CashFlowRE
Sign in Sign up
1126 Poseidon Dr
D Composite 43.0
Why this score? — see what drove the D 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 +13.0/30.0
  • ARV discount +8.0/15.0
  • Condition / age +4.8/5.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.7/10.0
  • Schools +3.7/10.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$242,499

1126 Poseidon Dr · Portland, TX 78374
3 bd · 2.0 ba · 1,474 sqft · SingleFamily · 191 Days on market
Built 2025 Excellent condition 4,791 sqft lot $165/sqft · at area comps Est $245k · at est. ↓ 5% since listing

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

Listing remarks MLS

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

Key facts

  • Walk-in closet
  • Open floorplan
  • En-suite bathroom

Tags

OPEN FLOORPLANOWNER'S SUITEEN-SUITE BATHROOMWALK-IN CLOSET

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 $242k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-14 ($-164/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (13.2% below list).
  • Recommended offer: $210k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.2% in Portland — 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 80/100 on livability (#36 in TX, #1,740 nationally) — a professional / high-income tenant draw. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Gregory-Portland ISD (suburban): math 41% / reading 42% proficiency, ranked #314 of 826 in TX (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Andrews El (math 35% / reading 45%, grade F, #1,514 of 4,322 statewide, top 36%, 636 students, 64% FRL); Gregory-Portland Middle (math 43% / reading 39%, grade F, #613 of 1,662 statewide, top 38%, 1,124 students, 48% FRL); Gregory-Portland H S (math 28% / reading 50%, grade F, #859 of 1,632 statewide, top 53%, 1,464 students, 45% FRL).
  • Market conditions: Rents soft (-1.8%/yr); 307 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 344 units permitted in San Patricio County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • San Patricio County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $24k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $210,400 (13.2% 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 191 days. Have you received any prior offers? Is the seller open to a 13% 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
0.87%
Cap rate
6.23%
Cash-on-cash
-0.24%
DSCR
0.99
GRM
9.6

CMA / ARV

ARV (median comp)
$245,177
List price
$242,499
Delta
-1.09%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1111 Poseidon Dr 0.05mi 3/2.0 1,474 (0%) 1mo $236,999 $161 97
1309 Hera Dr 0.12mi 3/2.0 1,474 (0%) 8mo $279,999 $190 88
1119 Poseidon Dr 0.03mi 3/2.0 1,260 (-14%) 2mo $239,999 $190 73
2131 Artemis Dr 0.18mi 3/2.0 1,634 (+11%) 1mo $271,999 $166 73
1109 Poseidon Dr 0.06mi 3/2.0 1,260 (-14%) 1mo $224,999 $179 72
2137 Artemis Dr 0.15mi 3/2.0 1,634 (+11%) 4mo $300,999 $184 72
1103 Poseidon Dr 0.10mi 3/2.0 1,260 (-14%) 1mo $233,999 $186 70
2103 Fury 0.34mi 3/2.0 1,595 (+8%) 2mo $319,990 $201 69
1118 Demeter Dr 0.11mi 4/2.0 (+1) 1,668 (+13%) 3mo $262,000 $157 66
1303 Hera Dr 0.12mi 4/2.0 (+1) 1,667 (+13%) 7mo $266,999 $160 62
1307 Hera Dr 0.12mi 4/2.0 (+1) 1,667 (+13%) 8mo $248,999 $149 61
1137 Athena Dr 0.12mi 4/2.0 (+1) 1,667 (+13%) 9mo $240,999 $145 60

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.32×
Total profit
$-46,302
Equity at exit
$36,157
10-year hold
IRR
-21.5%
Equity multiple
0.04×
Total profit
$-65,142
Equity at exit
$20,967

Cash invested: $67,900 (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 78374

Rents YoY
-1.8%
Active inventory
307
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,104 high interval (Pro) →
Mortgage (P&I)
$1,272
Tax est. 1.5%
$303 /mo · $3,637/yr
Insurance
$101
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$-14

Break-even live

Break-even rent $2,121
Max offer price $240,517
Occupancy floor 96%

Sensitivity live

Price -10% $154 -5% $70 +0% $-14 +5% $-97 +10% $-181
Rent -10% $-180 -5% $-97 +0% $-14 +5% $69 +10% $153
Rate -1.0pp $108 -0.5pp $48 base $-14 +0.5pp $-77 +1.0pp $-140

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
$60,625
Closing costs
$7,275
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1203 Athena Dr Portland, TX 3.0 2.0 1535 $2,400 $1.56 15d 1 0.06mi
2012 Cottonwood Dr Portland, TX 4.0 2.0 1619 $2,350 $1.45 23d 1 0.72mi
2112 Westwood Dr Portland, TX 4.0 3.5 1863 $2,350 $1.26 15d 1 0.74mi
6736 Buddy Ganem Dr Portland, TX 3.0 2.0 1216 $1,595 $1.31 23d 1 0.80mi
1801 Atascosa Dr Portland, TX 3.0 2.0 1594 $1,600 $1.00 15d 1 1.04mi
1601 Moore Ave Portland, TX 2.0–3.0 2.0–2.5 1295 $1,899 $1.47 15d 18 1.04mi
201 Walker Ave Portland, TX 2.0 1.5 1195 $1,350 $1.13 15d 1 1.19mi
1719 Austin St Portland, TX 3.0 1.5 1127 $1,550 $1.38 46d 1 1.27mi
1506 Briar St Portland, TX 3.0 2.0 1803 $2,300 $1.28 45d 1 1.29mi
1461 Moore Ave Portland, TX 2.0 2.5 1313 $1,750 $1.33 15d 1 1.40mi
1404 Moore Ave Portland, TX 1.0–2.0 1.0 768 $1,400 $1.82 15d 10 1.41mi
1400 Moore Ave Portland, TX 1.0–2.0 1.0–2.0 768 $1,160 $1.51 45d 1 1.41mi
102 N Commonsway Dr Unit C Portland, TX 2.0 1.0 1008 $1,000 $0.99 45d 1 1.46mi
2201 Timberline Dr Unit Na Portland, TX 4.0 2.0 1484 $2,200 $1.48 15d 1 1.49mi

Listing history 50 events

  1. 2026-06-21
    days on market $242,499 Active 191 DOM
  2. 2026-06-18
    days on market $242,499 Active 188 DOM
  3. 2026-06-17
    days on market $242,499 Active 187 DOM
  4. 2026-06-16
    days on market $242,499 Active 186 DOM
  5. 2026-06-15
    days on market $242,499 Active 185 DOM
  6. 2026-06-14
    days on market $242,499 Active 183 DOM
  7. 2026-06-13
    days on market $242,499 Active 182 DOM
  8. 2026-06-10
    days on market $242,499 Active 180 DOM
  9. 2026-06-09
    days on market $242,499 Active 179 DOM
  10. 2026-06-08
    statusdays on market $242,499 Active 178 DOM
  11. 2026-06-07
    days on market $242,499 Price Change 177 DOM
  12. 2026-06-03
    days on market $242,499 Price Change 173 DOM
  13. 2026-06-02
    days on market $242,499 Price Change 172 DOM
  14. 2026-06-01
    days on market $242,499 Price Change 171 DOM
  15. 2026-05-31
    days on market $242,499 Price Change 170 DOM
  16. 2026-05-30
    days on market $242,499 Price Change 169 DOM
  17. 2026-05-20
    price $241,499 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  18. 2026-05-19
    price $242,499 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  19. 2026-05-16
    price $243,499 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  20. 2026-05-15
    price $243,499 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  21. 2026-05-12
    price $242,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  22. 2026-05-10
    price $242,999 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  23. 2026-05-06
    price $242,499 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  24. 2026-05-06
    price $237,499 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  25. 2026-05-06
    price $242,499 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  26. 2026-05-05
    price $242,499 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  27. 2026-05-05
    price $237,499 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  28. 2026-05-03
    price $237,499 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  29. 2026-04-30
    price $236,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  30. 2026-04-29
    price $234,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  31. 2026-04-28
    price $236,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  32. 2026-04-27
    price $236,999 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  33. 2026-04-18
    price $241,999 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  34. 2026-04-18
    price $241,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  35. 2026-04-15
    price $261,999 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  36. 2026-04-15
    price $261,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  37. 2026-04-10
    status Back on Market 438-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  38. 2026-04-10
    status Active 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  39. 2026-04-10
    price $265,999 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  40. 2026-04-07
    status Pending 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  41. 2026-03-19
    price $265,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  42. 2026-03-11
    historical 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  43. 2026-03-10
    price $249,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  44. 2026-03-07
    status Active 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  45. 2026-03-07
    price $249,999 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

  46. 2026-02-27
    price $265,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  47. 2026-02-25
    price $266,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  48. 2026-02-24
    historical 399-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  49. 2026-02-24
    price $251,999 438-char remark
    Show marketing remark (438 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  50. 2026-02-23
    price $251,999 399-char remark
    Show marketing remark (399 chars)

    This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,248
− Mortgage interest
−$13,584
− Property taxes
−$3,637
− Insurance
−$1,212
− Repairs & maintenance
−$2,020
− Management
−$2,020
− Depreciation
−$7,055
Taxable loss
−$4,280
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,027
After-tax cash flow
$863/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This single-level home is in excellent condition with a spacious open floorplan and modern amenities. It is move-in ready and would benefit from minor exterior updates to enhance curb appeal.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal
  • Rental Replace window treatments — Improves aesthetic and energy efficiency
  • Both Install smart home devices — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal
  • Rental Replace window treatments — Improves aesthetic and energy efficiency
  • Both Install smart home devices — Enhances convenience and marketability

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Gregory-Portland ISD
NCES district ID
4821780
Math proficiency
41% ▼ -15.00%
Reading proficiency
42% ▼ -9.00%
Median HH income
$59,135
Composite
36.62/100
National rank
#4622
State rank
#314 of 826 in TX

Livability — Portland

Score
80/100
State rank
#36
US rank
#1740

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, TX
County
San Patricio County · 31,224 people
City population
20,408
Metro
Corpus Christi, TX
Population (ZIP)
20,408
Household income
$83,504
Rent vs Own
37.3% rent · 62.7% own
Severe rent burden
523.0

Population outlook (San Patricio County) Hauer SSP2

Today (2025)
75,538 people
By 2030
79,575 · +5.3%
By 2040
87,670 · +16.1%
By 2050
96,107 · +27.2%
By 2075
117,984 · +56.2%
By 2100
130,010 · +72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 51% Hispanic / Latino 41% Two or more races 19% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 35% Cuban 2%
Common ancestry
Lithuanian 2% Slovak 2% Estonian 1%
Foreign-born
7% · Canada
Languages at home
79% English-only · Spanish 18% Other Indo-European 2% Tagalog/Filipino 0%

Political lean MEDSL · San Patricio

2024 margin
Solid R (+36.4) · D 31.4% · R 67.8%
2008→2024 swing
-19.8pp toward R · 2008: -16.6pp · 2024: -36.4pp
All cycles
2024: R+36.4 2020: R+29.1 2016: R+24.1 2012: R+20.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -227.28%
Current HPI
166.5529
Rent YoY
▼ -1.84%
Metro
Corpus Christi, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-4.5% since first listed
39 events — show timeline
  • 2026-05-20 Price Changed $241,499 Zillow
  • 2026-05-19 Price Changed $242,499 Zillow
  • 2026-05-16 Price Changed $243,499 LERA
  • 2026-05-15 Price Changed $243,499 Zillow
  • 2026-05-12 Price Changed $242,999 LERA
  • 2026-05-10 Price Changed $242,999 Zillow
  • 2026-05-06 Price Changed $242,499 Zillow
  • 2026-05-06 Price Changed $237,499 Zillow
  • 2026-05-06 Price Changed $242,499 LERA
  • 2026-05-05 Price Changed $242,499 Zillow
  • 2026-05-05 Price Changed $237,499 LERA
  • 2026-05-03 Price Changed $237,499 Zillow
  • 2026-04-30 Price Changed $236,999 LERA
  • 2026-04-29 Price Changed $234,999 LERA
  • 2026-04-28 Price Changed $236,999 LERA
  • 2026-04-27 Price Changed $236,999 Zillow
  • 2026-04-18 Price Changed $241,999 Zillow
  • 2026-04-18 Price Changed $241,999 LERA
  • 2026-04-15 Price Changed $261,999 Zillow
  • 2026-04-15 Price Changed $261,999 LERA
  • 2026-04-10 Relisted LERA
  • 2026-04-10 Price Changed $265,999 Zillow
  • 2026-04-10 Relisted Zillow
  • 2026-04-07 Pending LERA
  • 2026-03-19 Price Changed $265,999 LERA
  • 2026-03-11 Delisted Zillow
  • 2026-03-10 Price Changed $249,999 LERA
  • 2026-03-07 Relisted Zillow
  • 2026-03-07 Price Changed $249,999 Zillow
  • 2026-02-27 Price Changed $265,999 LERA
  • 2026-02-25 Price Changed $266,999 LERA
  • 2026-02-24 Delisted Zillow
  • 2026-02-24 Price Changed $251,999 LERA
  • 2026-02-23 Price Changed $251,999 Zillow
  • 2026-02-22 Listed $265,999 Zillow
  • 2026-02-10 Price Changed $263,999 LERA
  • 2026-01-27 Price Changed $262,999 LERA
  • 2026-01-23 Price Changed $261,999 LERA
  • 2025-12-09 Listed $252,999 LERA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…