CashFlowRE
Sign in Sign up
7655 Cohenour Rd
C- Composite 52.22
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

7655 Cohenour Rd · Mauriceville, TX 77632
3 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 15 Days on market
Built 2021 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mauriceville Beauty On . 45 Acre Lot with Pasture Views!! This "like new" property offers the perfect floor plan, in an amazing location with inviting country charm. Step inside to a large living area that flows beautifully into an inviting kitchen featuring an island, serving bar for entertaining, and an abundance of cabinetry. The split floor plan provides privacy with a spacious primary suite offering a spa like bath complete with a deep soaking tub and separate shower. Additional features include an indoor laundry room, large wood deck for relaxing evenings, oversized detached storage building/shop and large covered carport for utility vehicles or extra equipment. Located outside city limits in the heart of Mauriceville close to schools and shopping. This one is "move-in" ready and waiting on its new owners!!

Key facts

  • Inviting kitchen
  • Large living area
  • Split floor plan

Tags

LARGE LIVING AREAINVITING KITCHENISLAND SERVING BARABUNDANCE OF CABINETRYSPLIT FLOOR PLANSPA LIKE BATH

Property features AI

Finance

  • Other: Lease not considered

Exterior

  • Parking: Detached carport; Carport for 2 vehicles
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Residential property; Built in 2021; Block foundation
  • Construction: Vinyl siding; Block foundation; Built in 2021; Metal roof
  • Exterior features: Metal roof; Lot with other features

Interior

  • Kitchen: Dishwasher; Electric range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Washer hookup and electric dryer hookup; Dishwasher; Electric range; 7 total rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 manufactured listed at $150k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/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 $143k (4.4% below list).
  • Recommended offer: $143k (4.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#575 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Little Cypress-Mauriceville CISD (rural): math 35% / reading 40% proficiency, ranked #435 of 826 in TX (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mauriceville El (math 29% / reading 33%, grade F, #2,429 of 4,322 statewide, top 57%, 571 students, 62% FRL); Mauriceville Middle (math 37% / reading 36%, grade F, #786 of 1,662 statewide, top 48%, 292 students, 49% FRL) — zoned schools average 55% FRL vs 40% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 294 active listings in the ZIP; 235 units permitted in Orange County in 2024 (50 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.
  • Orange County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 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: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,239 (4.4% 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. 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.
  4. 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.
  5. 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
0.96%
Cap rate
7.87%
Cash-on-cash
5.63%
DSCR
1.25
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-11,799
Equity at exit
$22,351
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$5,698
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 77632

Home prices YoY
-31.6%
Active inventory
294
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,432 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$86 /mo · $1,035/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$197

Break-even live

Break-even rent $1,183
Max offer price $149,900
Occupancy floor 81%

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.

Listing history 8 events

  1. 2026-06-07
    days on market $149,900 Pending 15 DOM
  2. 2026-06-03
    days on market $149,900 Pending 14 DOM
  3. 2026-06-02
    days on market $149,900 Pending 13 DOM
  4. 2026-06-01
    days on market $149,900 Pending 12 DOM
  5. 2026-05-31
    days on market $149,900 Pending 11 DOM
  6. 2026-05-30
    days on market $149,900 Pending 10 DOM
  7. 2026-05-20
    listed $149,900 Active 845-char remark
    Show marketing remark (845 chars)

    Mauriceville Beauty On . 45 Acre Lot with Pasture Views!! This "like new" property offers the perfect floor plan, in an amazing location with inviting country charm. Step inside to a large living area that flows beautifully into an inviting kitchen featuring an island, serving bar for entertaining, and an abundance of cabinetry. The split floor plan provides privacy with a spacious primary suite offering a spa like bath complete with a deep soaking tub and separate shower. Additional features include an indoor laundry room, large wood deck for relaxing evenings, oversized detached storage building/shop and large covered carport for utility vehicles or extra equipment. Located outside city limits in the heart of Mauriceville close to schools and shopping. This one is "move-in" ready and waiting on its new owners!!

  8. 2026-05-20
    listed $149,900 Active
    Show marketing remark (845 chars)

    Mauriceville Beauty On . 45 Acre Lot with Pasture Views!! This "like new" property offers the perfect floor plan, in an amazing location with inviting country charm. Step inside to a large living area that flows beautifully into an inviting kitchen featuring an island, serving bar for entertaining, and an abundance of cabinetry. The split floor plan provides privacy with a spacious primary suite offering a spa like bath complete with a deep soaking tub and separate shower. Additional features include an indoor laundry room, large wood deck for relaxing evenings, oversized detached storage building/shop and large covered carport for utility vehicles or extra equipment. Located outside city limits in the heart of Mauriceville close to schools and shopping. This one is "move-in" ready and waiting on its new owners!!

ⓘ 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
$1,035 · $86/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$1,708/yr (+$142/mo · 165.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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 · 2 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
$17,189
− Mortgage interest
−$8,397
− Property taxes
−$1,035
− Insurance
−$750
− Repairs & maintenance
−$1,375
− Management
−$1,375
− Depreciation
−$4,361
Taxable loss
−$104
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$25
After-tax cash flow
$2,386/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained mobile home offers a good condition with modern updates and a spacious floor plan, making it an attractive option for both resale and rental.

Value-add opportunities

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Both Replace ceiling fans with energy-efficient models — Energy-efficient fans can save on energy costs and improve comfort
  • Both Install smart home devices — Smart home devices can increase property value and attract tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Both Replace ceiling fans with energy-efficient models — Energy-efficient fans can save on energy costs and improve comfort
  • Both Install smart home devices — Smart home devices can increase property value and attract tech-savvy buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Little Cypress-Mauriceville CISD
NCES district ID
4827690
Math proficiency
35% ▼ -5.00%
Reading proficiency
40% ▲ 1.00%
Median HH income
$60,483
Composite
33.41/100
National rank
#5473
State rank
#435 of 826 in TX

Livability — Mauriceville

Score
67/100
State rank
#575
US rank
#10991

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orange County · 87,112 people
City population
22,976
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
22,976
Household income
$74,418
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
431.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
88,065 people
By 2030
89,591 · +1.7%
By 2040
91,982 · +4.4%
By 2050
93,023 · +5.6%
By 2075
94,871 · +7.7%
By 2100
88,155 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 8% Two or more races 6% Black 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 8% Slovak 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Orange

2024 margin
Solid R (+66.8) · D 16.4% · R 83.1%
2008→2024 swing
-19.6pp toward R · 2008: -47.1pp · 2024: -66.8pp
All cycles
2024: R+66.8 2020: R+63.4 2016: R+61.9 2012: R+54.3 2008: R+47.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.96%
Current HPI
149.354
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

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-05-20 Listed $149,900 HARMLS
  • 2026-05-20 Listed $149,900 BBOR

Property tax history

+4.7%/yr

Latest (2025): $1,035 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…