CashFlowRE
Sign in Sign up
1503 Eilenstein St
B- Composite 68.83
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
  • Livability +3.3/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$63,900

1503 Eilenstein St · Palestine, TX 75801
3 bd · 1.0 ba · 1,796 sqft · Manufactured public records · 259 Days on market
Built 1972 6,316 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

Key facts

  • 6,316 sq ft lot
  • Built 1972
  • Listed 258 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 3-bed/1.0-bath manufactured listed at $64k.

Deal economics

  • At list price, monthly cash flow is $821 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $64k).
  • Recommended offer: $56k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% vs local median 3.9% in Palestine — 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 66/100 on livability (#657 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, schools D, employment D.
  • Palestine ISD (town): math 36% / reading 37% proficiency, ranked #509 of 826 in TX (top 62%) — 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: 196 active listings in the ZIP; 29 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $442 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Anderson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 259 days — a 12% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 4 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

  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,232 (12.0% below list)

Questions for the listing agent

  1. It's been on market 259 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. 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?
  6. Crime grade is D 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?
  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 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
2.39%
Cap rate
21.70%
Cash-on-cash
55.03%
DSCR
3.45
GRM
3.5

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
53.3%
Equity multiple
3.34×
Total profit
$41,893
Equity at exit
$9,528
10-year hold
IRR
58.5%
Equity multiple
6.80×
Total profit
$103,722
Equity at exit
$5,525

Cash invested: $17,892 (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 75801

Home prices YoY
-35.0%
Active inventory
196
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,524 medium interval (Pro) →
Mortgage (P&I)
$335
Tax from tax record
$22 /mo · $264/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$821

Break-even live

Break-even rent $486
Max offer price $63,900
Occupancy floor 41%

Sensitivity live

Price -10% $857 -5% $839 +0% $821 +5% $802 +10% $784
Rent -10% $700 -5% $760 +0% $821 +5% $881 +10% $941
Rate -1.0pp $853 -0.5pp $837 base $821 +0.5pp $804 +1.0pp $787

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
$15,975
Closing costs
$1,917
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 45 events

  1. 2026-06-19
    days on market $63,900 Active 259 DOM
  2. 2026-06-18
    days on market $63,900 Active 258 DOM
  3. 2026-06-17
    days on market $63,900 Active 257 DOM
  4. 2026-06-16
    days on market $63,900 Active 256 DOM
  5. 2026-06-15
    days on market $63,900 Active 255 DOM
  6. 2026-06-14
    days on market $63,900 Active 253 DOM
  7. 2026-06-12
    days on market $63,900 Active 252 DOM
  8. 2026-06-09
    days on market $63,900 Active 249 DOM
  9. 2026-06-08
    days on market $63,900 Active 248 DOM
  10. 2026-06-07
    days on market $63,900 Active 247 DOM
  11. 2026-06-04
    days on market $63,900 Active 243 DOM
  12. 2026-06-02
    days on market $63,900 Active 242 DOM
  13. 2026-06-01
    days on market $63,900 Active 241 DOM
  14. 2026-05-31
    days on market $63,900 Active 240 DOM
  15. 2026-05-31
    days on market $63,900 Active 239 DOM
  16. 2026-05-16
    price $59,900 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  17. 2026-05-07
    price $64,100 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  18. 2026-05-07
    price $64,100 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  19. 2026-04-24
    price $64,200 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  20. 2026-04-24
    price $64,200 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  21. 2026-04-10
    price $64,300 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  22. 2026-04-10
    price $64,300 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  23. 2026-04-03
    price $64,400 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  24. 2026-04-03
    price $64,400 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  25. 2026-03-26
    price $64,500 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  26. 2026-03-26
    price $64,500 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  27. 2026-03-06
    price $64,600 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  28. 2026-03-06
    price $64,600 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  29. 2026-02-21
    price $64,700 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  30. 2026-02-21
    price $64,700 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  31. 2026-01-02
    status Active 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  32. 2026-01-01
    historical 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  33. 2025-11-20
    price $59,900 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  34. 2025-11-06
    price $64,800 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  35. 2025-10-16
    price $64,800 538-char remark
    Show marketing remark (538 chars)

    Seller Financing is available!!! Welcome to 1503 E Eilenstine in Palestine, TX. Mobile home that has plenty of space!!! Freshly painted throughout the house to freshen up the property. Subfloor has been replaced as well as new flooring installed throughout the property. This property is priced to sell and offers plenty of room to make it your own. Come make this your home and put your personal touch on this property. Great opportunity for a first-time homebuyer or owner finance buyer. This sale includes the land as well as the home.

  36. 2025-10-08
    price $64,900 538-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  37. 2025-10-08
    price $64,900 247-char remark
    Show marketing remark (247 chars)

    For Sale in Palestine, TX! Spacious 1,796 sq. ft. mobile/manufactured home at 1503 Eilenstein St. Priced to sell and ready for a new owner. Perfect for a first-time homebuyer or investor looking for a great opportunity. Don’t miss this one!

  38. 2025-10-02
    listed $65,000 Active 247-char remark
    Show marketing remark (538 chars)

    Seller Financing is available!!! Welcome to 1503 E Eilenstine in Palestine, TX. Mobile home that has plenty of space!!! Freshly painted throughout the house to freshen up the property. Subfloor has been replaced as well as new flooring installed throughout the property. This property is priced to sell and offers plenty of room to make it your own. Come make this your home and put your personal touch on this property. Great opportunity for a first-time homebuyer or owner finance buyer. This sale includes the land as well as the home.

  39. 2025-10-02
    listed $65,000 Active 538-char remark
    Show marketing remark (538 chars)

    Seller Financing is available!!! Welcome to 1503 E Eilenstine in Palestine, TX. Mobile home that has plenty of space!!! Freshly painted throughout the house to freshen up the property. Subfloor has been replaced as well as new flooring installed throughout the property. This property is priced to sell and offers plenty of room to make it your own. Come make this your home and put your personal touch on this property. Great opportunity for a first-time homebuyer or owner finance buyer. This sale includes the land as well as the home.

  40. 2024-12-31
    historical
  41. 2024-11-23
    price $25,000
  42. 2024-10-29
    price $35,000
  43. 2024-08-25
    listed $39,900 Active
  44. 2024-02-16
    soldstatus
  45. 2008-08-29
    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
$264 · $22/mo
Projected year-2 tax
$1,169 · $97/mo
Expected delta
+$905/yr (+$75/mo · 342.7%)

ⓘ 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 ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$18,293
− Mortgage interest
−$3,579
− Property taxes
−$264
− Insurance
−$320
− Repairs & maintenance
−$1,463
− Management
−$1,463
− Depreciation
−$1,859
Taxable income
$9,344
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,243
After-tax cash flow
$7,604/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
Palestine ISD
NCES district ID
4834050
Math proficiency
36% ▼ -12.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,881
Composite
30.34/100
National rank
#6267
State rank
#509 of 826 in TX

Livability — Palestine

Score
66/100
State rank
#657
US rank
#12357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palestine, TX
County
Anderson County · 17,531 people
City population
17,531
Metro
Palestine, TX
Population (ZIP)
17,531
Household income
$56,787
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
609.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
56,663 people
By 2030
57,373 · +1.3%
By 2040
58,960 · +4.1%
By 2050
59,073 · +4.3%
By 2075
53,737 · -5.2%
By 2100
42,516 · -25.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Black 27% Hispanic / Latino 17% Two or more races 15% Native American 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
8% · Canada
Languages at home
85% English-only · Spanish 12%

Political lean MEDSL · Anderson

2024 margin
Solid R (+61.8) · D 18.8% · R 80.6%
2008→2024 swing
-18.3pp toward R · 2008: -43.5pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.0 2016: R+58.1 2012: R+52.2 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.17%
Current HPI
154.6138
Rent YoY
Metro
Palestine, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+50.1% since first listed
30 events — show timeline
  • 2026-05-16 Price Changed $59,900 CTXMLS
  • 2026-05-07 Price Changed $64,100 NTREIS
  • 2026-05-07 Price Changed $64,100 CTXMLS
  • 2026-04-24 Price Changed $64,200 NTREIS
  • 2026-04-24 Price Changed $64,200 CTXMLS
  • 2026-04-10 Price Changed $64,300 NTREIS
  • 2026-04-10 Price Changed $64,300 CTXMLS
  • 2026-04-03 Price Changed $64,400 NTREIS
  • 2026-04-03 Price Changed $64,400 CTXMLS
  • 2026-03-26 Price Changed $64,500 NTREIS
  • 2026-03-26 Price Changed $64,500 CTXMLS
  • 2026-03-06 Price Changed $64,600 NTREIS
  • 2026-03-06 Price Changed $64,600 CTXMLS
  • 2026-02-21 Price Changed $64,700 NTREIS
  • 2026-02-21 Price Changed $64,700 CTXMLS
  • 2026-01-02 Relisted CTXMLS
  • 2026-01-01 Listing Removed CTXMLS
  • 2025-11-20 Price Changed $59,900 CTXMLS
  • 2025-11-06 Price Changed $64,800 CTXMLS
  • 2025-10-16 Price Changed $64,800 NTREIS
  • 2025-10-08 Price Changed $64,900 NTREIS
  • 2025-10-08 Price Changed $64,900 CTXMLS
  • 2025-10-02 Listed $65,000 CTXMLS
  • 2025-10-02 Listed $65,000 NTREIS
  • 2024-12-31 Listing Removed NTREIS
  • 2024-11-23 Price Changed $25,000 NTREIS
  • 2024-10-29 Price Changed $35,000 NTREIS
  • 2024-08-25 Listed $39,900 NTREIS
  • 2024-02-16 Sold (Public Records) Public Records
  • 2008-08-29 Sold (Public Records) Public Records

Property tax history

-0.4%/yr

Latest (2025): $264 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…