CashFlowRE
Sign in Sign up
708 Peach
B- Composite 68.79
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 +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

708 Peach · Floresville, TX 78114
3 bd · 1.0 ba · 836 sqft · SingleFamily public records · 47 Days on market
Built 1910 0.54 ac lot $84/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

0.54-Acre Investor Special - Multiple Exit Strategies & Utilities Ready. Prime opportunity in Wilson County! This expansive 0.54-acre lot offers maximum flexibility for your next project. Utilities are already in place with water and electric connected on-site. Choose Your Strategy: Renovate: Restore the existing structure to its full potential. New Build: Clear the site for a custom dream home. Rapid Turn: Perfect for MFR, Modular, or Pier & Beam placement. Value Advantage: Land alone valued at $85,780 per Tax Assessor. This is a high-equity play ready for immediate development.

Key facts

  • Existing structure
  • Land valued at 85780
  • 0.54-acre lot

Tags

0.54-ACRE LOTUTILITIES READYWATER AND ELECTRIC CONNECTEDEXISTING STRUCTURELAND VALUED AT 85780

Property features AI

Finance

  • HOA & community: Subdivision: FLORESVILLE SECTIONS

Exterior

  • Utilities: City water/sewer
  • Home design: Pre-owned property; Approximate age: 116 years
  • Construction: Composition roof
  • Exterior features: Siding exterior

Interior

  • Kitchen: Kitchen approx. 10 x 10
  • Bedrooms: Master bedroom (lower level) — approx. 12 x 12; Bedroom 2 — approx. 10 x 10; Bedroom 3 — approx. 10 x 10
  • Flooring: Carpeting; Wood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Propane (owned) heating; Other heating (see remarks); Other air conditioning (see remarks)
  • Interior features: One living area; Some window coverings remain

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 single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 2.0% in Floresville — 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 (#681 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D+, health & safety D+, amenities F.
  • Floresville ISD (town): math 32% / reading 36% proficiency, ranked #504 of 826 in TX (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Floresville North El (math 30% / reading 37%, grade F, #2,174 of 4,322 statewide, top 51%, 844 students, 58% FRL); Floresville H S (math 36% / reading 45%, grade F, #798 of 1,632 statewide, top 49%, 1,246 students, 52% FRL).
  • Market conditions: 302 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 135 units permitted in Wilson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Wilson County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; flood insurance adds $427/mo; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.10%
Cap rate
16.44%
Cash-on-cash
36.25%
DSCR
2.61
GRM
4.0

CMA / ARV

ARV (median comp)
$142,639
List price
$70,000
Delta
-50.93%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-463
Equity at exit
$10,437
10-year hold
IRR
9.5%
Equity multiple
1.74×
Total profit
$14,539
Equity at exit
$6,052

Cash invested: $19,600 (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 78114

Home prices YoY
-27.3%
Active inventory
302
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$172 /mo · $2,059/yr
Insurance
$29
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$166

Break-even live

Break-even rent $1,259
Max offer price $70,000
Occupancy floor 84%

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
$17,500
Closing costs
$2,100
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
1310 S 4th St Floresville, TX 2.0 1.0 932 $1,450 $1.56 1d 1 1.08mi

Listing history 14 events

  1. 2026-06-18
    days on market $70,000 Active 47 DOM
  2. 2026-06-17
    days on market $70,000 Active 46 DOM
  3. 2026-06-16
    days on market $70,000 Active 45 DOM
  4. 2026-06-15
    days on market $70,000 Active 44 DOM
  5. 2026-06-13
    days on market $70,000 Active 42 DOM
  6. 2026-06-09
    days on market $70,000 Active 38 DOM
  7. 2026-06-08
    days on market $70,000 Active 37 DOM
  8. 2026-06-07
    days on market $70,000 Active 36 DOM
  9. 2026-06-04
    days on market $70,000 Active 33 DOM
  10. 2026-06-03
    days on market $70,000 Active 32 DOM
  11. 2026-06-02
    days on market $70,000 Active 31 DOM
  12. 2026-06-01
    days on market $70,000 Active 30 DOM
  13. 2026-05-31
    days on market $70,000 Active 29 DOM
  14. 2026-05-02
    listed $70,000 New 606-char remark

ⓘ 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
$2,059 · $172/mo
Projected year-2 tax
$2,059 · $172/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 7/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$17,619
− Mortgage interest
−$3,921
− Property taxes
−$2,059
− Insurance
−$5,468
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$2,036
Taxable income
$1,315
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$316
After-tax cash flow
$1,671/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
Floresville ISD
NCES district ID
4819350
Math proficiency
32% ▼ -14.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$59,736
Composite
30.44/100
National rank
#6234
State rank
#504 of 826 in TX

Livability — Floresville

Score
65/100
State rank
#681
US rank
#12747

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Floresville, TX
County
Wilson County · 24,283 people
City population
24,283
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
24,283
Household income
$88,087
Rent vs Own
16.6% rent · 83.4% own
Severe rent burden
400.0

Population outlook (Wilson County) Hauer SSP2

Today (2025)
58,434 people
By 2030
63,912 · +9.4%
By 2040
74,704 · +27.8%
By 2050
85,024 · +45.5%
By 2075
111,025 · +90.0%
By 2100
126,692 · +116.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (51%)
Race & ethnicity
Hispanic / Latino 51% White 44% Two or more races 23% Black 2%
Hispanic origin (detail)
Mexican 46%
Common ancestry
Romanian 6% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
71% English-only · Spanish 27% Russian/Polish/Slavic 1%

Political lean MEDSL · Wilson

2024 margin
Solid R (+53.7) · D 22.9% · R 76.6%
2008→2024 swing
-19.8pp toward R · 2008: -33.9pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+48.4 2016: R+47.8 2012: R+43.0 2008: R+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.16%
Current HPI
210.9474
Rent YoY
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-02 Listed $70,000 LERA

Property tax history

+6.3%/yr

Latest (2025): $2,059 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…