CashFlowRE
Sign in Sign up
719 W Kleberg Ave
B- Composite 69.25
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
  • Rent growth +4.3/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$90,000

719 W Kleberg Ave · Kingsville, TX 78363
6 bd · 3.0 ba · 3,672 sqft · SingleFamily public records · 81 Days on market
Built 1955 10,498 sqft lot $25/sqft · 67% below area

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

Listing remarks MLS

Spacious two-story fixer-upper located just minutes from Texas A & M University Kingsville, offering incredible investment potential. This unique property features 6 bedrooms, 4 bathrooms, 2 living areas, and 3 separate kitchen spaces - making it ideal for a duplex, triplex, or income-producing rental setup. With so much square footage and flexible layout, the possibilities are endless for the right buyer. A rare opportunity for investors ready to bring their vision to life!

Key facts

  • 0.24 acre lot
  • Built 1955
  • Listed 80 days

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 6-bed/3.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $751 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% vs local median 5.4% in Kingsville — 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 70/100 on livability (#364 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, employment D, amenities F.
  • Kingsville ISD (town): math 13% / reading 22% proficiency, ranked #800 of 826 in TX (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.2%/yr); 216 active listings in the ZIP; 24 units permitted in Kleberg County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($61k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Kleberg County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.2% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.15%
Cap rate
16.31%
Cash-on-cash
35.77%
DSCR
2.59
GRM
3.9

CMA / ARV

ARV (median comp)
$273,908
List price
$90,000
Delta
-67.14%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
221 Seale Ave 0.52mi 5/3.0 (-1) 3,284 (-11%) 4mo $374,900 $114 50
515 Seale Ave 0.60mi 5/4.0 (-1) 3,318 (-10%) 10mo $419,900 $127 38

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 · 7.18% rent growth · sell at horizon

5-year hold
IRR
36.7%
Equity multiple
2.66×
Total profit
$41,859
Equity at exit
$13,419
10-year hold
IRR
45.6%
Equity multiple
6.42×
Total profit
$136,459
Equity at exit
$7,782

Cash invested: $25,200 (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 78363

Rents YoY
7.2%
Active inventory
216
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,933 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$266 /mo · $3,194/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$751

Break-even live

Break-even rent $982
Max offer price $90,000
Occupancy floor 56%

Sensitivity live

Price -10% $802 -5% $777 +0% $751 +5% $726 +10% $700
Rent -10% $599 -5% $675 +0% $751 +5% $828 +10% $904
Rate -1.0pp $797 -0.5pp $774 base $751 +0.5pp $728 +1.0pp $704

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
$22,500
Closing costs
$2,700
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 18 events

  1. 2026-06-19
    days on market $90,000 Active 81 DOM
  2. 2026-06-18
    days on market $90,000 Active 80 DOM
  3. 2026-06-17
    days on market $90,000 Active 79 DOM
  4. 2026-06-16
    days on market $90,000 Active 78 DOM
  5. 2026-06-15
    days on market $90,000 Active 77 DOM
  6. 2026-06-14
    days on market $90,000 Active 75 DOM
  7. 2026-06-12
    days on market $90,000 Active 74 DOM
  8. 2026-06-09
    days on market $90,000 Active 71 DOM
  9. 2026-06-08
    days on market $90,000 Active 70 DOM
  10. 2026-06-07
    days on market $90,000 Active 69 DOM
  11. 2026-06-05
    days on market $90,000 Active 66 DOM
  12. 2026-06-03
    days on market $90,000 Active 65 DOM
  13. 2026-06-02
    days on market $90,000 Active 64 DOM
  14. 2026-06-01
    days on market $90,000 Active 63 DOM
  15. 2026-05-31
    days on market $90,000 Active 62 DOM
  16. 2026-05-30
    days on market $90,000 Active 61 DOM
  17. 2026-03-26
    listed $90,000 Active 483-char remark
    Show marketing remark (483 chars)

    Spacious two-story fixer-upper located just minutes from Texas A & M University Kingsville, offering incredible investment potential. This unique property features 6 bedrooms, 4 bathrooms, 2 living areas, and 3 separate kitchen spaces - making it ideal for a duplex, triplex, or income-producing rental setup. With so much square footage and flexible layout, the possibilities are endless for the right buyer. A rare opportunity for investors ready to bring their vision to life!

  18. 1997-06-18
    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
$3,194 · $266/mo
Projected year-2 tax
$3,194 · $266/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 10/10 Extreme 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$23,194
− Mortgage interest
−$5,041
− Property taxes
−$3,194
− Insurance
−$450
− Repairs & maintenance
−$1,856
− Management
−$1,856
− Depreciation
−$2,618
Taxable income
$8,179
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,963
After-tax cash flow
$7,052/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
Kingsville ISD
NCES district ID
4825680
Math proficiency
13% ▼ -22.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$36,308
Composite
14.5/100
National rank
#9425
State rank
#800 of 826 in TX

Livability — Kingsville

Score
70/100
State rank
#364
US rank
#7787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingsville, TX
County
Kleberg County · 28,920 people
City population
28,920
Metro
Kingsville, TX
Population (ZIP)
28,920
Household income
$60,574
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1663.0

Population outlook (Kleberg County) Hauer SSP2

Today (2025)
31,615 people
By 2030
32,054 · +1.4%
By 2040
33,008 · +4.4%
By 2050
34,536 · +9.2%
By 2075
40,931 · +29.5%
By 2100
46,001 · +45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 36% White 20% Black 3% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 67%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
7% · Canada, China
Languages at home
65% English-only · Spanish 32% Other Indo-European 1%

Political lean MEDSL · Kleberg

2024 margin
R (+12.7) · D 43.3% · R 56.1%
2008→2024 swing
-20.0pp toward R · 2008: 7.2pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+1.7 2016: D+3.7 2012: D+7.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.12%
Current HPI
147.6473
Rent YoY
▲ 7.18%
Metro
Kingsville, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-03-26 Listed $90,000 CBMLS
  • 1997-06-18 Sold (Public Records) Public Records

Property tax history

+16.6%/yr

Latest (2025): $3,194 · +19.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…