CashFlowRE
Sign in Sign up
907 N Peach
C- Composite 52.91
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 +16.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.5/10.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0

$190,000

907 N Peach · Alpine, TX 79831
3 bd · 2.0 ba · 1,736 sqft · Manufactured · 16 Days on market
Built 2022 Good condition 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this beautifully updated, move-in-ready 3-bedroom, 2-bathroom mobile home designed for modern living. Premium Interior with elegant wood plank flooring flows seamlessly through the main living spaces, beautiful countertops, every bedroom and living area boasts exceptionally large, spacious rooms. The private master bath features dual sinks and separate tub and shower. This house is a must see to appreciate.

Key facts

  • 7,405 sq ft lot
  • Built 2022
  • Listed 16 days

Property features AI

Finance

  • Other: Solar energy generation

Exterior

  • Parking: Parking pad
  • Utilities: Public water; Public sewer; Propane service
  • Home design: Residential mobile home (double wide)
  • Construction: Composition roof; Pillar/post/pier foundation
  • Exterior features: Landscaped lot; Paved road access; No additional exterior features listed

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Wet bar; Drapes
  • Laundry & utility: Laundry sink; Electric water heater

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 manufactured listed at $190k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/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 $180k (5.3% below list).
  • Recommended offer: $180k (5.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 78/100 on livability (#73 in TX, #2,631 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+, commute F, employment F.
  • Alpine ISD (town): math 43% / reading 53% proficiency, ranked #235 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Alpine El (math 27% / reading 37%, grade F, #2,268 of 4,322 statewide, top 55%, 377 students, 47% FRL); Alpine Middle (math 38% / reading 55%, grade D+, #443 of 1,662 statewide, top 28%, 269 students, 58% FRL); Alpine H S (math 77% / reading 62%, grade B, #119 of 1,632 statewide, top 9%, 308 students, 54% FRL).
  • Market conditions: 3 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7 units permitted in Brewster County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
  • Brewster County population projected at -17% 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 $53k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $180,000 (5.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.95%
Cap rate
6.98%
Cash-on-cash
2.46%
DSCR
1.11
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
9.8%
Equity multiple
1.56×
Total profit
$29,855
Equity at exit
$85,432
10-year hold
IRR
12.2%
Equity multiple
2.82×
Total profit
$96,622
Equity at exit
$131,661

Cash invested: $53,200 (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 79831

Active inventory
3
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$238 /mo · $2,850/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$109

Break-even live

Break-even rent $1,662
Max offer price $190,000
Occupancy floor 89%

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
$47,500
Closing costs
$5,700
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2401 Covey Ln Alpine, TX 4.0 2.5 2208 $1,800 $0.82 14d 1 0.16mi

Listing history 12 events

  1. 2026-06-18
    days on market $190,000 Active 16 DOM
  2. 2026-06-17
    days on market $190,000 Active 15 DOM
  3. 2026-06-16
    days on market $190,000 Active 14 DOM
  4. 2026-06-15
    days on market $190,000 Active 13 DOM
  5. 2026-06-14
    days on market $190,000 Active 11 DOM
  6. 2026-06-13
    days on market $190,000 Active 10 DOM
  7. 2026-06-10
    days on market $190,000 Active 8 DOM
  8. 2026-06-09
    days on market $190,000 Active 7 DOM
  9. 2026-06-08
    days on market $190,000 Active 6 DOM
  10. 2026-06-07
    days on market $190,000 Active 5 DOM
  11. 2026-06-03
    remarks 426-char remark
  12. 2026-06-03
    listed $190,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 5/10 Major 6 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$21,600
− Mortgage interest
−$10,643
− Property taxes
−$2,850
− Insurance
−$950
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$5,527
Taxable loss
−$1,826
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$438
After-tax cash flow
$1,746/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This beautifully updated, move-in-ready 3-bedroom, 2-bathroom mobile home is in good condition with no major repairs needed. The home has good curb appeal and is ready for a new owner.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both exterior paint — improves curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both exterior paint — improves curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Alpine ISD
NCES district ID
4807950
Math proficiency
43% ▼ -4.00%
Reading proficiency
53% ▲ 2.00%
Median HH income
$39,184
Composite
40.06/100
National rank
#3814
State rank
#235 of 826 in TX

Livability — Alpine

Score
78/100
State rank
#73
US rank
#2631

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alpine, TX

Population outlook (Brewster County) Hauer SSP2

Today (2025)
8,850 people
By 2030
8,577 · -3.1%
By 2040
7,903 · -10.7%
By 2050
7,338 · -17.1%
By 2075
5,950 · -32.8%
By 2100
4,678 · -47.1%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
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

1 event — show timeline
  • 2026-06-02 Listed $190,000 ODMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…