332 Houston St · Maud, TX 75567

$58,199

4 bd · 2.0 ba · 1,736 sqft · SingleFamily public records · 429 Days on market

Built 1954 0.62 ac 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
• Appreciation +5.0/10.0
• Schools +4.7/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

INVESTORS LOOK HERE! Here is an exceptional investment opportunity in Maud, TX! This property presents an ideal canvas for investors seeking to revitalize a well-located space. Situated on a spacious half-acre lot spanning 27,007 square feet, this home offers abundant yard space, a covered porch area, and a versatile back shed for added storage. Conveniently located near major highways, and just a stone's throw away from Texarkana. Being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

Key facts

• Versatile back shed
• Covered porch area
• 0.62 acre lot

Tags

• SPACIOUS HALF-ACRE LOT
• COVERED PORCH AREA
• VERSATILE BACK SHED

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $58k.

Deal economics

• At list price, monthly cash flow is $587 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $58k).
• Recommended offer: $51k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 64/100 on livability (#810 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, housing B; Watch: employment D+, amenities F, commute F.
• Maud ISD (rural): math 54% / reading 57% proficiency, ranked #111 of 826 in TX (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 40 active listings in the ZIP; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

• In year one you build about $2k of equity ($402 loan paydown + $2k appreciation (3.0% local appreciation)).
• At projected returns (3.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 429 days — a 12% lower offer ($51k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 27% 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 $51,215 (12.0% below list)

Questions for the listing agent

1. It's been on market 429 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 2.22% ✓
• Cap rate: 18.40%
• Cash-on-cash: 43.25%
• DSCR: 2.92
• GRM: 3.7

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: 48.6%
• Equity multiple: 3.73×
• Total profit: $44,461
• Equity at exit: $26,169

10-year hold

• IRR: 48.4%
• Equity multiple: 7.50×
• Total profit: $105,911
• Equity at exit: $40,329

Cash invested: $16,296 (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 75567

• Active inventory: 40
• Price-to-rent: 3.7×

Monthly cashflow live

• Estimated rent: $1,293 medium
• Mortgage (P&I): −$305
• Tax from tax record: −$105 /mo · $1,259/yr
• Insurance: −$24
• HOA: −$0
• Vacancy / Maint / Mgmt: −$272
• Net cashflow: $587

Break-even live

Break-even rent $550

Max offer price $58,199

Occupancy floor 50%

Sensitivity live

Price	-10% $620	-5% $604	+0% $587	+5% $571	+10% $554
Rent	-10% $485	-5% $536	+0% $587	+5% $638	+10% $690
Rate	-1.0pp $617	-0.5pp $602	base $587	+0.5pp $572	+1.0pp $557

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: $14,550
• Closing costs: $1,746
• Reserves months: —
• Total cash needed: —

Listing history 19 events

1. 2026-06-21
   days on market $58,199 Active 429 DOM
2. 2026-06-21
   days on market $58,199 Active 428 DOM
3. 2026-06-18
   days on market $58,199 Active 426 DOM
4. 2026-06-17
   days on market $58,199 Active 425 DOM
5. 2026-06-16
   days on market $58,199 Active 424 DOM
6. 2026-06-15
   days on market $58,199 Active 423 DOM
7. 2026-06-15
   days on market $58,199 Active 422 DOM
8. 2026-06-13
   days on market $58,199 Active 421 DOM
9. 2026-06-12
   days on market $58,199 Active 420 DOM
10. 2026-06-10
    days on market $58,199 Active 417 DOM
11. 2026-06-08
    days on market $58,199 Active 416 DOM
12. 2026-06-08
    days on market $58,199 Active 415 DOM
13. 2026-06-05
    days on market $58,199 Active 413 DOM
14. 2026-06-03
    days on market $58,199 Active 411 DOM
15. 2026-06-02
    days on market $58,199 Active 410 DOM
16. 2026-06-01
    days on market $58,199 Active 409 DOM
17. 2026-05-31
    days on market $58,199 Active 408 DOM
18. 2025-04-18
    listed $58,199 Active 709-char remark

    Show marketing remark (709 chars)

    INVESTORS LOOK HERE! Here is an exceptional investment opportunity in Maud, TX! This property presents an ideal canvas for investors seeking to revitalize a well-located space. Situated on a spacious half-acre lot spanning 27,007 square feet, this home offers abundant yard space, a covered porch area, and a versatile back shed for added storage. Conveniently located near major highways, and just a stone's throw away from Texarkana. Being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

19. 1999-02-12
    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: $1,259 · $105/mo
• Projected year-2 tax: $1,259 · $105/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 7/10 Severe 7 d/yr ≥112°F today · 23 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,520
• − Mortgage interest: −$3,260
• − Property taxes: −$1,259
• − Insurance: −$291
• − Repairs & maintenance: −$1,242
• − Management: −$1,242
• − Depreciation: −$1,693
• Taxable income: $6,534
• Est. tax owed @ 24.0%: −$1,568
• After-tax cash flow: $5,481/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: Maud ISD
• NCES district ID: 4829460
• Math proficiency: 54% ▲ 8.00%
• Reading proficiency: 57% ▲ 15.00%
• Median HH income: $43,953
• Composite: 46.76/100
• National rank: #2392
• State rank: #111 of 826 in TX

Livability — Maud

• Score: 64/100
• State rank: #810
• US rank: #14739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Maud, TX
• Population (ZIP): 3,762

Population outlook (Bowie County) Hauer SSP2

• Today (2025): 94,699 people
• By 2030: 94,824 · +0.1%
• By 2040: 94,870 · +0.2%
• By 2050: 93,686 · -1.1%
• By 2075: 90,082 · -4.9%
• By 2100: 76,579 · -19.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Black 7% Two or more races 4% Asian 2% Hispanic / Latino 2%
• Common ancestry: Lithuanian 1% Italian 1% Iranian 1%
• Foreign-born: 3% · Canada, South Korea
• Languages at home: 96% English-only · Spanish 2% Tagalog/Filipino 1% Korean 1%

Political lean MEDSL · Bowie

• 2024 margin: Solid R (+48.7) · D 25.3% · R 74.0%
• 2008→2024 swing: -10.8pp toward R · 2008: -37.9pp · 2024: -48.7pp
• All cycles: 2024: R+48.7 2020: R+42.8 2016: R+46.6 2012: R+41.5 2008: R+37.9

Not yet ingested

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

Price history

2 events — show timeline

• 2025-04-18 Listed $58,199 HARMLS
• 1999-02-12 Sold (Public Records) — Public Records

Property tax history

+8.6%/yr

Latest (2025): $1,259 · +8.1% YoY. Source: county tax records.