704 Hillshire Ave · Wolfforth, TX 79382

$359,000

6 bd · 4.0 ba · 3,091 sqft · MultiFamily public records · 282 Days on market

Built 2019 7,280 sqft lot

---

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 +14.2/30.0
• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• 1% rule +4.7/10.0
• Schools +4.4/10.0
• DSCR +4.3/10.0
• Livability +4.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

Key facts

• 7,280 sq ft lot
• 2 garage spots
• Built 2019

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/2.0-bath units multifamily listed at $359k.

Deal economics

• At list price, monthly cash flow is $62 ($738/yr) — positive. Per door: $31/mo.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $348k (3.2% below list).
• Recommended offer: $316k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 80/100 on livability (#43 in TX, #1,872 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
• Frenship ISD (urban): math 47% / reading 54% proficiency, ranked #162 of 826 in TX (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 472 active listings in the ZIP; solid renter incomes; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
• At $3,475/mo this rent would consume 49% of the median local household income ($84k/yr) (locally 135% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $38k of equity ($2k loan paydown + $36k appreciation (10.0% local appreciation)).
• Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $101k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 2, paydown + projected appreciation supports a ~$62k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 282 days — a 12% lower offer ($316k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 3y 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: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $315,920 (12.0% below list)

Questions for the listing agent

1. It's been on market 282 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
7. 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.
8. 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.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 0.97% ✗
• Cap rate: 6.50%
• Cash-on-cash: 0.73%
• DSCR: 1.03
• GRM: 8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 24.8%
• Equity multiple: 2.99×
• Total profit: $199,617
• Equity at exit: $323,416

10-year hold

• IRR: 21.9%
• Equity multiple: 6.82×
• Total profit: $585,110
• Equity at exit: $697,458

Cash invested: $100,520 (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 79382

• Active inventory: 472
• Price-to-rent: 17.2×

Monthly cashflow live

• Estimated rent: $3,475 high
• Mortgage (P&I): −$1,883
• Tax from tax record: −$651 /mo · $7,818/yr
• Insurance: −$150
• HOA: −$0
• Vacancy / Maint / Mgmt: −$730
• Net cashflow: $62

Break-even live

Break-even rent $3,397

Max offer price $359,000

Occupancy floor 93%

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	3	2	$3,474
Total (2 units)			$3,475

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: $89,750
• Closing costs: $10,770
• Reserves months: —
• Total cash needed: —

Listing history 32 events

1. 2026-06-18
   days on market $359,000 Active 282 DOM
2. 2026-06-17
   days on market $359,000 Active 281 DOM
3. 2026-06-16
   days on market $359,000 Active 280 DOM
4. 2026-06-15
   days on market $359,000 Active 279 DOM
5. 2026-06-13
   days on market $359,000 Active 276 DOM
6. 2026-06-10
   days on market $359,000 Active 274 DOM
7. 2026-06-09
   days on market $359,000 Active 273 DOM
8. 2026-06-08
   days on market $359,000 Active 272 DOM
9. 2026-06-07
   days on market $359,000 Active 271 DOM
10. 2026-06-05
    days on market $359,000 Active 268 DOM
11. 2026-06-03
    days on market $359,000 Active 267 DOM
12. 2026-06-02
    days on market $359,000 Active 266 DOM
13. 2026-06-01
    days on market $359,000 Active 265 DOM
14. 2026-05-31
    days on market $359,000 Active 264 DOM
15. 2026-05-30
    days on market $359,000 Active 263 DOM
16. 2026-03-02
    status Active 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

17. 2026-03-01
    historical 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

18. 2026-02-10
    status Active 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

19. 2026-01-30
    status Pending 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

20. 2025-11-12
    status Active 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

21. 2025-10-29
    status Pending 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

22. 2025-08-12
    listed $359,000 Active 489-char remark

    Show marketing remark (489 chars)

    Rare opportunity for a luxury duplex in Wolfforth in the Frenship School district. This property offers a 3 bedroom, 2 bathroom, 2 car garage on each side with open layouts, well kept - low maintenance landscaping, granite countertops, and luxury vinyl plank flooring. Side A and Side B are currently leased through mid-2026. Marketed rent is $1400/side. Great opportunity for owner who is interested to start investing. Call now for more information on this excellent investment property.

23. 2024-05-17
    historical $1,400
24. 2024-05-16
    listed $1,400
25. 2023-08-24
    status Pending 197-char remark

    Show marketing remark (197 chars)

    Wonderful 2019 duplex in Preston Trails with 3 bed/2 bath/2 car garage in each unit in Frenship ISD. Both units are leased through April 2024 and professionally managed. This is a turnkey property!

26. 2023-08-11
    soldstatus
27. 2023-08-08
    historical 197-char remark

    Show marketing remark (197 chars)

    Wonderful 2019 duplex in Preston Trails with 3 bed/2 bath/2 car garage in each unit in Frenship ISD. Both units are leased through April 2024 and professionally managed. This is a turnkey property!

28. 2023-08-04
    soldstatus Closed 197-char remark

    Show marketing remark (197 chars)

    Wonderful 2019 duplex in Preston Trails with 3 bed/2 bath/2 car garage in each unit in Frenship ISD. Both units are leased through April 2024 and professionally managed. This is a turnkey property!

29. 2023-06-22
    status Pending 197-char remark

    Show marketing remark (197 chars)

    Wonderful 2019 duplex in Preston Trails with 3 bed/2 bath/2 car garage in each unit in Frenship ISD. Both units are leased through April 2024 and professionally managed. This is a turnkey property!

30. 2023-06-14
    listed $385,000 Active 197-char remark

    Show marketing remark (197 chars)

    Wonderful 2019 duplex in Preston Trails with 3 bed/2 bath/2 car garage in each unit in Frenship ISD. Both units are leased through April 2024 and professionally managed. This is a turnkey property!

31. 2023-05-27
    price $400,000
32. 2022-05-19
    price $1,400

ⓘ 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: $7,818 · $651/mo
• Projected year-2 tax: $7,818 · $651/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 4/10 Moderate
• 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 21 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $41,700
• − Mortgage interest: −$20,110
• − Property taxes: −$7,818
• − Insurance: −$1,795
• − Repairs & maintenance: −$3,336
• − Management: −$3,336
• − Depreciation: −$10,444
• Taxable loss: −$5,138
• Est. tax savings @ 24.0%: +$1,233
• After-tax cash flow: $1,972/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: Frenship ISD
• NCES district ID: 4819830
• Math proficiency: 47% ▼ -8.00%
• Reading proficiency: 54% ▬ 0.00%
• Median HH income: $54,376
• Composite: 43.59/100
• National rank: #2976
• State rank: #162 of 826 in TX

Livability — Wolfforth

• Score: 80/100
• State rank: #43
• US rank: #1872

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Wolfforth, TX
• County: Lubbock County · 293,542 people
• City population: 10,512
• Metro: Lubbock, TX
• Population (ZIP): 10,512
• Household income: $84,457
• Rent vs Own: 23.0% rent · 77.0% own
• Severe rent burden: 135.0

Population outlook (Lubbock County) Hauer SSP2

• Today (2025): 345,960 people
• By 2030: 371,449 · +7.4%
• By 2040: 424,539 · +22.7%
• By 2050: 481,150 · +39.1%
• By 2075: 633,467 · +83.1%
• By 2100: 746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (64%)
• Race & ethnicity: White 64% Hispanic / Latino 31% Two or more races 18% Black 1%
• Hispanic origin (detail): Mexican 28%
• Common ancestry: Italian 4% Slovak 2% Lithuanian 2%
• Foreign-born: 4% · Canada
• Languages at home: 85% English-only · Spanish 14%

Political lean MEDSL · Lubbock

• 2024 margin: Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
• 2008→2024 swing: -2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
• All cycles: 2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 166.08%
• Current HPI: 561.4491
• Rent YoY: —
• Metro: Lubbock, 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

+25542.9% since first listed

17 events — show timeline

• 2026-03-02 Relisted — LARMLS
• 2026-03-01 Delisted — LARMLS
• 2026-02-10 Relisted — LARMLS
• 2026-01-30 Pending — LARMLS
• 2025-11-12 Relisted — LARMLS
• 2025-10-29 Pending — LARMLS
• 2025-08-12 Listed $359,000 LARMLS
• 2024-05-17 Rental Removed $1,400 APPFOLIO
• 2024-05-16 Listed for Rent $1,400 APPFOLIO
• 2023-08-24 Pending — LARMLS
• 2023-08-11 Sold (Public Records) — Public Records
• 2023-08-08 Delisted — LARMLS
• 2023-08-04 Sold (MLS) — LARMLS
• 2023-06-22 Pending — LARMLS
• 2023-06-14 Listed $385,000 LARMLS
• 2023-05-27 Price Changed $400,000 LARMLS
• 2022-05-19 Price Changed $1,400 RENT.

Property tax history

+30.1%/yr

Latest (2025): $7,818 · +0.6% YoY. Source: county tax records.