3964 Bristol Dr · Beaumont, TX 77707

$145,000

3 bd · 2.0 ba · 1,307 sqft · SingleFamily public records · 67 Days on market

Built 1962 $111/sqft · 11% below area Est $163k · 11% under

---

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 +20.6/30.0
• ARV discount +12.4/15.0
• DSCR +6.5/10.0
• 1% rule +6.0/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

West End Home for a Great Price. 3/2 in the Heart of the West End. Extra living room and inside laundry. Kitchen includes refrigerator. Wood burning fireplace in living area. Large backyard with lots of storage.

Key facts

• Lots of storage
• Large backyard
• Extra living room

Tags

• EXTRA LIVING ROOM
• INSIDE LAUNDRY
• WOOD BURNING FIREPLACE
• LARGE BACKYARD
• LOTS OF STORAGE

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $145k.

Deal economics

• At list price, monthly cash flow is $127 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $145k).
• Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
• Cap rate 7.9% vs local median 5.3% in Beaumont — 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 64/100 on livability (#739 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, crime F.
• Beaumont ISD (urban): math 14% / reading 22% proficiency, ranked #789 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 151 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 343 units permitted in Jefferson County in 2024 (0 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.

Negotiation context

• It's been on market 67 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 2y 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

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $136,300 (6.0% below list)

Questions for the listing agent

1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 D-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. Crime grade is F 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?
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: 1.10% ✓
• Cap rate: 7.89%
• Cash-on-cash: 5.70%
• DSCR: 1.25
• GRM: 7.6

CMA / ARV

• ARV (median comp): $162,867
• List price: $145,000
• Delta: -10.97%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 6 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
92 Sparrow Way	0.42mi	3/2.0	1,305 (-0%)	3mo	$169,900	$130	78
98 Sparrow Way	0.39mi	3/2.0	1,275 (-2%)	1mo	$198,000	$155	77
3966 Broadmoor Dr	0.09mi	4/1.5 (+1)	1,502 (+15%)	2mo	$115,000	$77	62
137 Briggs St	0.21mi	3/2.0	1,427 (+9%)	20mo	$178,000	$125	59
4375 W Broadway St	0.60mi	3/2.0	1,191 (-9%)	6mo	$169,000	$142	52
520 24th St	0.62mi	3/2.0	1,171 (-10%)	5mo	$159,900	$137	50

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: -10.4%
• Equity multiple: 0.62×
• Total profit: $-15,332
• Equity at exit: $21,620

10-year hold

• IRR: -0.9%
• Equity multiple: 0.94×
• Total profit: $-2,542
• Equity at exit: $12,537

Cash invested: $40,600 (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.

Methodology + full state rankings →

ZIP-level market 77707

• Active inventory: 151
• Price-to-rent: 7.6×

Monthly cashflow live

• Estimated rent: $1,598 high
• Mortgage (P&I): −$760
• Tax from tax record: −$248 /mo · $2,982/yr
• Insurance: −$60
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$336
• Net cashflow: $127

Break-even live

Break-even rent $1,438

Max offer price $145,000

Occupancy floor 87%

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: $36,250
• Closing costs: $4,350
• Reserves months: —
• Total cash needed: —

Rent comps 19 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
340 Maxwell Dr Beaumont, TX	3.0	2.5	1824	$2,100	$1.15	43d	1	0.29mi
3720 Laurel Ave Unit Laurel Ave unit 12 Beaumont, TX	2.0	1.5	1188	$1,095	$0.92	23d	1	0.47mi
3720 Laurel St #6 Beaumont, TX	2.0	1.5	1152	$1,095	$0.95	13d	1	0.49mi
5195 Oriole Dr Beaumont, TX	3.0	2.0	1814	$2,000	$1.10	43d	1	0.50mi
5110 Laurel St Beaumont, TX	3.0	2.0	1303	$1,995	$1.53	21d	1	0.53mi
355 N 18th St Beaumont, TX	3.0	2.0	1050	$1,395	$1.33	43d	1	0.63mi
85 E Caldwood Dr Beaumont, TX	2.0	1.5	1330	$1,223	$0.92	43d	2	0.66mi
85 E Caldwood Dr #6 Beaumont, TX	2.0	1.5	1331	$1,250	$0.94	23d	1	0.66mi
565 25th St Beaumont, TX	2.0	2.0	1128	$1,650	$1.46	13d	1	0.67mi
745 Jeny Ln Beaumont, TX	3.0	1.0	1008	$1,190	$1.18	23d	1	0.87mi
551 Georgetown St Beaumont, TX	2.0	1.5	1317	$1,300	$0.99	43d	1	1.03mi
458 Belvedere Dr Beaumont, TX	3.0	2.0	1465	$1,595	$1.09	21d	1	1.09mi
1425 Washington Village Pkwy Beaumont, TX	1.0–2.0	1.0	861	$1,065	$1.24	13d	1	1.14mi
1215 Longfellow Dr Beaumont, TX	1.0–2.0	1.0–2.0	834	$1,545	$1.85	13d	15	1.25mi
770 Peyton Dr Beaumont, TX	3.0	2.0	1769	$1,895	$1.07	43d	1	1.29mi
2640 Harrison Ave Beaumont, TX	3.0	1.0	1158	$1,295	$1.12	23d	1	1.34mi
2565 Harrison Ave Beaumont, TX	3.0	2.0	1789	$2,150	$1.20	43d	1	1.40mi
6250 Ivanhoe Ln Beaumont, TX	1.0–2.0	1.0–2.0	885	$1,604	$1.81	13d	9	1.43mi
520 Dowlen Rd Beaumont, TX	1.0–2.0	1.0–2.0	940	$1,050	$1.12	13d	10	1.49mi

Listing history 20 events

1. 2026-06-18
   status $145,000 Active 67 DOM
2. 2026-06-09
   status $145,000 Pending 67 DOM
3. 2026-06-08
   days on market $145,000 Active 67 DOM
4. 2026-06-07
   days on market $145,000 Active 66 DOM
5. 2026-06-03
   days on market $145,000 Active 62 DOM
6. 2026-06-02
   days on market $145,000 Active 61 DOM
7. 2026-06-01
   days on market $145,000 Active 60 DOM
8. 2026-05-31
   days on market $145,000 Active 59 DOM
9. 2026-05-30
   days on market $145,000 Active 58 DOM
10. 2026-05-12
    price $145,000 211-char remark

    Show marketing remark (211 chars)

    West End Home for a Great Price. 3/2 in the Heart of the West End. Extra living room and inside laundry. Kitchen includes refrigerator. Wood burning fireplace in living area. Large backyard with lots of storage.

11. 2026-04-15
    price $147,500 211-char remark

    Show marketing remark (211 chars)

    West End Home for a Great Price. 3/2 in the Heart of the West End. Extra living room and inside laundry. Kitchen includes refrigerator. Wood burning fireplace in living area. Large backyard with lots of storage.

12. 2026-04-02
    listed $150,000 Active 211-char remark

    Show marketing remark (211 chars)

    West End Home for a Great Price. 3/2 in the Heart of the West End. Extra living room and inside laundry. Kitchen includes refrigerator. Wood burning fireplace in living area. Large backyard with lots of storage.

13. 2024-06-15
    historical $1,500
14. 2024-06-07
    listed $1,500
15. 2024-04-16
    soldstatus
16. 2024-04-15
    soldstatus Closed
17. 2024-03-29
    historical
18. 2024-03-01
    listed $130,000
19. 2023-05-01
    soldstatus
20. 2018-12-21
    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: $2,982 · $248/mo
• Projected year-2 tax: $2,982 · $248/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 7/10 Severe FEMA zone X · 96% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,174
• − Mortgage interest: −$8,122
• − Property taxes: −$2,982
• − Insurance: −$1,522
• − Repairs & maintenance: −$1,534
• − Management: −$1,534
• − Depreciation: −$4,218
• Taxable loss: −$739
• Est. tax savings @ 24.0%: +$177
• After-tax cash flow: $1,696/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: Beaumont ISD
• NCES district ID: 4809670
• Math proficiency: 14% ▼ -13.00%
• Reading proficiency: 22% ▼ -7.00%
• Median HH income: $41,683
• Composite: 15.43/100
• National rank: #9316
• State rank: #789 of 826 in TX

Livability — Beaumont

• Score: 64/100
• State rank: #739
• US rank: #13710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Beaumont, TX
• County: Jefferson County · 203,592 people
• City population: 125,901
• Metro: Beaumont-Port Arthur, TX
• Population (ZIP): 18,323
• Household income: $69,756
• Rent vs Own: 31.8% rent · 68.2% own
• Severe rent burden: 596.0

Population outlook (Jefferson County) Hauer SSP2

• Today (2025): 259,015 people
• By 2030: 260,685 · +0.6%
• By 2040: 263,309 · +1.7%
• By 2050: 265,237 · +2.4%
• By 2075: 270,193 · +4.3%
• By 2100: 255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.70)
• Race & ethnicity: Black 40% White 28% Hispanic / Latino 23% Two or more races 18% Asian 6%
• Hispanic origin (detail): Mexican 19%
• Common ancestry: Lithuanian 3% Italian 1% Romanian 1%
• Foreign-born: 12% · Canada, Vietnam
• Languages at home: 75% English-only · Spanish 19% Vietnamese 3% Other Indo-European 1%

Political lean MEDSL · Jefferson

• 2024 margin: Lean R (+8.9) · D 45.1% · R 54.0%
• 2008→2024 swing: -11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
• All cycles: 2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -163.16%
• Current HPI: 167.8109
• Rent YoY: —
• Metro: Beaumont-Port Arthur, TX
• 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

+11.5% since first listed

11 events — show timeline

• 2026-05-12 Price Changed $145,000 BBOR
• 2026-04-15 Price Changed $147,500 BBOR
• 2026-04-02 Listed $150,000 BBOR
• 2024-06-15 Rental Removed $1,500 BBOR
• 2024-06-07 Listed for Rent $1,500 BBOR
• 2024-04-16 Sold (Public Records) — Public Records
• 2024-04-15 Sold (MLS) — BBOR
• 2024-03-29 Delisted — BBOR
• 2024-03-01 Listed $130,000 BBOR
• 2023-05-01 Sold (Public Records) — Public Records
• 2018-12-21 Sold (Public Records) — Public Records

Property tax history

+5.1%/yr

Latest (2025): $2,982 · -0.8% YoY. Source: county tax records.