CashFlowRE
Sign in Sign up
808 W Boundary St
B+ Composite 76.7
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$74,999

808 W Boundary St · Giddings, TX 78942
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 43 Days on market
Built 1954 5,750 sqft lot $92/sqft · 49% below area Est $147k · 49% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

Key facts

  • Convenient access
  • Full renovation
  • Local parks

Tags

FULL RENOVATIONCONVENIENT ACCESSLOCAL PARKS

Property features AI

Exterior

  • Parking: Attached carport
  • Utilities: Public water; Public sewer; Electric service available
  • Home design: Single-family residence; 1 story
  • Exterior features: 0.13-acre lot; Public water and sewer available; Electricity available

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: One-level living

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 $75k.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 3.5% in Giddings — 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 64/100 on livability (#751 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Giddings ISD (rural): math 45% / reading 45% proficiency, ranked #270 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 91 active listings in the ZIP; 18 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $4k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 91% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,749 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 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 1954 — 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 F-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. 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
1.47%
Cap rate
11.55%
Cash-on-cash
18.78%
DSCR
1.84
GRM
5.7

CMA / ARV

ARV (median comp)
$147,269
List price
$74,999
Delta
-49.07%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
713 N Polk St 0.72mi 2/1.0 811 (-1%) 11mo $179,000 $221 56
353 E Houston St 0.74mi 2/1.0 821 (+1%) 14mo $150,000 $183 53
207 S Waco St 0.67mi 1/1.0 (-1) 706 (-14%) 3mo $89,000 $126 39
555 W Hempstead St 0.64mi 2/1.0 910 (+12%) 16mo $150,000 $165 37

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
10.6%
Equity multiple
1.42×
Total profit
$8,805
Equity at exit
$11,183
10-year hold
IRR
19.7%
Equity multiple
2.65×
Total profit
$34,738
Equity at exit
$6,485

Cash invested: $21,000 (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 78942

Home prices YoY
-17.2%
Active inventory
91
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$116 /mo · $1,391/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$329

Break-even live

Break-even rent $684
Max offer price $74,999
Occupancy floor 65%

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
$18,750
Closing costs
$2,250
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 28 events

  1. 2026-06-18
    days on market $74,999 Active 43 DOM
  2. 2026-06-17
    days on market $74,999 Active 42 DOM
  3. 2026-06-16
    days on market $74,999 Active 41 DOM
  4. 2026-06-15
    days on market $74,999 Active 40 DOM
  5. 2026-06-13
    days on market $74,999 Active 38 DOM
  6. 2026-06-12
    days on market $74,999 Active 37 DOM
  7. 2026-06-09
    days on market $74,999 Active 34 DOM
  8. 2026-06-08
    days on market $74,999 Active 33 DOM
  9. 2026-06-08
    days on market $74,999 Active 32 DOM
  10. 2026-06-04
    price $74,999 Active 28 DOM
  11. 2026-06-03
    days on market $79,000 Active 28 DOM
  12. 2026-06-02
    days on market $79,000 Active 27 DOM
  13. 2026-06-01
    days on market $79,000 Active 26 DOM
  14. 2026-05-31
    days on market $79,000 Active 25 DOM
  15. 2026-05-06
    listed $79,000 Active 666-char remark
  16. 2025-10-03
    soldstatus
  17. 2025-09-30
    soldstatus Closed 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  18. 2025-09-30
    soldstatus Closed
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  19. 2025-07-31
    status Pending 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  20. 2025-07-31
    status Pending
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  21. 2025-06-23
    price $60,000
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  22. 2025-06-23
    price $60,000 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  23. 2025-05-13
    price $65,000
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  24. 2025-05-13
    price $65,000 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  25. 2025-04-13
    price $75,000
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  26. 2025-04-12
    price $75,000 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  27. 2024-12-10
    listed $85,000 Active 319-char remark
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

  28. 2024-12-10
    listed $85,000 Active
    Show marketing remark (319 chars)

    Great investment opportunity in Giddings, TX! this 2 bed 2 bath home is located in close proximaty to the park and other town amenities. This home has the bones and needs someone to bring the charm back into it. Being sold as is. Property lines extend to tree on the left side of the property not just what is gated in.

ⓘ 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
$1,391 · $116/mo
Projected year-2 tax
$1,391 · $116/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 91% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,201
− Mortgage interest
−$4,201
− Property taxes
−$1,391
− Insurance
−$375
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$2,182
Taxable income
$2,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$706
After-tax cash flow
$3,237/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
Giddings ISD
NCES district ID
4820640
Math proficiency
45% ▬ 0.00%
Reading proficiency
45% ▲ 4.00%
Median HH income
$46,580
Composite
38.32/100
National rank
#4226
State rank
#270 of 826 in TX

Livability — Giddings

Score
64/100
State rank
#751
US rank
#13837

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Giddings, TX
Population (ZIP)
9,858

Population outlook (Lee County) Hauer SSP2

Today (2025)
17,796 people
By 2030
18,082 · +1.6%
By 2040
18,377 · +3.3%
By 2050
17,950 · +0.9%
By 2075
16,005 · -10.1%
By 2100
13,413 · -24.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 51% Hispanic / Latino 34% Black 12% Two or more races 10% Native American 3%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Lithuanian 2% Romanian 2% Portuguese 2%
Foreign-born
10% · Canada
Languages at home
73% English-only · Spanish 26% German/W. Germanic 1%

Political lean MEDSL · Lee

2024 margin
Solid R (+60.4) · D 19.5% · R 79.9%
2008→2024 swing
-24.2pp toward R · 2008: -36.3pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+55.7 2016: R+55.6 2012: R+46.3 2008: R+36.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.66%
Current HPI
205.1633
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

-11.8% since first listed
15 events — show timeline
  • 2026-06-03 Price Changed $74,999 BCSRMLS
  • 2026-05-06 Listed $79,000 BCSRMLS
  • 2025-10-03 Sold (Public Records) Public Records
  • 2025-09-30 Sold (MLS) HARMLS
  • 2025-09-30 Sold (MLS) BCSRMLS
  • 2025-07-31 Pending BCSRMLS
  • 2025-07-31 Pending HARMLS
  • 2025-06-23 Price Changed $60,000 HARMLS
  • 2025-06-23 Price Changed $60,000 BCSRMLS
  • 2025-05-13 Price Changed $65,000 HARMLS
  • 2025-05-13 Price Changed $65,000 BCSRMLS
  • 2025-04-13 Price Changed $75,000 HARMLS
  • 2025-04-12 Price Changed $75,000 BCSRMLS
  • 2024-12-10 Listed $85,000 HARMLS
  • 2024-12-10 Listed $85,000 BCSRMLS

Property tax history

+8.3%/yr

Latest (2025): $1,391 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…