CashFlowRE
Sign in Sign up
1908 Division St
C- Composite 54.25
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 +19.5/30.0
  • ARV discount +12.8/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$151,900

1908 Division St · Greenville, TX 75401
3 bd · 2.0 ba · 1,064 sqft · SingleFamily public records · 161 Days on market
Built 1950 4,269 sqft lot $143/sqft · 16% below area Est $172k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience the charm of this NEWLY REMODELED 3-bedroom, 2-bath home, where cozy comfort meets stylish updates. Beautiful, easy-to-maintain luxury vinyl plank (LVP) flooring flows throughout, adding warmth and durability. The living room provides a welcoming space for relaxation, while the kitchen is designed for functionality with modern finishes. Each bedroom offers a personal retreat, and both bathrooms are updated to provide a refreshing experience. Step outside to a large, fenced backyard—perfect for outdoor gatherings or enjoying a quiet moment. This home is move-in ready and waiting for you! OWNER FINANCING AVAILABLE!

Key facts

  • Move-in ready
  • 4,269 sq ft lot
  • Garage

Tags

LUXURY VINYL PLANK FLOORINGLARGE FENCED BACKYARDMOVE-IN READY

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 $152k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/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 $150k (1.4% below list).
  • Recommended offer: $134k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.1% in Greenville — 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 77/100 on livability (#78 in TX, #2,719 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, schools D-, commute F.
  • Greenville ISD (town): math 20% / reading 26% proficiency, ranked #743 of 826 in TX (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents flat; 396 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,289 units permitted in Hunt County in 2024 (527 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hunt County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($134k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $133,672 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 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 1950 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
7.65%
Cash-on-cash
4.83%
DSCR
1.21
GRM
8.5

CMA / ARV

ARV (median comp)
$172,277
List price
$151,900
Delta
-11.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1800 Walworth St 0.12mi 3/1.5 1,084 (+2%) 13mo $135,000 $125 78
4314 Johnson St 0.29mi 3/2.0 1,050 (-1%) 10mo $180,000 $171 76
2104 Division St 0.06mi 3/2.0 1,160 (+9%) 14mo $174,000 $150 71
1423 Morse St 0.52mi 3/2.0 1,028 (-3%) 3mo $175,000 $170 68
3812 King St 0.56mi 3/1.0 1,065 (+0%) 13mo $59,000 $55 59
1217 1/2 Morse St 0.63mi 3/2.0 1,064 (0%) 15mo $209,900 $197 58
3006 Division St 0.55mi 2/1.0 (-1) 1,092 (+3%) 7mo $130,000 $119 55
2804 Horsley St 0.45mi 3/1.0 1,114 (+5%) 15mo $170,000 $153 54
4022 Roberts St 0.48mi 2/1.0 (-1) 1,165 (+10%) 7mo $109,000 $94 47
1226 Coleman St 0.48mi 3/2.0 1,200 (+13%) 13mo $184,997 $154 45
2615 Oneal St 0.41mi 2/1.0 (-1) 936 (-12%) 10mo $129,900 $139 44
832 Oneal St 0.70mi 3/2.0 1,194 (+12%) 14mo $219,900 $184 35

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 · 0.62% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.60×
Total profit
$-17,211
Equity at exit
$22,649
10-year hold
IRR
-6.0%
Equity multiple
0.66×
Total profit
$-14,650
Equity at exit
$13,134

Cash invested: $42,532 (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 75401

Home prices YoY
-20.7%
Rents YoY
0.6%
Active inventory
396
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,497 high interval (Pro) →
Mortgage (P&I)
$797
Tax from tax record
$152 /mo · $1,822/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$171

Break-even live

Break-even rent $1,281
Max offer price $151,900
Occupancy floor 84%

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
$37,975
Closing costs
$4,557
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3907 Bois D Arc St Greenville, TX 2.0 1.0 868 $1,100 $1.27 12d 1 0.16mi
4102 Gordon St Greenville, TX 3.0 2.0 1296 $1,675 $1.29 7d 1 0.18mi
4102 Gordon St Greenville, TX 3.0 2.0 1296 $1,675 $1.29 11d 1 0.18mi
4102 Gordon St Greenville, TX 3.0 2.0 1296 $1,675 $1.29 24d 1 0.18mi
4205 Stuart St Greenville, TX 3.0 2.0 1228 $1,790 $1.46 7d 1 0.21mi
1808 Oneal St Unit B Greenville, TX 2.0 1.0 950 $1,295 $1.36 43d 1 0.28mi
4214 Johnson St Greenville, TX 3.0 1.0 1096 $1,250 $1.14 24d 1 0.28mi
3415 Henderson St Greenville, TX 3.0 2.0 1299 $1,650 $1.27 12d 1 0.32mi
1412 Hemphill St Greenville, TX 3.0 2.0 1200 $500 $0.42 24d 1 0.46mi
4320 Wesley St Unit 13 Greenville, TX 2.0 1.0 900 $975 $1.08 43d 1 0.47mi
3112 Travis St Greenville, TX 3.0 2.0 1200 $1,400 $1.17 43d 1 0.47mi
2010 Morse St Greenville, TX 3.0 2.0 1248 $1,400 $1.12 22d 1 0.47mi
1228 Jones St Greenville, TX 3.0 2.0 1234 $1,700 $1.38 22d 1 0.50mi
2704 Jones St Greenville, TX 3.0 2.0 1273 $1,550 $1.22 2d 1 0.50mi
1214 Interstate Highway 30 Greenville, TX 1.0–3.0 1.0–2.0 900 $1,500 $1.67 1d 1 0.58mi
1110 Jones St Greenville, TX 3.0 2.0 1090 $1,440 $1.32 2d 1 0.58mi
1107 Hemphill St Greenville, TX 3.0 2.0 1090 $1,190 $1.09 43d 1 0.61mi
3110 Saint John St Unit B Greenville, TX 3.0 2.0 1273 $1,450 $1.14 44d 1 0.62mi
3110 Saint John St Unit A Greenville, TX 3.0 2.0 1273 $1,425 $1.12 43d 1 0.62mi
3110 Saint John St Unit B Greenville, TX 3.0 2.0 1273 $1,400 $1.10 24d 1 0.62mi
3110 Saint John St Greenville, TX 3.0 2.0 1273 $1,500 $1.18 43d 1 0.62mi
3110 Saint John St Unit A Greenville, TX 3.0 2.0 1273 $1,500 $1.18 44d 1 0.62mi
1910 Joe Ramsey Blvd E Greenville, TX 1.0–2.0 1.0–2.0 694 $1,203 $1.73 1d 8 0.63mi
3108 Stanford St Apt A Greenville, TX 2.0 1.5 1020 $1,185 $1.16 43d 1 0.68mi
3214 King St Greenville, TX 3.0 2.0 1068 $1,250 $1.17 11d 1 0.70mi
3305 Mineola St Unit A Greenville, TX 3.0 2.0 1017 $1,300 $1.28 43d 1 0.71mi
3305 Mineola St Unit B Greenville, TX 3.0 2.0 1017 $1,350 $1.33 43d 1 0.71mi
3118 Hemphill St Greenville, TX 3.0 2.0 1125 $1,600 $1.42 43d 1 0.76mi
4701 Sayle St Greenville, TX 2.0 2.0 988 $1,450 $1.47 1d 1 0.81mi
3412 Marshall St Unit A Greenville, TX 3.0 2.0 1068 $1,250 $1.17 24d 1 0.86mi
3412 Marshall St Greenville, TX 3.0 2.0 1068 $1,250 $1.17 2d 1 0.86mi
3420 Marshall St Unit B Greenville, TX 3.0 1.0 838 $1,380 $1.65 2d 1 0.88mi
3507 Marshall St Unit C Greenville, TX 2.0 1.0 784 $1,100 $1.40 24d 1 0.91mi
3507 Marshall St Unit C Greenville, TX 2.0 1.0 784 $1,075 $1.37 22d 1 0.91mi
2901 Lee St Apt 1 Greenville, TX 2.0 2.0 1250 $1,575 $1.26 43d 1 0.93mi
2203 Henry St Unit B Greenville, TX 3.0 2.0 980 $1,250 $1.28 43d 1 0.94mi
2113 Henry St Unit B Greenville, TX 3.0 2.0 1068 $1,400 $1.31 24d 1 0.94mi
2113 Henry St Greenville, TX 3.0 2.0 1068 $1,400 $1.31 17d 1 0.94mi
2018 Henry St Unit A Greenville, TX 3.0 1.0 838 $1,030 $1.23 15d 1 0.96mi
2203 Henry St Unit A Greenville, TX 3.0 2.0 980 $1,250 $1.28 20d 1 0.97mi

Listing history 27 events

  1. 2026-06-18
    days on market $151,900 Active 161 DOM
  2. 2026-06-17
    days on market $151,900 Active 160 DOM
  3. 2026-06-16
    days on market $151,900 Active 159 DOM
  4. 2026-06-15
    days on market $151,900 Active 158 DOM
  5. 2026-06-13
    days on market $151,900 Active 156 DOM
  6. 2026-06-09
    days on market $151,900 Active 152 DOM
  7. 2026-06-08
    days on market $151,900 Active 151 DOM
  8. 2026-06-07
    days on market $151,900 Active 150 DOM
  9. 2026-06-04
    days on market $151,900 Active 147 DOM
  10. 2026-06-03
    days on market $151,900 Active 146 DOM
  11. 2026-06-02
    days on market $151,900 Active 145 DOM
  12. 2026-06-01
    days on market $151,900 Active 144 DOM
  13. 2026-05-31
    days on market $151,900 Active 143 DOM
  14. 2026-03-12
    price $151,900 637-char remark
    Show marketing remark (637 chars)

    Experience the charm of this NEWLY REMODELED 3-bedroom, 2-bath home, where cozy comfort meets stylish updates. Beautiful, easy-to-maintain luxury vinyl plank (LVP) flooring flows throughout, adding warmth and durability. The living room provides a welcoming space for relaxation, while the kitchen is designed for functionality with modern finishes. Each bedroom offers a personal retreat, and both bathrooms are updated to provide a refreshing experience. Step outside to a large, fenced backyard—perfect for outdoor gatherings or enjoying a quiet moment. This home is move-in ready and waiting for you! OWNER FINANCING AVAILABLE!

  15. 2026-01-08
    listed $152,000 Active 637-char remark
    Show marketing remark (637 chars)

    Experience the charm of this NEWLY REMODELED 3-bedroom, 2-bath home, where cozy comfort meets stylish updates. Beautiful, easy-to-maintain luxury vinyl plank (LVP) flooring flows throughout, adding warmth and durability. The living room provides a welcoming space for relaxation, while the kitchen is designed for functionality with modern finishes. Each bedroom offers a personal retreat, and both bathrooms are updated to provide a refreshing experience. Step outside to a large, fenced backyard—perfect for outdoor gatherings or enjoying a quiet moment. This home is move-in ready and waiting for you! OWNER FINANCING AVAILABLE!

  16. 2025-09-05
    historical
  17. 2025-08-07
    price $163,500
  18. 2025-06-03
    price $168,500
  19. 2025-04-29
    price $169,900
  20. 2025-04-01
    price $175,000
  21. 2025-03-05
    listed $179,900 Active
  22. 2025-02-10
    historical
  23. 2024-12-18
    price $174,990
  24. 2024-11-13
    price $175,000
  25. 2024-10-25
    listed $185,000 Active
  26. 2022-09-27
    price $101,000
  27. 2022-09-13
    listed $108,000 Active

ⓘ 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
$1,822 · $152/mo
Projected year-2 tax
$2,780 · $232/mo
Expected delta
+$958/yr (+$80/mo · 52.6%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°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 1 unhealthy d/yr today · 1 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
$17,969
− Mortgage interest
−$8,509
− Property taxes
−$1,822
− Insurance
−$760
− Repairs & maintenance
−$1,438
− Management
−$1,438
− Depreciation
−$4,419
Taxable loss
−$415
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$100
After-tax cash flow
$2,155/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
Greenville ISD
NCES district ID
4821720
Math proficiency
20% ▼ -12.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$41,374
Composite
19.56/100
National rank
#8759
State rank
#743 of 826 in TX

Livability — Greenville

Score
77/100
State rank
#78
US rank
#2719

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenville, TX
County
Hunt County · 71,969 people
City population
42,767
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
22,669
Household income
$59,908
Rent vs Own
44.8% rent · 55.2% own
Severe rent burden
638.0

Population outlook (Hunt County) Hauer SSP2

Today (2025)
97,090 people
By 2030
100,452 · +3.5%
By 2040
106,544 · +9.7%
By 2050
111,218 · +14.6%
By 2075
121,695 · +25.3%
By 2100
123,683 · +27.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 51% Hispanic / Latino 32% Black 13% Two or more races 11%
Hispanic origin (detail)
Mexican 30%
Common ancestry
Slovak 2% Lithuanian 1% Iranian 1%
Foreign-born
13% · Canada
Languages at home
75% English-only · Spanish 24%

Political lean MEDSL · Hunt

2024 margin
Solid R (+55.5) · D 21.9% · R 77.4%
2008→2024 swing
-14.9pp toward R · 2008: -40.6pp · 2024: -55.5pp
All cycles
2024: R+55.5 2020: R+52.5 2016: R+56.3 2012: R+51.2 2008: R+40.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.45%
Current HPI
339.0287
Rent YoY
▲ 0.62%
Metro
Dallas-Fort Worth-Arlington, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+40.6% since first listed
14 events — show timeline
  • 2026-03-12 Price Changed $151,900 NTREIS
  • 2026-01-08 Listed $152,000 NTREIS
  • 2025-09-05 Listing Removed NTREIS
  • 2025-08-07 Price Changed $163,500 NTREIS
  • 2025-06-03 Price Changed $168,500 NTREIS
  • 2025-04-29 Price Changed $169,900 NTREIS
  • 2025-04-01 Price Changed $175,000 NTREIS
  • 2025-03-05 Listed $179,900 NTREIS
  • 2025-02-10 Listing Removed NTREIS
  • 2024-12-18 Price Changed $174,990 NTREIS
  • 2024-11-13 Price Changed $175,000 NTREIS
  • 2024-10-25 Listed $185,000 NTREIS
  • 2022-09-27 Price Changed $101,000 NTREIS
  • 2022-09-13 Listed $108,000 NTREIS

Property tax history

+10.8%/yr

Latest (2025): $1,822 · +21.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…