CashFlowRE
Sign in Sign up
888 Lobo Loop
C- Composite 51.68
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • DSCR +4.4/10.0
  • Schools +4.4/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

888 Lobo Loop · Castroville, TX 78861
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 290 Days on market
Built 2022 Good condition 0.94 ac lot $184/sqft · 29% above area Est $220k · 23% under ↓ 28% since listing

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

Listing remarks MLS

Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

Key facts

  • No city taxes
  • Medina valley isd
  • 0.94 acre lot

Tags

LAS FINCAS NEIGHBORHOODMEDINA VALLEY ISDNO CITY TAXESAEROBIC SEPTIC SYSTEMNEWLY INSTALLED UTILITIESDRIVEWAY AND DRAINAGE CULVERT

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/2.0-bath manufactured listed at $170k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $33 ($401/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (16.4% below list).
  • Recommended offer: $142k (16.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.7% in Castroville — 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 73/100 on livability (#212 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D+, amenities F, commute F.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 114 active listings in the ZIP; 102 units permitted in Medina County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Medina County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 290 days — a 12% lower offer ($150k) 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.
Recommended offer $142,147 (16.4% below list)

Questions for the listing agent

  1. It's been on market 290 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.53%
Cash-on-cash
0.84%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (median comp)
$220,391
List price
$170,000
Delta
-22.86%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.0%
Equity multiple
0.47×
Total profit
$-25,451
Equity at exit
$25,348
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-19,549
Equity at exit
$14,698

Cash invested: $47,600 (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 78861

Home prices YoY
-22.7%
Active inventory
114
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,421 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$127 /mo · $1,527/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$33

Break-even live

Break-even rent $1,379
Max offer price $170,000
Occupancy floor 93%

Sensitivity live

Price -10% $130 -5% $82 +0% $33 +5% $-15 +10% $-63
Rent -10% $-79 -5% $-23 +0% $33 +5% $90 +10% $146
Rate -1.0pp $119 -0.5pp $77 base $33 +0.5pp $-11 +1.0pp $-55

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
$42,500
Closing costs
$5,100
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.

Listing history 13 events

  1. 2026-05-15
    status Pending 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  2. 2026-03-17
    price $170,000 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  3. 2026-01-16
    price $172,500 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  4. 2025-12-08
    status Back on Market 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  5. 2025-11-22
    status Pending 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  6. 2025-09-17
    price $173,000 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  7. 2025-07-13
    listed $175,000 New 727-char remark
    Show marketing remark (727 chars)

    Situated on just under an acre, this 2022 Titan manufactured home has been so gently lived in! Meticulously maintained and conveniently located just north of highway 90 in Las Fincas neighborhood between Hondo and Castroville in Dunlay, TX! Located in the Medina Valley ISD school district, this property has NO CITY TAXES. Inside you will find 3 bedrooms, 2 bathrooms, an open floor plan and zero carpet! An aerobic septic system is newly installed, retrofitted (secured) to the ground, utilities hooked up and driveway and drainage culvert installed. NO HOA and refrigerator convey! East Medina water and Medina electric. Brand new front and back porch and fence in process!! Enjoy country living in the great Medina County!

  8. 2025-07-02
    historical
  9. 2025-04-23
    listed $179,900 New
  10. 2024-06-29
    historical
  11. 2024-04-11
    price $185,000
  12. 2024-03-07
    price $200,000
  13. 2024-02-20
    listed $235,000 New

ⓘ 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
$1,527 · $127/mo
Projected year-2 tax
$3,111 · $259/mo
Expected delta
+$1,584/yr (+$132/mo · 103.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,058
− Mortgage interest
−$9,523
− Property taxes
−$1,527
− Insurance
−$850
− Repairs & maintenance
−$1,365
− Management
−$1,365
− Depreciation
−$4,945
Taxable loss
−$2,516
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$604
After-tax cash flow
$1,005/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This 2022 Titan manufactured home is in good condition with minimal repairs needed. It offers a good investment opportunity with potential for value increase through landscaping and painting.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value for both resale and rental.
  • Both Painting — Fresh paint can make the home look more inviting and increase its value.
  • Both Landscaping and curb appeal — Improves the home's appearance and can attract more potential buyers or renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value for both resale and rental.
  • Both Painting — Fresh paint can make the home look more inviting and increase its value.
  • Both Landscaping and curb appeal — Improves the home's appearance and can attract more potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 of 826 in TX

Livability — Castroville

Score
73/100
State rank
#212
US rank
#5267

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,715

Population outlook (Medina County) Hauer SSP2

Today (2025)
54,332 people
By 2030
57,250 · +5.4%
By 2040
62,563 · +15.1%
By 2050
67,386 · +24.0%
By 2075
79,538 · +46.4%
By 2100
84,624 · +55.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 49% White 41% Two or more races 19% Black 4%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Lithuanian 3% Slovak 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
76% English-only · Spanish 23%

Political lean MEDSL · Medina

2024 margin
Solid R (+42.8) · D 28.2% · R 71.0%
2008→2024 swing
-8.9pp toward R · 2008: -33.9pp · 2024: -42.8pp
All cycles
2024: R+42.8 2020: R+39.2 2016: R+43.2 2012: R+39.2 2008: R+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.41%
Current HPI
209.0645
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

-27.7% since first listed
13 events — show timeline
  • 2026-05-15 Pending LERA
  • 2026-03-17 Price Changed $170,000 LERA
  • 2026-01-16 Price Changed $172,500 LERA
  • 2025-12-08 Relisted LERA
  • 2025-11-22 Pending LERA
  • 2025-09-17 Price Changed $173,000 LERA
  • 2025-07-13 Listed $175,000 LERA
  • 2025-07-02 Listing Removed LERA
  • 2025-04-23 Listed $179,900 LERA
  • 2024-06-29 Listing Removed LERA
  • 2024-04-11 Price Changed $185,000 LERA
  • 2024-03-07 Price Changed $200,000 LERA
  • 2024-02-20 Listed $235,000 LERA

Property tax history

+5.6%/yr

Latest (2025): $1,527 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…