CashFlowRE
Sign in Sign up
709 Avenue F
B Composite 72.86
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,799

709 Avenue F · Sinton, TX 78387
4 bd · 1.0 ba · 1,212 sqft · SingleFamily public records · 724 Days on market
Built 1976 0.32 ac lot $112/sqft · 20% below area Est $169k · 20% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in Sinton, TX, 709 Avenue F is surrounded by the charm and convenience of a close-knit community. Featuring four bedrooms, one bathroom, and a two-car garage, this property puts you within easy reach of local schools, parks, and shopping areas, making daily life both convenient and enjoyable. Its proximity to larger cities offers the perfect balance of small-town tranquility and access to urban amenities. Ideal for families or anyone looking for a peaceful setting with the benefits of city life just a short drive away. The home does need some TLC and renovations, but can quickly become home-sweet-home in no time! This home is currently being sold in it's current state.

Key facts

  • Close-knit community
  • Peaceful setting
  • 0.32 acre lot

Tags

CLOSE-KNIT COMMUNITYPROXIMITY TO LARGER CITIESPEACEFUL SETTING

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 4-bed/1.0-bath single-family listed at $136k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $136k).
  • Recommended offer: $120k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 3.8% in Sinton — 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 65/100 on livability (#667 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools F, amenities F, commute F.
  • Sinton ISD (town): math 27% / reading 35% proficiency, ranked #601 of 826 in TX (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 159 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 344 units permitted in San Patricio County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $939 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • San Patricio County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 724 days — a 12% lower offer ($120k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $119,503 (12.0% below list)

Questions for the listing agent

  1. It's been on market 724 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 1976 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.29%
Cap rate
10.43%
Cash-on-cash
14.76%
DSCR
1.66
GRM
6.5

CMA / ARV

ARV (median comp)
$169,450
List price
$135,799
Delta
-19.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
606 Avenue F 0.08mi 4/2.0 1,148 (-5%) 10mo $199,900 $174 75
600 E Merriman St 0.30mi 3/2.0 (-1) 1,301 (+7%) 2mo $60,000 $46 63
1018 Laredo St 0.24mi 4/1.0 1,120 (-8%) 20mo $155,900 $139 60
621 E Merriman St 0.33mi 3/2.0 (-1) 1,170 (-4%) 13mo $165,750 $142 59
117 Moonlite 0.29mi 3/1.0 (-1) 1,344 (+11%) 7mo $189,900 $141 58
509 Avenue B 0.33mi 3/2.0 (-1) 1,202 (-1%) 20mo $165,000 $137 58
212 Hugh St 0.59mi 3/2.0 (-1) 1,240 (+2%) 5mo $135,000 $109 56
203 W Fourth St 0.38mi 3/2.0 (-1) 1,058 (-13%) 4mo $169,900 $161 49
400 Avenue B 0.41mi 3/2.0 (-1) 1,096 (-10%) 14mo $179,999 $164 44
925 E 4th St 0.21mi 3/2.0 (-1) 1,347 (+11%) 22mo $239,000 $177 44
113 N Pirate Blvd 0.60mi 3/2.0 (-1) 1,325 (+9%) 22mo $175,000 $132 30

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
5.3%
Equity multiple
1.21×
Total profit
$7,796
Equity at exit
$20,248
10-year hold
IRR
14.7%
Equity multiple
2.19×
Total profit
$45,196
Equity at exit
$11,741

Cash invested: $38,024 (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 78387

Active inventory
159
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,750 medium interval (Pro) →
Mortgage (P&I)
$712
Tax from tax record
$146 /mo · $1,753/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$468

Break-even live

Break-even rent $1,158
Max offer price $135,799
Occupancy floor 68%

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
$33,950
Closing costs
$4,074
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
804 Avenue B St Unit B Sinton, TX 3.0 2.0 1092 $1,750 $1.60 21d 1 0.38mi

Listing history 18 events

  1. 2026-06-18
    days on market $135,799 Active 724 DOM
  2. 2026-06-17
    days on market $135,799 Active 723 DOM
  3. 2026-06-16
    days on market $135,799 Active 722 DOM
  4. 2026-06-15
    days on market $135,799 Active 721 DOM
  5. 2026-06-15
    days on market $135,799 Active 720 DOM
  6. 2026-06-13
    days on market $135,799 Active 719 DOM
  7. 2026-06-12
    days on market $135,799 Active 718 DOM
  8. 2026-06-09
    days on market $135,799 Active 715 DOM
  9. 2026-06-08
    days on market $135,799 Active 714 DOM
  10. 2026-06-08
    days on market $135,799 Active 713 DOM
  11. 2026-06-05
    days on market $135,799 Active 711 DOM
  12. 2026-06-03
    days on market $135,799 Active 709 DOM
  13. 2026-06-02
    days on market $135,799 Active 708 DOM
  14. 2026-06-01
    days on market $135,799 Active 707 DOM
  15. 2026-05-31
    days on market $135,799 Active 706 DOM
  16. 2024-09-09
    price $135,799 685-char remark
    Show marketing remark (685 chars)

    Located in Sinton, TX, 709 Avenue F is surrounded by the charm and convenience of a close-knit community. Featuring four bedrooms, one bathroom, and a two-car garage, this property puts you within easy reach of local schools, parks, and shopping areas, making daily life both convenient and enjoyable. Its proximity to larger cities offers the perfect balance of small-town tranquility and access to urban amenities. Ideal for families or anyone looking for a peaceful setting with the benefits of city life just a short drive away. The home does need some TLC and renovations, but can quickly become home-sweet-home in no time! This home is currently being sold in it's current state.

  17. 2024-06-24
    listed $139,999 Active 685-char remark
    Show marketing remark (685 chars)

    Located in Sinton, TX, 709 Avenue F is surrounded by the charm and convenience of a close-knit community. Featuring four bedrooms, one bathroom, and a two-car garage, this property puts you within easy reach of local schools, parks, and shopping areas, making daily life both convenient and enjoyable. Its proximity to larger cities offers the perfect balance of small-town tranquility and access to urban amenities. Ideal for families or anyone looking for a peaceful setting with the benefits of city life just a short drive away. The home does need some TLC and renovations, but can quickly become home-sweet-home in no time! This home is currently being sold in it's current state.

  18. 2007-01-24
    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
$1,753 · $146/mo
Projected year-2 tax
$2,485 · $207/mo
Expected delta
+$733/yr (+$61/mo · 41.8%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 46% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 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
$21,000
− Mortgage interest
−$7,607
− Property taxes
−$1,753
− Insurance
−$679
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$3,951
Taxable income
$3,651
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$876
After-tax cash flow
$4,736/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
Sinton ISD
NCES district ID
4840350
Math proficiency
27% ▼ -19.00%
Reading proficiency
35% ▼ -3.00%
Median HH income
$44,618
Composite
26.49/100
National rank
#7208
State rank
#601 of 826 in TX

Livability — Sinton

Score
65/100
State rank
#667
US rank
#12510

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sinton, TX
Population (ZIP)
9,604

Population outlook (San Patricio County) Hauer SSP2

Today (2025)
75,538 people
By 2030
79,575 · +5.3%
By 2040
87,670 · +16.1%
By 2050
96,107 · +27.2%
By 2075
117,984 · +56.2%
By 2100
130,010 · +72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (71%)
Race & ethnicity
Hispanic / Latino 71% Two or more races 33% White 25% Black 2%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
62% English-only · Spanish 38%

Political lean MEDSL · San Patricio

2024 margin
Solid R (+36.4) · D 31.4% · R 67.8%
2008→2024 swing
-19.8pp toward R · 2008: -16.6pp · 2024: -36.4pp
All cycles
2024: R+36.4 2020: R+29.1 2016: R+24.1 2012: R+20.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.32%
Current HPI
149.9517
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

-3.0% since first listed
3 events — show timeline
  • 2024-09-09 Price Changed $135,799 HARMLS
  • 2024-06-24 Listed $139,999 HARMLS
  • 2007-01-24 Sold (Public Records) Public Records

Property tax history

+0.7%/yr

Latest (2025): $1,753 · -11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…