CashFlowRE
Sign in Sign up
2105 W 9th St
C+ Composite 62.44
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$39,000

2105 W 9th St · Texarkana, TX 75501
3 bd · 2.0 ba · 1,119 sqft · SingleFamily public records · 245 Days on market
6,969 sqft lot $35/sqft · 39% above area Est $28k · 39% over ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

Key facts

  • Spacious yard
  • Updated wiring
  • Newer roof

Tags

SPACIOUS YARDSOLID FOUNDATIONNEWER ROOFUPDATED WIRINGNEW WINDOWSCLASSIC LAYOUT

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 $39k.

Deal economics

  • At list price, monthly cash flow is $542 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $34k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.0% vs local median 4.3% in Texarkana — 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 (#93 in TX, #3,241 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, schools D, crime D.
  • Texarkana ISD (urban): math 36% / reading 41% proficiency, ranked #472 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 320 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $270 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 245 days — a 12% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $11k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $34,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 245 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  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
2.61%
Cap rate
22.98%
Cash-on-cash
59.60%
DSCR
3.65
GRM
3.2

CMA / ARV

ARV (median comp)
$27,989
List price
$39,000
Delta
39.34%
Verdict
OVERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1615 W 6th St 0.53mi 3/1.0 1,062 (-5%) 3mo $20,775 $20 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 · 1.63% rent growth · sell at horizon

5-year hold
IRR
56.7%
Equity multiple
3.46×
Total profit
$26,847
Equity at exit
$5,815
10-year hold
IRR
61.2%
Equity multiple
6.71×
Total profit
$62,370
Equity at exit
$3,372

Cash invested: $10,920 (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 75501

Home prices YoY
-34.9%
Rents YoY
1.6%
Active inventory
320
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,018 medium interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$42 /mo · $498/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$542

Break-even live

Break-even rent $332
Max offer price $39,000
Occupancy floor 42%

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
$9,750
Closing costs
$1,170
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
519 Oak St Texarkana, TX 1.0–2.0 1.0 612 $895 $1.46 44d 4 1.11mi
501 Westlawn Dr Texarkana, TX 2.0 1.0 775 $800 $1.03 44d 1 1.23mi

Listing history 25 events

  1. 2026-06-19
    days on market $39,000 Active 245 DOM
  2. 2026-06-18
    days on market $39,000 Active 244 DOM
  3. 2026-06-17
    days on market $39,000 Active 243 DOM
  4. 2026-06-16
    days on market $39,000 Active 242 DOM
  5. 2026-06-15
    days on market $39,000 Active 241 DOM
  6. 2026-06-14
    days on market $39,000 Active 239 DOM
  7. 2026-06-13
    days on market $39,000 Active 238 DOM
  8. 2026-06-10
    days on market $39,000 Active 236 DOM
  9. 2026-06-09
    days on market $39,000 Active 235 DOM
  10. 2026-06-08
    days on market $39,000 Active 234 DOM
  11. 2026-06-07
    days on market $39,000 Active 233 DOM
  12. 2026-06-05
    pricedays on market $39,000 Active 230 DOM
  13. 2026-06-02
    days on market $45,000 Active 228 DOM
  14. 2026-06-01
    days on market $45,000 Active 227 DOM
  15. 2026-05-31
    days on market $45,000 Active 226 DOM
  16. 2026-05-30
    days on market $45,000 Active 225 DOM
  17. 2026-04-11
    status Active 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  18. 2026-03-23
    status Pending 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  19. 2025-10-22
    price $45,000 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  20. 2025-10-07
    status Active 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  21. 2025-09-19
    status Pending 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  22. 2025-09-04
    listed $50,000 Active 793-char remark
    Show marketing remark (793 chars)

    This 3-bedroom, 2-bath home is a diamond in the rough, waiting for the right owner to bring it back to life. Nestled in a quiet neighborhood with a spacious yard, this property offers a solid foundation, newer roof, updated wiring, new windows and classic layout perfect for customization. This property Features: Three generously sized bedrooms with natural light One full bathroom With second bath almost completed Large living area ideal for entertaining or cozy nights in Expansive backyard with room for gardening, play, or future additions Whether you're an investor, DIY enthusiast, or first-time buyer with a vision, this home is your canvas. With some TLC, it could become a standout property with character and comfort. Bring your tools, your imagination, and make this house a home.

  23. 2025-05-13
    soldstatus
  24. 2019-06-05
    soldstatus
  25. 2002-01-15
    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
$498 · $42/mo
Projected year-2 tax
$714 · $59/mo
Expected delta
+$215/yr (+$18/mo · 43.3%)

ⓘ 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 · 22 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$12,222
− Mortgage interest
−$2,185
− Property taxes
−$498
− Insurance
−$195
− Repairs & maintenance
−$978
− Management
−$978
− Depreciation
−$1,135
Taxable income
$6,254
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,501
After-tax cash flow
$5,007/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
Texarkana ISD
NCES district ID
4842480
Math proficiency
36% ▼ -7.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,692
Composite
31.87/100
National rank
#5867
State rank
#472 of 826 in TX

Livability — Texarkana

Score
77/100
State rank
#93
US rank
#3241

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, TX
County
Bowie County · 61,238 people
City population
61,238
Metro
Texarkana, TX-AR
Population (ZIP)
34,866
Household income
$45,995
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
1289.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Black 33% Hispanic / Latino 9% Two or more races 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Lithuanian 1% Portuguese 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 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
▼ -79.14%
Current HPI
147.9402
Rent YoY
▲ 1.63%
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-10.0% since first listed
9 events — show timeline
  • 2026-04-11 Relisted TBOR
  • 2026-03-23 Pending TBOR
  • 2025-10-22 Price Changed $45,000 TBOR
  • 2025-10-07 Relisted TBOR
  • 2025-09-19 Pending TBOR
  • 2025-09-04 Listed $50,000 TBOR
  • 2025-05-13 Sold (Public Records) Public Records
  • 2019-06-05 Sold (Public Records) Public Records
  • 2002-01-15 Sold (Public Records) Public Records

Property tax history

+3.8%/yr

Latest (2025): $498 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…