1921 Parkway Dr · Lubbock, TX 79403

$45,000

3 bd · 2.0 ba · 1,215 sqft · SingleFamily public records · 46 Days on market

Built 1959 6,891 sqft lot

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +4.0/5.0
• Schools +3.1/10.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

3/2 residence, 1215 sq ft. Approx ARV of $90K+. At listed price, seller will install a new roof and clean out the home. As-is offers will be considered. Owner will consider seller-financing.

Key facts

• 6,891 sq ft lot
• Built 1959
• Listed 46 days

Property features AI

Exterior

• Parking: Off-street parking
• Utilities: Public water; Public sewer
• Home design: Single-family residence; One-story home; Fixer condition
• Construction: Brick and Masonite construction; Slab foundation; Built on a 0.16-acre lot
• Exterior features: No notable exterior features; Other roof type

Interior

• Bathrooms: 2 full bathrooms
• Heating & cooling: No heating; No cooling
• Interior features: Other interior features

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $45k.

Deal economics

• At list price, monthly cash flow is $501 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $45k).
• Recommended offer: $44k (3.0% below list) — sets the bar for market timing.

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 (+1.5%/yr); 165 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $311 of loan paydown is wiped out by about $1k 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.
• At projected returns (-3.0% appreciation + 1.5% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 46 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $43,650 (3.0% below list)

Questions for the listing agent

1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% 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. 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. 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.
7. 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.
8. 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: 2.37% ✓
• Cap rate: 19.64%
• Cash-on-cash: 47.67%
• DSCR: 3.12
• GRM: 3.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.52% rent growth · sell at horizon

5-year hold

• IRR: 43.4%
• Equity multiple: 2.83×
• Total profit: $23,056
• Equity at exit: $6,710

10-year hold

• IRR: 48.7%
• Equity multiple: 5.37×
• Total profit: $55,030
• Equity at exit: $3,891

Cash invested: $12,600 (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.

Methodology + full state rankings →

ZIP-level market 79403

• Home prices YoY: -9.0%
• Rents YoY: 1.5%
• Active inventory: 165
• Price-to-rent: 3.5×

Monthly cashflow live

• Estimated rent: $1,068 high
• Mortgage (P&I): −$236
• Tax from tax record: −$89 /mo · $1,062/yr
• Insurance: −$19
• HOA: −$0
• Vacancy / Maint / Mgmt: −$224
• Net cashflow: $501

Break-even live

Break-even rent $435

Max offer price $45,000

Occupancy floor 48%

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: $11,250
• Closing costs: $1,350
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2612 E Auburn St Lubbock, TX	4.0	2.0	1196	$1,095	$0.92	21d	1	0.11mi
1828 E 1st St Lubbock, TX	3.0	1.0	1011	$695	$0.69	21d	1	0.17mi
2726 E 2nd St Lubbock, TX	3.0	1.0	816	$695	$0.85	21d	1	0.20mi
306 Zenith Ave Lubbock, TX	3.0	2.0	1298	$1,165	$0.90	21d	1	0.23mi
310 Zenith Ave Lubbock, TX	3.0	2.0	1298	$1,164	$0.90	13d	1	0.25mi
2721 E 3rd St Lubbock, TX	3.0	2.0	1172	$1,050	$0.90	13d	1	0.27mi
2815 E 2nd St Apt 2 Lubbock, TX	3.0	1.0	750	$625	$0.83	13d	1	0.27mi
1809 E 2nd St Lubbock, TX	4.0	2.0	1203	$1,000	$0.83	43d	1	0.29mi
2608 E Colgate St Lubbock, TX	3.0	1.0	990	$900	$0.91	43d	1	0.29mi
1808 E Auburn St Lubbock, TX	3.0	2.0	1172	$1,100	$0.94	21d	1	0.30mi
1933 E Colgate St Lubbock, TX	4.0	1.0	1310	$795	$0.61	21d	1	0.31mi
1802 E 2nd St Lubbock, TX	4.0	1.0	1096	$875	$0.80	43d	1	0.34mi
1802 E 2nd St Lubbock, TX	4.0	1.0	1096	$695	$0.63	21d	1	0.34mi
1918 E Cornell St Lubbock, TX	3.0	2.0	1028	$1,080	$1.05	21d	1	0.36mi
312 Beech Ave Lubbock, TX	3.0	1.0	816	$800	$0.98	43d	1	0.38mi
312 Beech Ave Lubbock, TX	3.0	1.0	816	$695	$0.85	21d	1	0.38mi
2624 E Cornell St Lubbock, TX	3.0	2.0	1298	$1,330	$1.02	13d	1	0.38mi
2912 E Baylor St Lubbock, TX	3.0	2.0	1176	$695	$0.59	21d	1	0.41mi
2912 E Baylor St Lubbock, TX	3.0	2.0	1176	$900	$0.77	43d	1	0.41mi
1711 E 1st St Lubbock, TX	3.0	2.0	1124	$900	$0.80	21d	1	0.41mi
1730 E Dartmouth St Unit A Lubbock, TX	3.0	1.0	1015	$695	$0.68	43d	1	0.45mi
1726 E Dartmouth St Unit A Lubbock, TX	3.0	1.0	1100	$1,000	$0.91	21d	1	0.47mi
1726 E Dartmouth St Unit B Lubbock, TX	3.0	1.0	1100	$1,000	$0.91	43d	1	0.47mi
3016 E 3rd St Lubbock, TX	3.0	1.0	978	$695	$0.71	21d	1	0.49mi
2924 E Cornell St Lubbock, TX	3.0	2.0	1247	$1,150	$0.92	21d	1	0.50mi
602 Walnut Ave Lubbock, TX	3.0	2.0	1172	$1,100	$0.94	43d	1	0.54mi
411 David Ave Lubbock, TX	3.0	2.0	1204	$1,200	$1.00	13d	1	0.57mi
3116 E Cornell St Lubbock, TX	3.0	2.0	1125	$1,150	$1.02	21d	1	0.57mi
3118 E Cornell St Lubbock, TX	3.0	2.0	1125	$1,150	$1.02	21d	1	0.57mi
1702 E Dartmouth St Lubbock, TX	3.0	2.0	1172	$1,100	$0.94	21d	1	0.58mi
808 Vanda Ave Lubbock, TX	3.0	1.0	832	$695	$0.84	21d	1	0.70mi
824 Vanda Ave Lubbock, TX	3.0	1.0	832	$750	$0.90	43d	1	0.78mi
924 E Emory St Lubbock, TX	1.0–2.0	1.0–2.0	865	$1,008	$1.17	13d	8	0.79mi
804 David Ave Lubbock, TX	3.0	2.0	1028	$1,049	$1.02	13d	1	0.81mi
2211 E Main St Lubbock, TX	3.0	2.0	1172	$1,100	$0.94	43d	1	0.83mi
1516 E 8th St Lubbock, TX	3.0	2.0	1172	$1,050	$0.90	21d	1	0.84mi
2226 E Main St Lubbock, TX	3.0	2.0	1100	$1,150	$1.05	43d	1	0.84mi
1014 David Ave Lubbock, TX	3.0	2.0	1028	$1,030	$1.00	13d	1	0.86mi
2206 E Main St Lubbock, TX	3.0	2.0	1152	$975	$0.85	44d	1	0.86mi
2123 E Broadway Unit 2 Lubbock, TX	3.0	1.0	963	$950	$0.99	21d	1	0.88mi

Listing history 17 events

1. 2026-06-18
   days on market $45,000 Active 46 DOM
2. 2026-06-17
   days on market $45,000 Active 45 DOM
3. 2026-06-16
   days on market $45,000 Active 44 DOM
4. 2026-06-15
   days on market $45,000 Active 43 DOM
5. 2026-06-14
   days on market $45,000 Active 41 DOM
6. 2026-06-13
   days on market $45,000 Active 40 DOM
7. 2026-06-10
   days on market $45,000 Active 38 DOM
8. 2026-06-09
   days on market $45,000 Active 37 DOM
9. 2026-06-08
   days on market $45,000 Active 36 DOM
10. 2026-06-07
    days on market $45,000 Active 35 DOM
11. 2026-06-05
    days on market $45,000 Active 32 DOM
12. 2026-06-03
    days on market $45,000 Active 31 DOM
13. 2026-06-02
    days on market $45,000 Active 30 DOM
14. 2026-06-01
    days on market $45,000 Active 29 DOM
15. 2026-05-31
    days on market $45,000 Active 28 DOM
16. 2026-05-30
    days on market $45,000 Active 27 DOM
17. 2026-05-02
    listed $45,000 Active 190-char remark

ⓘ 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: $1,062 · $89/mo
• Projected year-2 tax: $1,062 · $89/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 5/10 Major
• 🌡 Heat 5/10 Major 7 d/yr ≥100°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

Taxation est. · year 1

• Rental income: $12,817
• − Mortgage interest: −$2,521
• − Property taxes: −$1,062
• − Insurance: −$225
• − Repairs & maintenance: −$1,025
• − Management: −$1,025
• − Depreciation: −$1,309
• Taxable income: $5,649
• Est. tax owed @ 24.0%: −$1,356
• After-tax cash flow: $4,651/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): 16,089
• Household income: $47,907
• Rent vs Own: 39.7% rent · 60.3% own
• Severe rent burden: 612.0

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 0.64)
• Race & ethnicity: Hispanic / Latino 49% White 26% Black 23% Two or more races 16% Native American 1%
• Hispanic origin (detail): Mexican 35%
• Common ancestry: Slovak 1%
• Foreign-born: 3% · Canada
• Languages at home: 74% English-only · Spanish 25%

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: ▼ -17.69%
• Current HPI: 178.9297
• Rent YoY: ▲ 1.52%
• Metro: Lubbock, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

1 event — show timeline

• 2026-05-02 Listed $45,000 LARMLS

Property tax history

+3.7%/yr

Latest (2025): $1,062 · -30.1% YoY. Source: county tax records.