CashFlowRE
Sign in Sign up
1209 Loving
F Composite 34.0
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Appreciation +7.3/10.0
  • Cash flow +5.3/30.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.7/10.0
  • DSCR +0.0/10.0

$160,000

1209 Loving · Mason, TX 76856
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 121 Days on market
Built 2010 6,098 sqft lot $147/sqft · 55% below area

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

Listing remarks MLS

This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

Key facts

  • Higher ceilings
  • Open living area
  • Exposed beams

Tags

OPEN LIVING AREAHIGHER CEILINGSEXPOSED BEAMSSKYLIGHTCONTINUOUS CONCRETE FLOORINGPRIVATE FENCED BACKYARD

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $-359 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $97k (39.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $91k (43.3% below list).
  • Recommended offer: $91k (43.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#662 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Mason ISD (rural): math 57% / reading 63% proficiency, ranked #76 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mason El (math 57% / reading 57%, grade C+, #505 of 4,322 statewide, top 13%, 291 students, 50% FRL); Mason J H (math 52% / reading 62%, grade B, #212 of 1,662 statewide, top 13%, 204 students, 48% FRL); Mason H S (math 72% / reading 64%, grade B, #147 of 1,632 statewide, top 9%, 214 students, 42% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 99 active listings in the ZIP; 4 units permitted in Mason County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $7k appreciation (4.6% local appreciation)).
  • Mason County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major 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 $90,675 (43.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 43% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.57%
Cap rate
3.60%
Cash-on-cash
-9.60%
DSCR
0.57
GRM
14.7

CMA / ARV

ARV (median comp)
$354,401
List price
$160,000
Delta
-54.85%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

4.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.24×
Total profit
$10,607
Equity at exit
$87,022
10-year hold
IRR
6.6%
Equity multiple
2.19×
Total profit
$53,522
Equity at exit
$147,256

Cash invested: $44,800 (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.

ZIP-level market 76856

Home prices YoY
2.3%
Active inventory
99
Price-to-rent
14.7×

Monthly cashflow live

Estimated rent
$907 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$169 /mo · $2,030/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$-359

Break-even live

Break-even rent $1,361
Max offer price $96,658
Occupancy floor

Sensitivity live

Price -10% $-268 -5% $-313 +0% $-359 +5% $-404 +10% $-449
Rent -10% $-430 -5% $-394 +0% $-359 +5% $-323 +10% $-287
Rate -1.0pp $-278 -0.5pp $-318 base $-359 +0.5pp $-400 +1.0pp $-442

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
$40,000
Closing costs
$4,800
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.

Listing history 14 events

  1. 2026-05-07
    price $160,000 1680-char remark
    Show marketing remark (1680 chars)

    This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

  2. 2026-03-25
    price $164,900 1680-char remark
    Show marketing remark (1680 chars)

    This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

  3. 2026-02-26
    price $166,000 1680-char remark
    Show marketing remark (1680 chars)

    This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

  4. 2026-01-30
    price $170,000 1680-char remark
    Show marketing remark (1680 chars)

    This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

  5. 2026-01-11
    listed $180,000 Active 1680-char remark
    Show marketing remark (1680 chars)

    This 3-bedroom, 2-bath residence offers a comfortable and efficient layout paired with tasteful design elements well suited for modern Hill Country living. Encompassing approximately 1,092 square feet, the home provides a practical balance of functionality and character in a residential area of Mason. At the heart of the home is an open living area defined by higher ceilings, exposed beams, and a skylight that brightens the space throughout the day. The kitchen's placement encourages connection without sacrificing functionality, making it well suited for daily use. Continuous concrete flooring enhances durability while maintaining a contemporary interior style. The primary bedroom offers a comfortable and private retreat, while two additional bedrooms are well sized and share a second full bath. This flexible layout allows for a variety of uses, whether accommodating family members, guests, or creating additional space for hobbies or storage. The floor plan supports efficient living while maintaining a sense of separation between living and sleeping areas. Outside, the property features a metal roof, a private fenced backyard, and a stone patio suitable for relaxing or hosting small gatherings. A well-appointed storage building in the backyard includes electricity, air conditioning, insulation, and loft storage, offering excellent flexibility for a workshop, hobby space, or additional storage. The front porch and low-maintenance xeriscape landscaping create an appealing street presence. Offering a functional floor plan and distinctive architectural touches, this home presents an excellent opportunity for buyers seeking efficient living in Mason, Texas.

  6. 2025-02-06
    price $205,000
  7. 2025-01-13
    status Active
  8. 2025-01-13
    price $219,000
  9. 2024-07-28
    listed $225,000 Active
  10. 2021-04-16
    soldstatus
  11. 2021-04-08
    soldstatus
  12. 2021-01-28
    listed $149,000
  13. 2020-03-16
    soldstatus
  14. 2020-01-02
    listed $110,000

ⓘ 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
$2,030 · $169/mo
Projected year-2 tax
$2,928 · $244/mo
Expected delta
+$898/yr (+$75/mo · 44.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$10,881
− Mortgage interest
−$8,962
− Property taxes
−$2,030
− Insurance
−$800
− Repairs & maintenance
−$870
− Management
−$870
− Depreciation
−$4,655
Taxable loss
−$7,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,754
After-tax cash flow
$-2,549/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
Mason ISD
NCES district ID
4829280
Math proficiency
57% ▲ 2.00%
Reading proficiency
63% ▲ 1.00%
Median HH income
$40,797
Composite
50.18/100
National rank
#1898
State rank
#76 of 826 in TX

Livability — Mason

Score
65/100
State rank
#662
US rank
#12456

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mason, TX
Population (ZIP)
3,525

Population outlook (Mason County) Hauer SSP2

Today (2025)
3,979 people
By 2030
3,930 · -1.2%
By 2040
3,836 · -3.6%
By 2050
3,838 · -3.5%
By 2075
4,230 · +6.3%
By 2100
4,260 · +7.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 23% Two or more races 8%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Lithuanian 4% Slovak 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
81% English-only · Spanish 18% Other Indo-European 1%

Political lean MEDSL · Mason

2024 margin
Solid R (+65.0) · D 17.2% · R 82.2%
2008→2024 swing
-18.0pp toward R · 2008: -47.1pp · 2024: -65.0pp
All cycles
2024: R+65.0 2020: R+62.0 2016: R+63.5 2012: R+60.1 2008: R+47.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.62%
Current HPI
206.7593
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+45.5% since first listed
14 events — show timeline
  • 2026-05-07 Price Changed $160,000 CHCMLS
  • 2026-03-25 Price Changed $164,900 CHCMLS
  • 2026-02-26 Price Changed $166,000 CHCMLS
  • 2026-01-30 Price Changed $170,000 CHCMLS
  • 2026-01-11 Listed $180,000 CHCMLS
  • 2025-02-06 Price Changed $205,000 CHCMLS
  • 2025-01-13 Relisted CHCMLS
  • 2025-01-13 Price Changed $219,000 CHCMLS
  • 2024-07-28 Listed $225,000 CHCMLS
  • 2021-04-16 Sold (MLS) CHCMLS
  • 2021-04-08 Sold (Public Records) Public Records
  • 2021-01-28 Listed $149,000 CHCMLS
  • 2020-03-16 Sold (MLS) CHCMLS
  • 2020-01-02 Listed $110,000 CHCMLS

Property tax history

+1.1%/yr

Latest (2025): $2,030 · -11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…