CashFlowRE
Sign in Sign up
210 E 9th
B- Composite 69.74
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 +7.5/15.0
  • 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

$25,000

210 E 9th · Hooks, TX 75561
2 bd · 1.0 ba · 980 sqft · Manufactured public records · 123 Days on market
Built 1972 0.34 ac lot ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mobile home situated on a good sized lot. Property is being sold as-is and will require significant clean out and renovation. Ideal for investors or buyers looking for a lot to improve or redevelop. Call for more info!

Key facts

  • 0.34 acre lot
  • Built 1972
  • Listed 122 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 manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($910 rent vs $25k).
  • Recommended offer: $22k (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: 65 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 $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% 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 $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 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 1972 — 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
3.64%
Cap rate
32.66%
Cash-on-cash
94.18%
DSCR
5.19
GRM
2.3

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
95.0%
Equity multiple
5.42×
Total profit
$30,953
Equity at exit
$3,728
10-year hold
IRR
97.8%
Equity multiple
11.29×
Total profit
$72,058
Equity at exit
$2,162

Cash invested: $7,000 (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
65
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$910 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$28 /mo · $335/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$191
Net cashflow
$549

Break-even live

Break-even rent $215
Max offer price $25,000
Occupancy floor 35%

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
$6,250
Closing costs
$750
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 21 events

  1. 2026-06-19
    days on market $25,000 Active 123 DOM
  2. 2026-06-18
    days on market $25,000 Active 122 DOM
  3. 2026-06-17
    days on market $25,000 Active 121 DOM
  4. 2026-06-16
    days on market $25,000 Active 120 DOM
  5. 2026-06-15
    days on market $25,000 Active 119 DOM
  6. 2026-06-14
    days on market $25,000 Active 117 DOM
  7. 2026-06-13
    days on market $25,000 Active 116 DOM
  8. 2026-06-10
    days on market $25,000 Active 114 DOM
  9. 2026-06-09
    days on market $25,000 Active 113 DOM
  10. 2026-06-08
    days on market $25,000 Active 112 DOM
  11. 2026-06-07
    days on market $25,000 Active 111 DOM
  12. 2026-06-05
    days on market $25,000 Active 108 DOM
  13. 2026-06-03
    days on market $25,000 Active 107 DOM
  14. 2026-06-02
    days on market $25,000 Active 106 DOM
  15. 2026-06-01
    days on market $25,000 Active 105 DOM
  16. 2026-05-31
    days on market $25,000 Active 104 DOM
  17. 2026-05-30
    days on market $25,000 Active 103 DOM
  18. 2026-05-04
    price $25,000 218-char remark
    Show marketing remark (218 chars)

    Mobile home situated on a good sized lot. Property is being sold as-is and will require significant clean out and renovation. Ideal for investors or buyers looking for a lot to improve or redevelop. Call for more info!

  19. 2026-02-16
    listed $35,000 Active 218-char remark
    Show marketing remark (218 chars)

    Mobile home situated on a good sized lot. Property is being sold as-is and will require significant clean out and renovation. Ideal for investors or buyers looking for a lot to improve or redevelop. Call for more info!

  20. 2016-09-01
    soldstatus
  21. 2003-11-03
    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
$335 · $28/mo
Projected year-2 tax
$458 · $38/mo
Expected delta
+$122/yr (+$10/mo · 36.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$10,920
− Mortgage interest
−$1,400
− Property taxes
−$335
− Insurance
−$125
− Repairs & maintenance
−$874
− Management
−$874
− Depreciation
−$727
Taxable income
$6,584
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,580
After-tax cash flow
$5,013/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

-28.6% since first listed
4 events — show timeline
  • 2026-05-04 Price Changed $25,000 NTREIS
  • 2026-02-16 Listed $35,000 NTREIS
  • 2016-09-01 Sold (Public Records) Public Records
  • 2003-11-03 Sold (Public Records) Public Records

Property tax history

+0.4%/yr

Latest (2025): $335 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…