CashFlowRE
Sign in Sign up
219 Lopez
D+ Composite 47.97
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).

  • ARV discount +14.1/15.0
  • Cash flow +13.8/30.0
  • 1% rule +4.7/10.0
  • DSCR +4.2/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$149,900

219 Lopez · Seguin, TX 78155
3 bd · 2.0 ba · 1,428 sqft · SingleFamily public records · 16 Days on market
Built 2006 5,183 sqft lot Est $176k · 15% under

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

Listing remarks

Seller is offering this home below tax assessed value-an excellent opportunity for buyers! This well-designed modular home features a spacious open-concept layout with a large kitchen that flows seamlessly into an inviting family room, perfect for entertaining or everyday living. The split-bedroom floor plan offers added privacy, with 3 generously sized bedrooms and 2 full bathrooms. Recent improvements include a new roof and range providing peace of mind for years to come. Outside, you'll find a partially fenced yard and a storage building, ideal for extra space and functionality. Convenient, affordable, and full of potential-don't miss your chance to make this home yours!

Key facts

  • Inviting family room
  • Storage building
  • Large kitchen

Tags

OPEN-CONCEPT LAYOUTLARGE KITCHENINVITING FAMILY ROOMSPLIT-BEDROOM FLOOR PLANNEW ROOFSTORAGE BUILDING

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community: Subdivision: RIVER; Neighborhood amenities: Other (see remarks)

Exterior

  • Parking:
  • Security:
  • Utilities: City water and sewer
  • Home design: Pre-owned single-family residence; Approximate age: 20 years; Composition roof
  • Construction: Siding construction; Composition roof
  • Exterior features: Siding exterior

Interior

  • Kitchen: Stove/Range; Microwave; Refrigerator; Dishwasher; Kitchen dimensions approximately 12 x 11
  • Bedrooms: Master bedroom with walk-in closet and full bath; Second bedroom (12 x 11); Third bedroom (12 x 10); Master bedroom dimensions approximately 13 x 13
  • Flooring: Carpeting; Laminate flooring
  • Bathrooms: Two full bathrooms; Master bath with separate tub and shower, double vanity, and garden tub; Master bath dimensions approximately 10 x 9; Second bathroom (main level)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Separate dining room; 1 living area; Walk-in closets; Laundry room (main level); Utility room inside; All window coverings remain; Smoke alarm
  • Laundry & utility: Washer and dryer included; Laundry on main level; Utility room inside

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 $150k.

Deal economics

  • At list price, monthly cash flow is $14 ($162/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (3.1% below list).
  • Recommended offer: $145k (3.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.7% in Seguin — 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 66/100 on livability (#592 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Seguin ISD (town): math 26% / reading 30% proficiency, ranked #663 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jefferson Ave El (math 27% / reading 22%, grade F, #3,052 of 4,322 statewide, top 74%, 386 students, 87% FRL); Jim Barnes Middle (math 24% / reading 25%, grade F, #1,279 of 1,662 statewide, top 78%, 797 students, 75% FRL); Seguin H S (math 24% / reading 43%, grade F, #1,011 of 1,632 statewide, top 63%, 2,101 students, 71% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 1377 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago 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, 80% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,191 (3.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.97%
Cap rate
6.40%
Cash-on-cash
0.39%
DSCR
1.02
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$175,644
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 Adams St 0.34mi 3/2.0 1,446 (+1%) 5mo $178,000 $123 78
218 E Shelby 0.09mi 3/1.0 1,360 (-5%) 9mo $79,900 $59 77
615 S Camp St 0.19mi 3/2.0 1,500 (+5%) 8mo $279,999 $187 76
815 Pecan 0.28mi 3/1.0 1,376 (-4%) 3mo $160,000 $116 74
757 Koepp St 0.20mi 4/2.0 (+1) 1,492 (+4%) 16mo $89,900 $60 65
0.44mi 3/2.0 1,569 (+10%) 2mo $120,000 $76 62
415 Elm 0.73mi 3/2.0 1,356 (-5%) 4mo $150,000 $111 54
9191 Colonel Trl 0.44mi 3/2.0 1,266 (-11%) 11mo $236,999 $187 52
343 Batey Rd 0.44mi 3/2.0 1,216 (-15%) 6mo $289,000 $238 50
516 Tampico 0.63mi 3/2.0 1,258 (-12%) 6mo $163,999 $130 46
710 Jefferson Ave 0.66mi 3/2.0 1,564 (+10%) 14mo $249,900 $160 42

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 · 2.04% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.41×
Total profit
$-24,737
Equity at exit
$22,351
10-year hold
IRR
-10.6%
Equity multiple
0.39×
Total profit
$-25,692
Equity at exit
$12,961

Cash invested: $41,972 (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 78155

Rents YoY
2.0%
Active inventory
1377
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,452 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$285 /mo · $3,419/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$14

Break-even live

Break-even rent $1,435
Max offer price $149,900
Occupancy floor 94%

Sensitivity live

Price -10% $98 -5% $56 +0% $14 +5% $-29 +10% $-71
Rent -10% $-101 -5% $-44 +0% $14 +5% $71 +10% $128
Rate -1.0pp $89 -0.5pp $52 base $14 +0.5pp $-25 +1.0pp $-65

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
$37,475
Closing costs
$4,497
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
227 Lopez St Seguin, TX 3.0 2.0 1298 $1,249 $0.96 14d 1 0.03mi
222 Garcia St Seguin, TX 3.0 2.0 1298 $1,215 $0.94 3d 1 0.04mi
228 Garcia St Seguin, TX 3.0 2.0 1298 $1,249 $0.96 0d 1 0.04mi
219 Garcia St Seguin, TX 3.0 2.0 1298 $1,399 $1.08 0d 1 0.06mi
714 S River St Unit B Seguin, TX 3.0 1.0 936 $1,285 $1.37 25d 1 0.07mi
908 Pecan St Seguin, TX 3.0 1.0 924 $1,300 $1.41 18d 1 0.39mi
404 W Walnut St Seguin, TX 2.0 1.0 996 $1,550 $1.56 45d 1 0.67mi
772 Mitchell Ave Seguin, TX 3.0 2.0 1298 $1,530 $1.18 0d 1 0.74mi
809 Leissner St Seguin, TX 2.0 1.0 1020 $1,175 $1.15 25d 1 0.92mi
726 E Humphreys St Seguin, TX 3.0 2.0 1248 $1,500 $1.20 25d 1 1.02mi
210 Cottage St Seguin, TX 3.0 3.0 1750 $1,999 $1.14 45d 1 1.08mi
508 Pitts St Seguin, TX 3.0 1.0 973 $1,275 $1.31 14d 1 1.10mi
313 Nagel St Seguin, TX 3.0 2.0 1010 $1,400 $1.39 6d 1 1.13mi
745 Harry Miller Pass Seguin, TX 1.0–3.0 1.0–2.5 1063 $1,950 $1.83 0d 40 1.22mi
450 Wallace St Seguin, TX 3.0 2.0 1392 $1,700 $1.22 45d 1 1.23mi
906 San Antonio Ave Seguin, TX 2.0 1.0 1020 $1,100 $1.08 45d 1 1.27mi
917 8th St Seguin, TX 3.0 2.0 1298 $1,349 $1.04 0d 1 1.28mi
402 Trefger St Seguin, TX 3.0 2.0 1096 $1,395 $1.27 25d 1 1.30mi
415 Hudson St Seguin, TX 3.0 2.0 1076 $1,345 $1.25 16d 1 1.31mi
516 Hudson St Seguin, TX 3.0 2.0 1150 $1,450 $1.26 45d 1 1.32mi
502 Hudson St Seguin, TX 3.0 2.0 1076 $1,345 $1.25 22d 1 1.33mi
502 Hudson St Seguin, TX 3.0 2.0 1076 $1,345 $1.25 23d 1 1.33mi
1386 E Walnut St Seguin, TX 2.0 2.0 1107 $1,270 $1.15 45d 1 1.35mi
1400 E Walnut St Seguin, TX 1.0–3.0 1.0–2.0 1042 $1,669 $1.60 0d 9 1.38mi
1439 Barnes Dr Seguin, TX 3.0 1.0–2.0 801 $1,465 $1.83 0d 45 1.39mi
527 Elley St Seguin, TX 3.0 3.0 1090 $1,325 $1.22 25d 1 1.41mi
1512 Doncaster Dr Seguin, TX 3.0 2.0 1314 $1,695 $1.29 45d 1 1.42mi
1048 Country Club Dr Seguin, TX 1.0–3.0 1.0–2.0 829 $1,150 $1.39 0d 5 1.50mi

Listing history 11 events

  1. 2026-06-17
    status $149,900 Pending 16 DOM
  2. 2026-06-17
    days on market $149,900 Active 16 DOM
  3. 2026-06-16
    days on market $149,900 Active 15 DOM
  4. 2026-06-13
    statusdays on market $149,900 Active 12 DOM
  5. 2026-06-09
    days on market $149,900 New 8 DOM
  6. 2026-06-08
    days on market $149,900 New 7 DOM
  7. 2026-06-07
    days on market $149,900 New 6 DOM
  8. 2026-06-04
    days on market $149,900 New 3 DOM
  9. 2026-06-03
    days on market $149,900 New 2 DOM
  10. 2026-06-02
    remarks 682-char remark
  11. 2026-06-02
    listed $149,900 New 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
$3,419 · $285/mo
Projected year-2 tax
$3,419 · $285/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$17,423
− Mortgage interest
−$8,397
− Property taxes
−$3,419
− Insurance
−$750
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$4,361
Taxable loss
−$2,291
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$550
After-tax cash flow
$712/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
Seguin ISD
NCES district ID
4839690
Math proficiency
26% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$46,210
Composite
24.17/100
National rank
#7738
State rank
#663 of 826 in TX

Livability — Seguin

Score
66/100
State rank
#592
US rank
#11298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seguin, TX
County
Guadalupe County · 147,291 people
City population
55,600
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
55,600
Household income
$71,039
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1053.0

Population outlook (Guadalupe County) Hauer SSP2

Today (2025)
196,854 people
By 2030
220,210 · +11.9%
By 2040
268,004 · +36.1%
By 2050
316,333 · +60.7%
By 2075
434,747 · +120.8%
By 2100
520,447 · +164.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 49% White 43% Two or more races 26% Black 5%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 24% German/W. Germanic 1%

Political lean MEDSL · Guadalupe

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
+1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -147.43%
Current HPI
160.5435
Rent YoY
▲ 2.04%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+100.1% since first listed
11 events — show timeline
  • 2026-06-01 Listed $149,900 LERA
  • 2025-03-10 Listing Removed CTXMLS
  • 2025-03-04 Relisted CTXMLS
  • 2025-03-04 Price Changed $125,000 CTXMLS
  • 2025-02-12 Contingent CTXMLS
  • 2025-01-16 Listed $159,000 CTXMLS
  • 2019-03-05 Sold (Public Records) Public Records
  • 2019-01-16 Listed $92,185 CTXMLS
  • 2015-08-28 Sold (MLS) CTXMLS
  • 2015-07-07 Listed $74,900 CTXMLS
  • 2006-02-17 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2026): $3,419 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…