CashFlowRE
Sign in Sign up
2726 68th St
D+ Composite 48.42
Why this score? — see what drove the D+ 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 +18.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$167,000

2726 68th St · Lubbock, TX 79413
3 bd · 2.0 ba · 1,524 sqft · SingleFamily public records · 32 Days on market
Built 1960 0.31 ac lot

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

Listing remarks

INVESTORS ONLY. Beautifully updated 4 bedroom, 2 bath home offering space, flexibility, and an unbeatable central location. Priced at just $167,000, this property features a spacious floor plan, modern updates, and a large lot with plenty of room. One of the standout features is the oversized separate garage/shop building, offering endless possibilities. This home also has a storm cellar. Perfect for a workshop, hobby space, extra storage, or future conversion into additional living space, a game room, efficiency, or added income potential. Conveniently located with easy access to shopping, dining, schools, and entertainment. Whether you're looking for a primary residence or an investment o

Key facts

  • Central location
  • Large lot
  • Storm cellar

Tags

CENTRAL LOCATIONOVERSIZED SEPARATE GARAGESTORM CELLARLARGE LOT

Property features AI

Finance

  • HOA & community: No community features

Exterior

  • Parking: Attached garage (2 spaces); Detached carport (2 spaces); Driveway and additional on-street parking; Alley access; Workshop in garage
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected / available; Water connected
  • Home design: Single-family residence; One story
  • Construction: Brick veneer and wood siding exterior; Slab foundation; Membrane roof; Built as a residential single-family home
  • Exterior features: Fenced yard; Storage; Public-maintained city street access

Interior

  • Kitchen: Free-standing electric range; Refrigerator; Gas water heater
  • Flooring: Linoleum; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Electric cooling; Ceiling fan(s); Electric heating; Natural gas heating
  • Interior features: Ceiling fans; Aluminum window frames with blinds; Stone fireplace (1)
  • Laundry & utility: Laundry area in kitchen

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 single-family listed at $167k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/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 $160k (4.1% below list).
  • Recommended offer: $160k (4.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools D+, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.9%/yr); 183 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,219 units permitted in Lubbock County in 2024 (252 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.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $68k; list at $167k implies a 147% gain — meaningful room to come down on a strong offer.

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 $160,085 (4.1% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is F 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.96%
Cap rate
7.34%
Cash-on-cash
3.73%
DSCR
1.17
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.94% rent growth · sell at horizon

5-year hold
IRR
-11.6%
Equity multiple
0.58×
Total profit
$-19,498
Equity at exit
$24,900
10-year hold
IRR
-4.0%
Equity multiple
0.75×
Total profit
$-11,843
Equity at exit
$14,439

Cash invested: $46,760 (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 79413

Rents YoY
1.9%
Active inventory
183
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,601 high interval (Pro) →
Mortgage (P&I)
$876
Tax from tax record
$174 /mo · $2,089/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$145

Break-even live

Break-even rent $1,417
Max offer price $167,000
Occupancy floor 86%

Sensitivity live

Price -10% $240 -5% $193 +0% $145 +5% $98 +10% $51
Rent -10% $19 -5% $82 +0% $145 +5% $208 +10% $272
Rate -1.0pp $229 -0.5pp $188 base $145 +0.5pp $102 +1.0pp $58

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
$41,750
Closing costs
$5,010
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2726 68th St Lubbock, TX 4.0 2.0 1524 $1,800 $1.18 44d 1 0.03mi
2730 68th St Lubbock, TX 4.0 3.0 2050 $1,999 $0.98 21d 1 0.04mi
2707 63rd St Lubbock, TX 3.0 1.0 1080 $1,050 $0.97 14d 1 0.26mi
2827 66th St Lubbock, TX 3.0 1.0 1190 $1,200 $1.01 21d 1 0.29mi
2725 63rd St Unit FS Lubbock, TX 3.0 2.0 1624 $1,599 $0.98 44d 1 0.30mi
2817 63rd St Lubbock, TX 3.0 1.0 1125 $1,250 $1.11 21d 1 0.38mi
2821 61st St Lubbock, TX 3.0 1.0 1230 $1,100 $0.89 44d 1 0.48mi
2115 66th St Lubbock, TX 4.0 2.0 2160 $1,795 $0.83 21d 1 0.53mi
7304 Avenue W Lubbock, TX 3.0 2.0 1500 $999 $0.67 14d 1 0.56mi
7406 Waco Ave Unit C Lubbock, TX 2.0 1.0 1831 $750 $0.41 44d 1 0.59mi
6911 Gary Ave Unit A Lubbock, TX 3.0 2.0 1154 $1,125 $0.97 44d 1 0.61mi
2128 74th St Lubbock, TX 3.0 2.5 1132 $1,350 $1.19 21d 1 0.61mi
6711 Hartford Ave Unit A Lubbock, TX 2.0 1.5 1165 $975 $0.84 44d 1 0.71mi
3107 75th St Unit B Lubbock, TX 2.0 2.0 1400 $1,250 $0.89 21d 1 0.75mi
1923 67th St Lubbock, TX 4.0 2.0 1467 $1,525 $1.04 44d 1 0.76mi
3236 63rd St Lubbock, TX 3.0 2.5 1818 $1,524 $0.84 14d 1 0.79mi
2612 81st St Unit B Lubbock, TX 2.0 2.0 1150 $1,100 $0.96 44d 1 0.83mi
1940 77th St Lubbock, TX 3.0 2.0 1700 $1,500 $0.88 44d 1 0.85mi
2121 56th St Lubbock, TX 3.0 2.0 2047 $1,999 $0.98 21d 1 0.85mi
2823 54th St Lubbock, TX 3.0 2.0 1725 $1,825 $1.06 44d 1 0.87mi
1921 S Loop 289 Lubbock, TX 3.0 2.0 1121 $1,100 $0.98 44d 1 0.88mi
1927 71st St Lubbock, TX 4.0 2.0 1807 $1,600 $0.89 21d 1 0.88mi
1923 76th St Lubbock, TX 3.0 2.0 1622 $1,699 $1.05 44d 1 0.91mi
3307 74th St Unit A Lubbock, TX 3.0 2.5 2024 $1,540 $0.76 44d 1 0.91mi
1915 76th St Lubbock, TX 3.0 2.0 1911 $1,550 $0.81 14d 1 0.94mi
1816 75th St Lubbock, TX 4.0 2.0 1516 $2,000 $1.32 21d 1 1.00mi
7006 Avenue S Lubbock, TX 4.0 2.0 1498 $1,800 $1.20 44d 1 1.00mi
8216 Elkridge Ave Lubbock, TX 3.0 2.0 1412 $1,550 $1.10 21d 1 1.08mi
8219 Elkridge Ave Lubbock, TX 3.0 2.0 1405 $1,475 $1.05 44d 1 1.10mi
3311 79th St Lubbock, TX 2.0 1.0 1391 $1,249 $0.90 44d 1 1.10mi
2303 84th St Lubbock, TX 3.0 1.5 1128 $1,100 $0.98 21d 1 1.10mi
6130 Avenue P Lubbock, TX 4.0 2.0 1387 $1,100 $0.79 44d 1 1.15mi
8108 Sherman Ave Lubbock, TX 3.0 2.0 1306 $1,400 $1.07 45d 1 1.16mi
2101 51st St Lubbock, TX 2.0 1.5 1100 $900 $0.82 21d 1 1.19mi
1805 79th Pl Lubbock, TX 3.0 2.0 1284 $1,375 $1.07 44d 1 1.23mi
2403 87th St Unit B Lubbock, TX 3.0 2.0 1158 $1,300 $1.12 14d 1 1.24mi
3423 56th St Lubbock, TX 3.0 2.0 2224 $1,895 $0.85 44d 1 1.24mi
8217 Avenue U Lubbock, TX 1.0–2.0 1.0–2.0 873 $1,570 $1.80 14d 28 1.25mi
1625 79th Pl Lubbock, TX 3.0 2.0 1541 $1,650 $1.07 45d 1 1.27mi
2218 88th St Lubbock, TX 3.0 2.0 1311 $1,450 $1.11 44d 1 1.30mi

Listing history 21 events

  1. 2026-06-18
    days on market $167,000 Active 32 DOM
  2. 2026-06-17
    days on market $167,000 Active 31 DOM
  3. 2026-06-16
    days on market $167,000 Active 30 DOM
  4. 2026-06-15
    days on market $167,000 Active 29 DOM
  5. 2026-06-14
    days on market $167,000 Active 27 DOM
  6. 2026-06-13
    days on market $167,000 Active 26 DOM
  7. 2026-06-10
    days on market $167,000 Active 24 DOM
  8. 2026-06-09
    days on market $167,000 Active 23 DOM
  9. 2026-06-08
    days on market $167,000 Active 22 DOM
  10. 2026-06-07
    days on market $167,000 Active 21 DOM
  11. 2026-06-05
    days on market $167,000 Active 18 DOM
  12. 2026-06-03
    days on market $167,000 Active 17 DOM
  13. 2026-06-02
    days on market $167,000 Active 16 DOM
  14. 2026-06-01
    days on market $167,000 Active 15 DOM
  15. 2026-05-31
    days on market $167,000 Active 14 DOM
  16. 2026-05-30
    days on market $167,000 Active 13 DOM
  17. 2026-05-17
    listed $167,000 Active
  18. 2026-04-10
    listed $1,800
  19. 2007-02-16
    soldstatus $67,500
  20. 1998-06-26
    soldstatus
  21. 1993-10-01
    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
$2,089 · $174/mo
Projected year-2 tax
$3,056 · $255/mo
Expected delta
+$967/yr (+$81/mo · 46.3%)

ⓘ 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 1/10 Low
  • 🌡 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,210
− Mortgage interest
−$9,355
− Property taxes
−$2,089
− Insurance
−$835
− Repairs & maintenance
−$1,537
− Management
−$1,537
− Depreciation
−$4,858
Taxable loss
−$1,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$240
After-tax cash flow
$1,983/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
23,343
Household income
$69,400
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1211.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Hispanic / Latino 34% Two or more races 18% Black 6%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
3% · Canada, China
Languages at home
88% English-only · Spanish 10% Chinese 1%

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
▼ -145.52%
Current HPI
239.8854
Rent YoY
▲ 1.94%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+147.4% since first listed
5 events — show timeline
  • 2026-05-17 Listed $167,000 LARMLS
  • 2026-04-10 Listed for Rent $1,800 APPFOLIO
  • 2007-02-16 Sold (Public Records) $67,500 Public Records
  • 1998-06-26 Sold (Public Records) Public Records
  • 1993-10-01 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $2,089 · -2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…