CashFlowRE
Sign in Sign up
7 Finch Dr
B- Composite 69.96
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.0/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

7 Finch Dr · Longview, TX 75605
3 bd · 2.0 ba · 1,293 sqft · SingleFamily · 1 Days on market
Built 1972 0.34 ac lot Est $162k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR OPPORTUNITY!! This 3-bedroom, 2-bath home offers approximately 1,300 square feet of potential and is priced to sell at just $130,000! Situated on a large lot at the end of a quiet cul-de-sac, this property is conveniently located near Longview High School, shopping, dining, and other local amenities. This house presents an excellent opportunity for investors or buyers looking to renovate and create a great rental property or a family home of your own! Bring your vision and unlock the potential of this value-priced home!

Key facts

  • Near dining
  • Quiet cul-de-sac
  • Near shopping

Tags

LARGE LOTQUIET CUL-DE-SACNEAR SHOPPINGNEAR DININGLOCAL AMENITIES

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 single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 9.3% vs local median 3.0% in Longview — 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 73/100 on livability (#213 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, schools D.
  • Longview ISD (urban): math 49% / reading 46% proficiency, ranked #244 of 826 in TX (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.5%/yr); 310 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 193 units permitted in Gregg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  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
1.20%
Cap rate
9.34%
Cash-on-cash
10.88%
DSCR
1.48
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$161,625
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 Drake Blvd 0.17mi 3/2.0 1,275 (-1%) 8mo $160,000 $125 83

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 · 1.48% rent growth · sell at horizon

5-year hold
IRR
-1.7%
Equity multiple
0.94×
Total profit
$-2,361
Equity at exit
$19,383
10-year hold
IRR
6.2%
Equity multiple
1.43×
Total profit
$15,787
Equity at exit
$11,240

Cash invested: $36,400 (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 75605

Rents YoY
1.5%
Active inventory
310
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,555 high interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$330

Break-even live

Break-even rent $1,137
Max offer price $130,000
Occupancy floor 74%

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
$32,500
Closing costs
$3,900
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
113 Magnolia Ln Longview, TX 1.0–2.0 1.0–2.0 900 $1,410 $1.57 43d 6 0.35mi
616 City Ctr Way Longview, TX 1.0–2.0 1.0–2.0 931 $1,349 $1.45 13d 1 0.36mi
311 Maplewood Cir Longview, TX 3.0 2.0 1509 $2,300 $1.52 21d 1 0.41mi
616 Oak St Longview, TX 3.0 2.0 1300 $2,150 $1.65 43d 1 0.42mi
2900 McCann Rd Longview, TX 1.0–2.0 1.0–2.0 821 $999 $1.22 13d 20 0.69mi
3100 McCann Rd Longview, TX 1.0–2.0 1.0–2.0 747 $1,140 $1.53 13d 20 0.72mi
303 Eden Dr Unit 313-37 Longview, TX 2.0 1.0 950 $895 $0.94 21d 1 0.93mi
303 Eden Dr Unit 315-47 Longview, TX 2.0 1.0 950 $895 $0.94 43d 1 0.93mi
336 Eden Dr Unit 350 Eden Longview, TX 2.0 2.0 1261 $1,200 $0.95 21d 1 1.01mi
12 Serendipity Ln Longview, TX 2.0 1.5 1200 $1,295 $1.08 21d 1 1.01mi
301 W Hawkins Pkwy Longview, TX 1.0–2.0 1.0–2.0 691 $2,200 $3.18 13d 5 1.05mi
3623 McCann Rd Longview, TX 1.0–3.0 1.0–2.0 990 $2,500 $2.52 13d 7 1.12mi
2501 N Eastman Rd Longview, TX 1.0–3.0 1.0–2.0 1028 $1,528 $1.49 13d 19 1.17mi

Listing history 2 events

  1. 2026-06-19
    remarks 534-char remark
  2. 2026-06-19
    listed $130,000 Active 1 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,661
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,493
− Management
−$1,493
− Depreciation
−$3,782
Taxable income
$2,011
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$483
After-tax cash flow
$3,478/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
Longview ISD
NCES district ID
4828110
Math proficiency
49% ▼ -4.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$39,837
Composite
39.76/100
National rank
#3889
State rank
#244 of 826 in TX

Livability — Longview

Score
73/100
State rank
#213
US rank
#5287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, TX
County
Gregg County · 128,826 people
City population
103,792
Metro
Longview, TX
Population (ZIP)
35,417
Household income
$73,190
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1465.0

Population outlook (Gregg County) Hauer SSP2

Today (2025)
125,947 people
By 2030
126,542 · +0.5%
By 2040
127,311 · +1.1%
By 2050
127,289 · +1.1%
By 2075
124,954 · -0.8%
By 2100
113,737 · -9.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Hispanic / Latino 7% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Gregg

2024 margin
Solid R (+42.2) · D 28.5% · R 70.7%
2008→2024 swing
-4.6pp toward R · 2008: -37.6pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+36.9 2016: R+41.3 2012: R+39.5 2008: R+37.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.48%
Current HPI
227.957
Rent YoY
▲ 1.48%
Metro
Longview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…