CashFlowRE
Sign in Sign up
6210 East Dr
C Composite 58.91
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 +21.6/30.0
  • ARV discount +10.8/15.0
  • 1% rule +7.1/10.0
  • DSCR +6.9/10.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$108,000

6210 East Dr · Groves, TX 77619
2 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 4 Days on market
Built 1978 6,970 sqft lot Est $117k · 7% under ↓ 2% since listing

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

Listing remarks MLS

This is the perfect 2/1/1 starter home in PNGISD ready to be your new home! Property has been completely renovated including all new flooring, paint interior and exterior, trim, cabinets, appliances, doors, and more! Lots of natural lighting throughout bring an inviting charm to this home. Spacious, fenced backyard to enjoy those upcoming Summer days and nights. Call to make your appointment to tour today!

Key facts

  • 6,970 sq ft lot
  • Garage
  • Listed 4 days

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Located in the East Port Arthur subdivision
  • Construction: Brick veneer construction; Slab foundation
  • Exterior features: Chain link fencing; Composition roof

Interior

  • Kitchen: Dishwasher; Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Dishwasher; Range

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 2-bed/1.0-bath single-family listed at $108k.

Deal economics

  • At list price, monthly cash flow is $98 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Cap rate 8.1% vs local median 4.0% in Groves — 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 71/100 on livability (#315 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment C-, amenities F, commute F.
  • Port Neches-Groves ISD (suburban): math 42% / reading 47% proficiency, ranked #260 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 92 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 343 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $747 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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: property tax is 2.9% of price; flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% 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 $108,000

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.21%
Cap rate
8.12%
Cash-on-cash
6.54%
DSCR
1.29
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$116,616
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6310 25th St 0.32mi 2/1.0 1,017 (-2%) 7mo $115,000 $113 77
3125 South Dr 0.10mi 3/1.0 (+1) 1,130 (+10%) 2mo $184,900 $164 73
5301 North St 0.72mi 2/1.0 960 (-7%) 6mo $92,700 $97 49
2400 Owens Ave 0.45mi 3/1.0 (+1) 1,124 (+9%) 21mo $61,400 $55 42
3701 Doyle Ave Ave 0.56mi 1/1.0 (-1) 920 (-11%) 18mo $120,000 $130 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-11,096
Equity at exit
$16,103
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-1,037
Equity at exit
$9,338

Cash invested: $30,240 (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 77619

Active inventory
92
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,309 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$258 /mo · $3,096/yr
Insurance
$45
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$98

Break-even live

Break-even rent $1,185
Max offer price $108,000
Occupancy floor 87%

Sensitivity live

Price -10% $160 -5% $129 +0% $98 +5% $68 +10% $37
Rent -10% $-5 -5% $47 +0% $98 +5% $150 +10% $202
Rate -1.0pp $153 -0.5pp $126 base $98 +0.5pp $70 +1.0pp $42

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
$27,000
Closing costs
$3,240
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6110 Willis St Groves, TX 2.0 1.0 1100 $1,200 $1.09 45d 1 0.20mi
5989 32nd St Groves, TX 2.0 1.0 1074 $1,400 $1.30 14d 1 0.37mi
3141 Boyd Ave Groves, TX 2.0 2.0 1200 $1,375 $1.15 44d 1 0.52mi
6255 Warren St Groves, TX 2.0 1.0 980 $2,600 $2.65 14d 1 0.55mi
6255 Warren St Apt F Groves, TX 2.0 1.0 980 $1,295 $1.32 14d 1 0.55mi
2628 4th Ave Groves, TX 3.0 1.0 952 $1,295 $1.36 22d 1 0.69mi
6800 Camden Ln Unit 21 Groves, TX 1.0 1.0 740 $850 $1.15 24d 1 0.80mi
6824 Camden Ln #8 Groves, TX 1.0 1.0 850 $875 $1.03 14d 1 0.85mi
3431 Canal Ave Unit 1 Groves, TX 2.0 1.0 952 $1,000 $1.05 14d 1 0.86mi
5235 33rd St Unit 1 Groves, TX 2.0 1.0 1400 $1,400 $1.00 14d 1 0.89mi

Listing history 4 events

  1. 2026-06-07
    statusdays on market $108,000 Pending 4 DOM
  2. 2026-06-03
    days on market $108,000 Active 2 DOM
  3. 2026-06-02
    remarks 410-char remark
  4. 2026-06-02
    listed $108,000 Active 1 DOM

ⓘ 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
$3,096 · $258/mo
Projected year-2 tax
$3,096 · $258/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 8/10 Severe FEMA zone X (shaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 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
$15,711
− Mortgage interest
−$6,050
− Property taxes
−$3,096
− Insurance
−$1,338
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$3,142
Taxable loss
−$429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$1,284/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
Port Neches-Groves ISD
NCES district ID
4835430
Math proficiency
42% ▼ -13.00%
Reading proficiency
47% ▼ -5.00%
Median HH income
$54,661
Composite
38.65/100
National rank
#4152
State rank
#260 of 826 in TX

Livability — Groves

Score
71/100
State rank
#315
US rank
#7031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Groves, TX
County
Jefferson County · 203,592 people
City population
16,976
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
16,976
Household income
$73,710
Rent vs Own
22.1% rent · 77.9% own
Severe rent burden
131.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
259,015 people
By 2030
260,685 · +0.6%
By 2040
263,309 · +1.7%
By 2050
265,237 · +2.4%
By 2075
270,193 · +4.3%
By 2100
255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Hispanic / Latino 30% Two or more races 18% Black 9% Asian 6%
Hispanic origin (detail)
Mexican 24% Dominican 2%
Common ancestry
Lithuanian 10% Serbian 1% Slovak 1%
Foreign-born
16% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 20% Vietnamese 5% Other Asian/Pacific 2%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+8.9) · D 45.1% · R 54.0%
2008→2024 swing
-11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
All cycles
2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -235.42%
Current HPI
183.1358
Rent YoY
Metro
Beaumont-Port Arthur, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-1.7% since first listed
5 events — show timeline
  • 2026-06-01 Listed $108,000 BBOR
  • 2019-07-03 Sold (Public Records) Public Records
  • 2019-07-02 Sold (MLS) BBOR
  • 2019-05-12 Listed $109,900 BBOR
  • 2010-02-19 Sold (Public Records) Public Records

Property tax history

+4.2%/yr

Latest (2025): $3,096 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…