
Equity at exit
$6,709
10-year hold
IRR
38.9%
Equity multiple
4.64×
Total profit
$45,842
Equity at exit
$3,891

Cash invested: $12,600 (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 75561

Home prices YoY
-8.4%
Active inventory
66
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$905 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$82 /mo · $983/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$379

Break-even live

Break-even rent $426
Max offer price $44,999
Occupancy floor 53%

Sensitivity live

Price -10% $404 -5% $391 +0% $379 +5% $366 +10% $353
Rent -10% $307 -5% $343 +0% $379 +5% $414 +10% $450
Rate -1.0pp $401 -0.5pp $390 base $379 +0.5pp $367 +1.0pp $355

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
$11,250
Closing costs
$1,350
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 20 events

  1. 2026-06-21
    days on market $44,999 Active 429 DOM
  2. 2026-06-19
    days on market $44,999 Active 427 DOM
  3. 2026-06-18
    days on market $44,999 Active 426 DOM
  4. 2026-06-17
    days on market $44,999 Active 425 DOM
  5. 2026-06-16
    days on market $44,999 Active 424 DOM
  6. 2026-06-15
    days on market $44,999 Active 423 DOM
  7. 2026-06-14
    days on market $44,999 Active 421 DOM
  8. 2026-06-13
    days on market $44,999 Active 420 DOM
  9. 2026-06-10
    days on market $44,999 Active 418 DOM
  10. 2026-06-09
    days on market $44,999 Active 417 DOM
  11. 2026-06-08
    days on market $44,999 Active 416 DOM
  12. 2026-06-07
    days on market $44,999 Active 415 DOM
  13. 2026-06-05
    days on market $44,999 Active 412 DOM
  14. 2026-06-03
    days on market $44,999 Active 411 DOM
  15. 2026-06-02
    days on market $44,999 Active 410 DOM
  16. 2026-06-01
    days on market $44,999 Active 409 DOM
  17. 2026-05-31
    days on market $44,999 Active 408 DOM
  18. 2026-05-30
    days on market $44,999 Active 407 DOM
  19. 2025-04-18
    listed $44,999 Active 500-char remark
    Show marketing remark (500 chars)

    EASY HIGHWAY ACCESS! For this single-family home in Hooks, TX! Located right off of Avenue A with easy access to major roads. Hooks is situated between Texarkana and New Boston making daily amenities readily available. The Texas/Arkansas border is just a short drive away. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information about the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  20. 1997-07-29
    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
$983 · $82/mo
Projected year-2 tax
$983 · $82/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$10,865
− Mortgage interest
−$2,521
− Property taxes
−$983
− Insurance
−$225
− Repairs & maintenance
−$869
− Management
−$869
− Depreciation
−$1,309
Taxable income
$4,088
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$981
After-tax cash flow
$3,562/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
Hooks ISD
NCES district ID
4823490
Math proficiency
46% ▼ -9.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$42,354
Composite
40.38/100
National rank
#3734
State rank
#226 of 826 in TX

Livability — Hooks

Score
64/100
State rank
#819
US rank
#14861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hooks, TX
Population (ZIP)
4,954

Population outlook (Bowie County) Hauer SSP2

Today (2025)
94,699 people
By 2030
94,824 · +0.1%
By 2040
94,870 · +0.2%
By 2050
93,686 · -1.1%
By 2075
90,082 · -4.9%
By 2100
76,579 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 16% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 3% European 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Bowie

2024 margin
Solid R (+48.7) · D 25.3% · R 74.0%
2008→2024 swing
-10.8pp toward R · 2008: -37.9pp · 2024: -48.7pp
All cycles
2024: R+48.7 2020: R+42.8 2016: R+46.6 2012: R+41.5 2008: R+37.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -14.29%
Current HPI
154.9243
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 events — show timeline
  • 2025-04-18 Listed $44,999 HARMLS
  • 1997-07-29 Sold (Public Records) Public Records

Property tax history

+5.3%/yr

Latest (2025): $983 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…