CashFlowRE
Sign in Sign up
105 Greenview Dr
C- Composite 54.79
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 +26.2/30.0
  • DSCR +8.8/10.0
  • 1% rule +7.4/10.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,999

105 Greenview Dr · Texarkana, TX 75501
3 bd · 1.0 ba · 1,002 sqft · SingleFamily public records · 130 Days on market
Built 1959 8,712 sqft lot $100/sqft · 35% above area Est $74k · 35% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

JUST LISTED! This renovation-ready home available in the Texarkana area. This three-bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that is approximately 1,002 sq ft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five-mile radius. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home. When you call be sure and ask if we have any other properties available for sale in the Texarkana area.

Key facts

  • Five mile radius
  • Great layout
  • Notable destinations

Tags

RENOVATION READY HOMEINVESTMENT OPPORTUNITYGREAT LAYOUTDIRECTLY OFF OF I-369NOTABLE DESTINATIONSFIVE MILE RADIUS

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 $100k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.3% in Texarkana — 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 77/100 on livability (#93 in TX, #3,241 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, schools D, crime D.
  • Texarkana ISD (urban): math 36% / reading 41% proficiency, ranked #472 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 320 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($46k/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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 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 1959 — 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
1.24%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
6.7

CMA / ARV

ARV (median comp)
$73,887
List price
$99,999
Delta
35.34%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1029 Mariana Ave 0.58mi 3/1.5 1,044 (+4%) 14mo $150,000 $144 52

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 · 1.63% rent growth · sell at horizon

5-year hold
IRR
-1.6%
Equity multiple
0.94×
Total profit
$-1,695
Equity at exit
$14,910
10-year hold
IRR
6.5%
Equity multiple
1.46×
Total profit
$12,768
Equity at exit
$8,646

Cash invested: $28,000 (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 75501

Home prices YoY
-34.9%
Rents YoY
1.6%
Active inventory
320
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,236 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$157 /mo · $1,882/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$254

Break-even live

Break-even rent $915
Max offer price $99,999
Occupancy floor 74%

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
$25,000
Closing costs
$3,000
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
411 Redwater Rd Wake Village, TX 2.0 1.0 900 $1,500 $1.67 43d 1 0.76mi
501 Westlawn Dr Texarkana, TX 2.0 1.0 775 $800 $1.03 43d 1 0.85mi
60 Clark St Nash, TX 2.0–3.0 2.0 1450 $1,450 $1.00 43d 2 1.09mi

Listing history 27 events

  1. 2026-06-19
    days on market $99,999 Active 130 DOM
  2. 2026-06-18
    days on market $99,999 Active 129 DOM
  3. 2026-06-17
    days on market $99,999 Active 128 DOM
  4. 2026-06-16
    days on market $99,999 Active 127 DOM
  5. 2026-06-15
    days on market $99,999 Active 126 DOM
  6. 2026-06-14
    days on market $99,999 Active 124 DOM
  7. 2026-06-13
    days on market $99,999 Active 123 DOM
  8. 2026-06-10
    days on market $99,999 Active 121 DOM
  9. 2026-06-09
    days on market $99,999 Active 120 DOM
  10. 2026-06-08
    days on market $99,999 Active 119 DOM
  11. 2026-06-07
    days on market $99,999 Active 118 DOM
  12. 2026-06-05
    days on market $99,999 Active 115 DOM
  13. 2026-06-02
    days on market $99,999 Active 113 DOM
  14. 2026-06-01
    days on market $99,999 Active 112 DOM
  15. 2026-05-31
    days on market $99,999 Active 111 DOM
  16. 2026-05-30
    days on market $99,999 Active 110 DOM
  17. 2026-02-19
    price $99,999 807-char remark
    Show marketing remark (807 chars)

    JUST LISTED! This renovation-ready home available in the Texarkana area. This three-bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that is approximately 1,002 sq ft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five-mile radius. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home. When you call be sure and ask if we have any other properties available for sale in the Texarkana area.

  18. 2026-02-09
    listed $104,999 Active 807-char remark
    Show marketing remark (807 chars)

    JUST LISTED! This renovation-ready home available in the Texarkana area. This three-bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that is approximately 1,002 sq ft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five-mile radius. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home. When you call be sure and ask if we have any other properties available for sale in the Texarkana area.

  19. 2025-02-28
    soldstatus Sold 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  20. 2025-02-21
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  21. 2025-02-10
    status Active 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  22. 2025-01-14
    price $99,999 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  23. 2025-01-13
    status Pending 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  24. 2024-10-07
    listed $87,299 Active 494-char remark
    Show marketing remark (494 chars)

    Lovely renovation-ready home available in the Texarkana area. This three bedroom, one bathroom home offers you a fantastic investment opportunity where you can let your personal touch shine. The home has an already great layout that spans 1,002 sqft. This location is directly off of I-369, and has notable destinations such as the Texarkana Metropolitan area, William Karrh Memorial Park, and Wadley Regional Medical Center all within a five mile radius. Contact us today for more information!

  25. 2021-09-03
    soldstatus
  26. 2021-09-01
    soldstatus
  27. 2021-08-09
    listed $20,000

ⓘ 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
$1,882 · $157/mo
Projected year-2 tax
$1,882 · $157/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,833
− Mortgage interest
−$5,601
− Property taxes
−$1,882
− Insurance
−$500
− Repairs & maintenance
−$1,187
− Management
−$1,187
− Depreciation
−$2,909
Taxable income
$1,567
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$376
After-tax cash flow
$2,667/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
Texarkana ISD
NCES district ID
4842480
Math proficiency
36% ▼ -7.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,692
Composite
31.87/100
National rank
#5867
State rank
#472 of 826 in TX

Livability — Texarkana

Score
77/100
State rank
#93
US rank
#3241

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, TX
County
Bowie County · 61,238 people
City population
61,238
Metro
Texarkana, TX-AR
Population (ZIP)
34,866
Household income
$45,995
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
1289.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Black 33% Hispanic / Latino 9% Two or more races 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Lithuanian 1% Portuguese 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

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
▼ -79.14%
Current HPI
147.9402
Rent YoY
▲ 1.63%
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+400.0% since first listed
11 events — show timeline
  • 2026-02-19 Price Changed $99,999 HARMLS
  • 2026-02-09 Listed $104,999 HARMLS
  • 2025-02-28 Sold (MLS) HARMLS
  • 2025-02-21 Pending HARMLS
  • 2025-02-10 Relisted HARMLS
  • 2025-01-14 Price Changed $99,999 HARMLS
  • 2025-01-13 Pending HARMLS
  • 2024-10-07 Listed $87,299 HARMLS
  • 2021-09-03 Sold (Public Records) Public Records
  • 2021-09-01 Sold (MLS) TBOR
  • 2021-08-09 Listed $20,000 TBOR

Property tax history

+5.3%/yr

Latest (2025): $1,882 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…