7820 Easley Dr · Beaumont, TX 77713

$60,000

3 bd · 2.0 ba · 1,216 sqft · Land public records · 39 Days on market

Built 1992

---

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
• Livability +3.2/5.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0
• Schools +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks

Ready to move in mobile home located inside city limits! Perfect for investor or first time homebuyer. Owner financing is available! Call to see it today.

Key facts

• Listed 39 days

Property features AI

Exterior

• Home design: Residential mobile home; Mobile home with land
• Exterior features: Located in the Greenfield I subdivision

Interior

• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air conditioning; Central electric heating
• Interior features: Central air conditioning; Central electric heating

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath land listed at $60k.

Deal economics

• At list price, monthly cash flow is $768 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $60k).
• Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
• Cap rate 21.7% vs local median 5.3% in Beaumont — 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 64/100 on livability (#739 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime F, amenities F.
• Beaumont ISD (urban): math 14% / reading 22% proficiency, ranked #789 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Guess El (math 30% / reading 33%, grade F, #2,396 of 4,322 statewide, top 56%, 699 students, 82% FRL); M L King Middle (math 6% / reading 12%, grade F, #1,653 of 1,662 statewide, top 99%, 480 students, 91% FRL); West Brook Sr H S (math 19% / reading 34%, grade F, #1,228 of 1,632 statewide, top 76%, 2,245 students, 58% FRL).
• Market conditions: Rents flat; 287 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 343 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 0.8% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 39 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% 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 $58,200 (3.0% below list)

Questions for the listing agent

1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
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 F 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: 2.39% ✓
• Cap rate: 21.65%
• Cash-on-cash: 54.86%
• DSCR: 3.44
• GRM: 3.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.79% rent growth · sell at horizon

5-year hold

• IRR: 50.7%
• Equity multiple: 3.15×
• Total profit: $36,070
• Equity at exit: $8,946

10-year hold

• IRR: 55.2%
• Equity multiple: 5.89×
• Total profit: $82,133
• Equity at exit: $5,188

Cash invested: $16,800 (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 77713

• Home prices YoY: -19.3%
• Rents YoY: 0.8%
• Active inventory: 287
• Price-to-rent: 3.5×

Monthly cashflow live

• Estimated rent: $1,431 high
• Mortgage (P&I): −$315
• Tax from tax record: −$23 /mo · $275/yr
• Insurance: −$25
• HOA: −$0
• Vacancy / Maint / Mgmt: −$301
• Net cashflow: $768

Break-even live

Break-even rent $459

Max offer price $60,000

Occupancy floor 41%

Sensitivity live

Price	-10% $802	-5% $785	+0% $768	+5% $751	+10% $734
Rent	-10% $655	-5% $712	+0% $768	+5% $825	+10% $881
Rate	-1.0pp $798	-0.5pp $783	base $768	+0.5pp $752	+1.0pp $737

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: $15,000
• Closing costs: $1,800
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6195 N Major Dr Beaumont, TX	1.0–3.0	1.0–2.0	946	$1,597	$1.69	15d	8	0.78mi
6111 N Major Dr Beaumont, TX	2.0	2.0	1003	$1,175	$1.17	45d	1	0.83mi
6355 Chinn Ln Beaumont, TX	2.0–3.0	2.0	998	$1,167	$1.17	15d	1	0.97mi
6030 N Major Dr Beaumont, TX	1.0–3.0	1.0–2.0	925	$1,932	$2.09	15d	8	1.00mi
5785 Forest Glade St Beaumont, TX	2.0	2.0	952	$1,000	$1.05	25d	1	1.22mi
5750 N Major Dr Beaumont, TX	1.0–3.0	1.0–2.0	941	$1,659	$1.76	15d	1	1.23mi
6030 Alpine Cir Unit 10 Beaumont, TX	2.0	2.0	1008	$1,195	$1.19	45d	1	1.25mi
6030 Alpine Cir Unit 6 Beaumont, TX	2.0	2.0	1008	$1,050	$1.04	45d	1	1.25mi
6030 Alpine Cir Unit 9 Beaumont, TX	2.0	2.0	1008	$1,195	$1.19	25d	1	1.25mi
6055 Alpine Cir Beaumont, TX	2.0	1.0	1006	$1,150	$1.14	15d	1	1.31mi
6090 Alpine Cir Unit 5 Beaumont, TX	3.0	2.0	1050	$1,300	$1.24	15d	1	1.34mi
5585 Scenic Dr Beaumont, TX	3.0	2.0	1451	$1,800	$1.24	45d	1	1.34mi

Listing history 18 events

1. 2026-06-21
   days on market $60,000 Active 39 DOM
2. 2026-06-18
   days on market $60,000 Active 36 DOM
3. 2026-06-17
   days on market $60,000 Active 35 DOM
4. 2026-06-16
   days on market $60,000 Active 34 DOM
5. 2026-06-15
   days on market $60,000 Active 33 DOM
6. 2026-06-14
   days on market $60,000 Active 31 DOM
7. 2026-06-13
   days on market $60,000 Active 30 DOM
8. 2026-06-10
   days on market $60,000 Active 28 DOM
9. 2026-06-09
   days on market $60,000 Active 27 DOM
10. 2026-06-08
    days on market $60,000 Active 26 DOM
11. 2026-06-07
    days on market $60,000 Active 25 DOM
12. 2026-06-03
    days on market $60,000 Active 21 DOM
13. 2026-06-02
    days on market $60,000 Active 20 DOM
14. 2026-06-01
    days on market $60,000 Active 19 DOM
15. 2026-05-31
    days on market $60,000 Active 18 DOM
16. 2026-05-30
    days on market $60,000 Active 17 DOM
17. 2026-05-13
    listed $60,000 Active 156-char remark
18. 2007-10-04
    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: $275 · $23/mo
• Projected year-2 tax: $1,098 · $92/mo
• Expected delta: +$823/yr (+$69/mo · 299.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,174
• − Mortgage interest: −$3,361
• − Property taxes: −$275
• − Insurance: −$300
• − Repairs & maintenance: −$1,374
• − Management: −$1,374
• − Depreciation: −$1,745
• Taxable income: $8,745
• Est. tax owed @ 24.0%: −$2,099
• After-tax cash flow: $7,118/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: Beaumont ISD
• NCES district ID: 4809670
• Math proficiency: 14% ▼ -13.00%
• Reading proficiency: 22% ▼ -7.00%
• Median HH income: $41,683
• Composite: 15.43/100
• National rank: #9316
• State rank: #789 of 826 in TX

Livability — Beaumont

• Score: 64/100
• State rank: #739
• US rank: #13710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Beaumont, TX
• County: Jefferson County · 203,592 people
• City population: 125,901
• Metro: Beaumont-Port Arthur, TX
• Population (ZIP): 15,541
• Household income: $91,330
• Rent vs Own: 33.5% rent · 66.5% own
• Severe rent burden: 444.0

Population outlook (Jefferson County) Hauer SSP2

• Today (2025): 259,015 people
• By 2030: 260,685 · +0.6%
• By 2040: 263,309 · +1.7%
• By 2050: 265,237 · +2.4%
• By 2075: 270,193 · +4.3%
• By 2100: 255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.68)
• Race & ethnicity: White 46% Black 25% Hispanic / Latino 22% Two or more races 16% Asian 3%
• Hispanic origin (detail): Mexican 18%
• Common ancestry: Lithuanian 6% Serbian 2% Italian 1%
• Foreign-born: 10% · Canada
• Languages at home: 81% English-only · Spanish 16% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Jefferson

• 2024 margin: Lean R (+8.9) · D 45.1% · R 54.0%
• 2008→2024 swing: -11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
• All cycles: 2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -41.58%
• Current HPI: 173.8851
• Rent YoY: ▲ 0.79%
• Metro: Beaumont-Port Arthur, TX
• 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

• 2026-05-13 Listed $60,000 BBOR
• 2007-10-04 Sold (Public Records) — Public Records

Property tax history

+1.0%/yr

Latest (2025): $275 · +19.0% YoY. Source: county tax records.