CashFlowRE
Sign in Sign up
98 Lampshire Ave
B Composite 71.56
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 +11.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$56,000

98 Lampshire Ave · Palmview, TX 78572
3 bd · 2.0 ba · 560 sqft · Manufactured public records · 114 Days on market
Built 2004 5,035 sqft lot $100/sqft · 52% above area Est $62k · 9% under $27/mo HOA · 2% of rent ↓ 28% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully remodeled 1-bedroom, 1 bath mobile home located in a welcoming retirement community. This home offers a spacious attached Texas Room with Central A/C, providing extra living space perfect for relaxing or entertaining. The interior boasts elegant hardwood tile flooring through out, stunning kitchen cabinetry, and an abundance of quality wood built-ins that offer both charm and functionality. The professional landscaping is designed for easy maintenance, with the yard covered in attractive river stones. Additional highlights includes an attached storage/workshop, and access to HOA amenities such as a sparkling pool with an event salon where residents gather for activities and social events. This move in ready home combines comfort, style and convenience in a peaceful community setting. Don't miss your opportunity to make it yours.

Key facts

  • Kitchen cabinetry
  • Attached texas room
  • 5,035 sq ft lot

Tags

ATTACHED TEXAS ROOMHARDWOOD TILE FLOORINGKITCHEN CABINETRYQUALITY WOOD BUILT-INSPROFESSIONAL LANDSCAPINGATTACHED STORAGE WORKSHOP

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 $56k.

Deal economics

  • At list price, monthly cash flow is $495 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Recommended offer: $51k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.9% vs local median 4.2% in Palmview — 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 57/100 on livability (#1,267 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime D, schools F, amenities F.
  • La Joya ISD (suburban): math 18% / reading 29% proficiency, ranked #759 of 826 in TX (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents flat; 852 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,378 units permitted in Hidalgo County in 2024 (641 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $387 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Hidalgo County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: severe wind risk, 93% chance of damaging wind over 30y; severe 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 $50,960 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.18%
Cap rate
16.90%
Cash-on-cash
37.89%
DSCR
2.69
GRM
3.8

CMA / ARV

ARV (median comp)
$61,635
List price
$56,000
Delta
-9.14%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.93% rent growth · sell at horizon

5-year hold
IRR
31.4%
Equity multiple
2.28×
Total profit
$20,037
Equity at exit
$8,350
10-year hold
IRR
37.3%
Equity multiple
4.09×
Total profit
$48,520
Equity at exit
$4,842

Cash invested: $15,680 (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 78572

Home prices YoY
-22.9%
Rents YoY
0.9%
Active inventory
852
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,222 medium interval (Pro) →
Mortgage (P&I)
$294
Tax from tax record
$126 /mo · $1,516/yr
Insurance
$23
HOA
$27
Vacancy / Maint / Mgmt
$257
Net cashflow
$495

Break-even live

Break-even rent $595
Max offer price $56,000
Occupancy floor 54%

Sensitivity live

Price -10% $527 -5% $511 +0% $495 +5% $479 +10% $463
Rent -10% $399 -5% $447 +0% $495 +5% $543 +10% $592
Rate -1.0pp $523 -0.5pp $509 base $495 +0.5pp $481 +1.0pp $466

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
$14,000
Closing costs
$1,680
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4321 Royal Palm Dr Mission, TX 2.0 1.0 572 $800 $1.40 24d 1 0.54mi
2508 U.S. 83 Business Unit 16 Mission, TX 2.0 1.0 650 $730 $1.12 24d 1 1.41mi

HOA detail

Monthly dues
$27 · $324/yr
Likely covers
landscapingpool

Listing history 23 events

  1. 2026-06-18
    days on market $56,000 Active 114 DOM
  2. 2026-06-17
    days on market $56,000 Active 113 DOM
  3. 2026-06-16
    days on market $56,000 Active 112 DOM
  4. 2026-06-15
    days on market $56,000 Active 111 DOM
  5. 2026-06-14
    days on market $56,000 Active 109 DOM
  6. 2026-06-13
    days on market $56,000 Active 108 DOM
  7. 2026-06-10
    days on market $56,000 Active 106 DOM
  8. 2026-06-09
    days on market $56,000 Active 105 DOM
  9. 2026-06-08
    days on market $56,000 Active 104 DOM
  10. 2026-06-07
    days on market $56,000 Active 103 DOM
  11. 2026-06-05
    days on market $56,000 Active 100 DOM
  12. 2026-06-03
    days on market $56,000 Active 99 DOM
  13. 2026-06-02
    days on market $56,000 Active 98 DOM
  14. 2026-06-01
    days on market $56,000 Active 97 DOM
  15. 2026-05-31
    days on market $56,000 Active 96 DOM
  16. 2026-05-31
    days on market $56,000 Active 95 DOM
  17. 2026-04-16
    price $56,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully remodeled 1-bedroom, 1 bath mobile home located in a welcoming retirement community. This home offers a spacious attached Texas Room with Central A/C, providing extra living space perfect for relaxing or entertaining. The interior boasts elegant hardwood tile flooring through out, stunning kitchen cabinetry, and an abundance of quality wood built-ins that offer both charm and functionality. The professional landscaping is designed for easy maintenance, with the yard covered in attractive river stones. Additional highlights includes an attached storage/workshop, and access to HOA amenities such as a sparkling pool with an event salon where residents gather for activities and social events. This move in ready home combines comfort, style and convenience in a peaceful community setting. Don't miss your opportunity to make it yours.

  18. 2026-02-20
    listed $65,000 Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully remodeled 1-bedroom, 1 bath mobile home located in a welcoming retirement community. This home offers a spacious attached Texas Room with Central A/C, providing extra living space perfect for relaxing or entertaining. The interior boasts elegant hardwood tile flooring through out, stunning kitchen cabinetry, and an abundance of quality wood built-ins that offer both charm and functionality. The professional landscaping is designed for easy maintenance, with the yard covered in attractive river stones. Additional highlights includes an attached storage/workshop, and access to HOA amenities such as a sparkling pool with an event salon where residents gather for activities and social events. This move in ready home combines comfort, style and convenience in a peaceful community setting. Don't miss your opportunity to make it yours.

  19. 2026-01-08
    price $65,000
  20. 2025-12-12
    price $71,490
  21. 2025-09-08
    price $71,500
  22. 2025-08-09
    listed $77,500 Active
  23. 2004-05-24
    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
$1,516 · $126/mo
Projected year-2 tax
$1,516 · $126/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 93% 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
$14,665
− Mortgage interest
−$3,137
− Property taxes
−$1,516
− Insurance
−$280
− Repairs & maintenance
−$1,173
− Management
−$1,173
− HOA
−$324
− Depreciation
−$1,629
Taxable income
$5,433
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,304
After-tax cash flow
$4,638/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
La Joya ISD
NCES district ID
4826130
Math proficiency
18% ▼ -35.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$27,845
Composite
18.65/100
National rank
#8891
State rank
#759 of 826 in TX

Livability — Palmview

Score
57/100
State rank
#1267
US rank
#22043

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmview, TX
County
Hidalgo County · 623,128 people
Metro
McAllen-Edinburg-Mission, TX
Population (ZIP)
78,024
Household income
$54,298
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1714.0

Population outlook (Hidalgo County) Hauer SSP2

Today (2025)
955,232 people
By 2030
1,009,774 · +5.7%
By 2040
1,120,332 · +17.3%
By 2050
1,225,036 · +28.2%
By 2075
1,439,189 · +50.7%
By 2100
1,533,429 · +60.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (85%)
Race & ethnicity
Hispanic / Latino 85% Two or more races 47% White 12% Asian 2%
Hispanic origin (detail)
Mexican 80%
Common ancestry
Slovak 1% Portuguese 0%
Foreign-born
28% · Canada, South Korea
Languages at home
22% English-only · Spanish 76%

Political lean MEDSL · Hidalgo

2024 margin
Toss-up / Even · D 48.1% · R 51.0%
2008→2024 swing
-41.6pp toward R · 2008: 38.7pp · 2024: -2.9pp
All cycles
2024: R+2.9 2020: D+17.1 2016: D+40.5 2012: D+41.8 2008: D+38.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.35%
Current HPI
209.3573
Rent YoY
▲ 0.93%
Metro
McAllen-Edinburg-Mission, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-27.7% since first listed
7 events — show timeline
  • 2026-04-16 Price Changed $56,000 MCALLENMLS
  • 2026-02-20 Listed $65,000 MCALLENMLS
  • 2026-01-08 Price Changed $65,000 MCALLENMLS
  • 2025-12-12 Price Changed $71,490 MCALLENMLS
  • 2025-09-08 Price Changed $71,500 MCALLENMLS
  • 2025-08-09 Listed $77,500 MCALLENMLS
  • 2004-05-24 Sold (Public Records) Public Records

Property tax history

+5.6%/yr

Latest (2025): $1,516 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…