CashFlowRE
Sign in Sign up
1716 Maple Ave
B+ Composite 76.03
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,500

1716 Maple Ave · Paris, TX 75460
3 bd · 1.0 ba · 1,108 sqft · SingleFamily public records · 113 Days on market
Built 1950 10,367 sqft lot Est $100k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Recently remodeled 3–4 bedroom, 1 bath home with key updates already completed. New roof, updated paint, flooring, cabinets, and electrical and plumbing improvements. Affordable and well-suited for a first-time buyer or income-producing investment.

Key facts

  • Updated cabinets
  • Updated paint
  • Updated flooring

Tags

NEW ROOFUPDATED PAINTUPDATED FLOORINGUPDATED CABINETSELECTRICAL IMPROVEMENTSPLUMBING IMPROVEMENTS

Property features AI

Finance

  • Other: Survey available
  • Financial info: Listing terms: Cash or Conventional; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Attached carport; 1 covered/carport space
  • Utilities: City water; City sewer; Electricity connected; Cable available
  • Home design: Single family residence; Residential property; One story; Not attached; Deed restrictions
  • Construction: Built in 1950; Wood construction; Composition roof; Pillar/post/pier foundation
  • Exterior features: Partial fencing; Front porch; All-weather road access

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Primary bedroom (first floor) — 13 x 16; Bedroom (first floor) — 12 x 10; Bedroom (first floor) — 14 x 6
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Cable TV available; Decorative lighting; Eat-in kitchen; High-speed internet available; One living area; One dining area; 5 total rooms; One level
  • Laundry & utility: No appliances listed

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 $433 ($5k/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: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 3.6% in Paris — 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 61/100 on livability (#984 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Paris ISD (town): math 36% / reading 37% proficiency, ranked #521 of 826 in TX (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Justiss El (math 27% / reading 32%, grade F, #2,525 of 4,322 statewide, top 62%, 552 students, 90% FRL) — zoned schools average 90% FRL vs 70% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 274 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; 119 units permitted in Lamar County in 2024 (71 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $481 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lamar County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y ago; this cycle's ask has dropped $6k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,245 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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?
  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
1.65%
Cap rate
13.76%
Cash-on-cash
26.68%
DSCR
2.19
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$99,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1837 W Houston St 0.12mi 2/1.0 (-1) 1,120 (+1%) 3mo $55,000 $49 85
1403 W Austin St 0.27mi 3/2.0 1,056 (-5%) 2mo $170,000 $161 73
2275 Graham St 0.38mi 3/1.0 1,172 (+6%) 2mo $157,000 $134 71
2225 Bonham St 0.37mi 3/1.0 1,196 (+8%) 2mo $49,000 $41 68
227 24th St NW 0.49mi 3/2.0 1,044 (-6%) 3mo $29,900 $29 61
320 16th St SW 0.24mi 3/1.0 952 (-14%) 8mo $75,000 $79 59
560 26th St SW 0.72mi 3/1.5 1,072 (-3%) 0mo $94,900 $89 59
2190 Shiloh St 0.54mi 3/1.5 1,224 (+10%) 3mo $109,900 $90 53
525 19th St NW 0.33mi 2/2.0 (-1) 950 (-14%) 1mo $130,000 $137 51
2524 Graham 0.58mi 4/2.0 (+1) 1,156 (+4%) 10mo $105,000 $91 48
255 SW 7th St 0.67mi 3/2.0 1,222 (+10%) 4mo $129,900 $106 44
715 W Kaufman St 0.62mi 2/2.0 (-1) 1,243 (+12%) 10mo $35,000 $28 33

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
20.5%
Equity multiple
1.84×
Total profit
$16,303
Equity at exit
$10,363
10-year hold
IRR
28.7%
Equity multiple
3.56×
Total profit
$49,727
Equity at exit
$6,009

Cash invested: $19,460 (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 75460

Active inventory
274
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,146 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$79 /mo · $950/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$433

Break-even live

Break-even rent $598
Max offer price $69,500
Occupancy floor 57%

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
$17,375
Closing costs
$2,085
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
132 7th St SW Paris, TX 2.0 1.0 800 $900 $1.12 44d 1 0.61mi
635 7th St SW Paris, TX 1.0–4.0 1.0–2.0 903 $1,250 $1.38 44d 16 0.65mi
649 E Price St Paris, TX 2.0 1.0 900 $1,100 $1.22 44d 1 1.41mi

Listing history 48 events

  1. 2026-06-19
    days on market $69,500 Active 113 DOM
  2. 2026-06-18
    days on market $69,500 Active 112 DOM
  3. 2026-06-17
    days on market $69,500 Active 111 DOM
  4. 2026-06-16
    days on market $69,500 Active 110 DOM
  5. 2026-06-15
    days on market $69,500 Active 109 DOM
  6. 2026-06-14
    days on market $69,500 Active 107 DOM
  7. 2026-06-12
    pricedays on market $69,500 Active 106 DOM
  8. 2026-06-09
    days on market $76,000 Active 103 DOM
  9. 2026-06-08
    days on market $76,000 Active 102 DOM
  10. 2026-06-07
    days on market $76,000 Active 101 DOM
  11. 2026-06-03
    days on market $76,000 Active 97 DOM
  12. 2026-06-02
    days on market $76,000 Active 96 DOM
  13. 2026-06-01
    days on market $76,000 Active 95 DOM
  14. 2026-05-31
    days on market $76,000 Active 94 DOM
  15. 2026-05-31
    days on market $76,000 Active 93 DOM
  16. 2026-02-26
    listed $76,000 Active
  17. 2026-02-13
    historical
  18. 2025-07-13
    price $79,900
  19. 2025-06-23
    price $82,000
  20. 2024-10-03
    price $85,000
  21. 2024-08-15
    listed $90,000 Active
  22. 2024-05-31
    historical
  23. 2024-05-16
    status Active
  24. 2024-05-16
    price $83,000
  25. 2024-05-15
    historical
  26. 2024-04-19
    price $84,000
  27. 2024-03-18
    listed $85,000 Active
  28. 2024-01-31
    historical
  29. 2024-01-16
    price $77,000
  30. 2023-12-07
    price $79,000
  31. 2023-11-29
    price $80,000
  32. 2023-11-09
    price $83,000
  33. 2023-10-06
    price $85,000
  34. 2023-09-20
    price $88,000
  35. 2023-08-17
    price $90,000
  36. 2023-07-26
    price $92,000
  37. 2023-07-07
    price $93,000
  38. 2023-06-08
    listed $95,000 Active
  39. 2023-05-30
    historical
  40. 2023-03-18
    price $95,000
  41. 2023-01-14
    listed $99,000 Active
  42. 2022-07-12
    soldstatus Closed
  43. 2022-07-12
    soldstatus
  44. 2022-06-28
    status Pending
  45. 2022-06-02
    status Active
  46. 2022-04-25
    status Pending
  47. 2022-04-14
    listed $39,000 Active
  48. 2007-05-02
    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
$950 · $79/mo
Projected year-2 tax
$1,272 · $106/mo
Expected delta
+$321/yr (+$27/mo · 33.8%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°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
$13,750
− Mortgage interest
−$3,893
− Property taxes
−$950
− Insurance
−$348
− Repairs & maintenance
−$1,100
− Management
−$1,100
− Depreciation
−$2,022
Taxable income
$4,337
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,041
After-tax cash flow
$4,150/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
Paris ISD
NCES district ID
4834290
Math proficiency
36% ▼ -11.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$31,515
Composite
29.83/100
National rank
#6419
State rank
#521 of 826 in TX

Livability — Paris

Score
61/100
State rank
#984
US rank
#17535

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paris, TX
County
Lamar County · 23,426 people
City population
23,426
Metro
Paris, TX
Population (ZIP)
23,426
Household income
$46,473
Rent vs Own
49.7% rent · 50.3% own
Severe rent burden
1355.0

Population outlook (Lamar County) Hauer SSP2

Today (2025)
48,319 people
By 2030
47,160 · -2.4%
By 2040
44,621 · -7.7%
By 2050
42,024 · -13.0%
By 2075
36,577 · -24.3%
By 2100
30,580 · -36.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 22% Hispanic / Latino 13% Two or more races 8%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Lamar

2024 margin
Solid R (+61.0) · D 19.2% · R 80.3%
2008→2024 swing
-19.1pp toward R · 2008: -42.0pp · 2024: -61.0pp
All cycles
2024: R+61.0 2020: R+57.4 2016: R+59.2 2012: R+50.3 2008: R+42.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -201.50%
Current HPI
145.3511
Rent YoY
Metro
Paris, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+94.9% since first listed
33 events — show timeline
  • 2026-02-26 Listed $76,000 NTREIS
  • 2026-02-13 Listing Removed NTREIS
  • 2025-07-13 Price Changed $79,900 NTREIS
  • 2025-06-23 Price Changed $82,000 NTREIS
  • 2024-10-03 Price Changed $85,000 NTREIS
  • 2024-08-15 Listed $90,000 NTREIS
  • 2024-05-31 Listing Removed NTREIS
  • 2024-05-16 Relisted NTREIS
  • 2024-05-16 Price Changed $83,000 NTREIS
  • 2024-05-15 Listing Removed NTREIS
  • 2024-04-19 Price Changed $84,000 NTREIS
  • 2024-03-18 Listed $85,000 NTREIS
  • 2024-01-31 Listing Removed NTREIS
  • 2024-01-16 Price Changed $77,000 NTREIS
  • 2023-12-07 Price Changed $79,000 NTREIS
  • 2023-11-29 Price Changed $80,000 NTREIS
  • 2023-11-09 Price Changed $83,000 NTREIS
  • 2023-10-06 Price Changed $85,000 NTREIS
  • 2023-09-20 Price Changed $88,000 NTREIS
  • 2023-08-17 Price Changed $90,000 NTREIS
  • 2023-07-26 Price Changed $92,000 NTREIS
  • 2023-07-07 Price Changed $93,000 NTREIS
  • 2023-06-08 Listed $95,000 NTREIS
  • 2023-05-30 Listing Removed NTREIS
  • 2023-03-18 Price Changed $95,000 NTREIS
  • 2023-01-14 Listed $99,000 NTREIS
  • 2022-07-12 Sold (Public Records) Public Records
  • 2022-07-12 Sold (MLS) NTREIS
  • 2022-06-28 Pending NTREIS
  • 2022-06-02 Relisted NTREIS
  • 2022-04-25 Pending NTREIS
  • 2022-04-14 Listed $39,000 NTREIS
  • 2007-05-02 Sold (Public Records) Public Records

Property tax history

+10.2%/yr

Latest (2025): $950 · +21.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…