CashFlowRE
Sign in Sign up
2901 Marion St
C Composite 59.82
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 +20.1/30.0
  • ARV discount +14.5/15.0
  • 1% rule +6.4/10.0
  • DSCR +6.4/10.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,995

2901 Marion St · Texarkana, TX 75501
3 bd · 1.0 ba · 1,212 sqft · SingleFamily public records · 170 Days on market
7,840 sqft lot $82/sqft · 15% below area Est $117k · 15% under ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

Key facts

  • Covered parking
  • Covered carport
  • Storage buildings

Tags

CORNER LOTOPEN KITCHENBREAKFAST AREACOVERED CARPORTSTORAGE BUILDINGSCOVERED PARKING

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 $99k.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,115 (12.0% below list)

Questions for the listing agent

  1. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  6. 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?
  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
1.14%
Cap rate
7.79%
Cash-on-cash
5.33%
DSCR
1.24
GRM
7.3

CMA / ARV

ARV (median comp)
$117,143
List price
$98,995
Delta
-15.49%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2914 Sunset Rd 0.71mi 3/2.0 1,283 (+6%) 11mo $119,900 $93 44
2708 Weaver Pl 0.73mi 3/1.5 1,331 (+10%) 9mo $165,000 $124 40

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
-9.7%
Equity multiple
0.65×
Total profit
$-9,665
Equity at exit
$14,760
10-year hold
IRR
-2.4%
Equity multiple
0.85×
Total profit
$-4,172
Equity at exit
$8,559

Cash invested: $27,719 (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
7.3×

Monthly cashflow live

Estimated rent
$1,131 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$210 /mo · $2,523/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$123

Break-even live

Break-even rent $976
Max offer price $98,995
Occupancy floor 84%

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
$24,749
Closing costs
$2,970
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 Westlawn Dr Texarkana, TX 2.0 1.0 775 $800 $1.03 43d 1 0.59mi
313-315 Brookwood Dr Unit 315 Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 0.90mi
315 Brookwood Dr Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 0.90mi
1504 Colorado St Texarkana, TX 3.0 2.0 1298 $1,595 $1.23 43d 1 1.31mi

Listing history 6 events

  1. 2026-05-03
    status Pending 1069-char remark
    Show marketing remark (1069 chars)

    PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

  2. 2026-03-04
    price $98,995 1069-char remark
    Show marketing remark (1069 chars)

    PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

  3. 2026-01-10
    price $105,000 1069-char remark
    Show marketing remark (1069 chars)

    PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

  4. 2025-11-25
    price $115,000 1069-char remark
    Show marketing remark (1069 chars)

    PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

  5. 2025-11-13
    listed $130,000 Active 1069-char remark
    Show marketing remark (1069 chars)

    PRICE REDUCED AND THE SELLERS ARE MOTIVATED! What a Great Opportunity for First-Time Homebuyers or Investors! This charming 3-bedroom, 1-bath home is perfectly situated on a spacious corner lot! Step inside and enjoy a smart, functional layout that flows effortlessly from the open kitchen to a spacious breakfast area - ideal for family meals or entertaining guests. Not to mention how pleased you'll be with the size of each bedroom. Outside, you'll find plenty of extras! A covered carport provides great parking, along with two storage buildings and additional covered parking for an RV. This is a rare find that adds tremendous value and great flexibility. The property is move-in ready. The motivated seller is entertaining ALL offers, making this an incredible opportunity for investors looking to expand their portfolio or new homeowners eager to own a great affordable, comfortable space with room to grow. FHA, VA, Conventional, and Cash- all are welcome! Don't miss out! Schedule your private showing today and make this great property yours before it's gone

  6. 2001-01-03
    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
$2,523 · $210/mo
Projected year-2 tax
$2,523 · $210/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$13,577
− Mortgage interest
−$5,545
− Property taxes
−$2,523
− Insurance
−$495
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$2,880
Taxable loss
−$39
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$9
After-tax cash flow
$1,487/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

-23.8% since first listed
6 events — show timeline
  • 2026-05-03 Pending TBOR
  • 2026-03-04 Price Changed $98,995 TBOR
  • 2026-01-10 Price Changed $105,000 TBOR
  • 2025-11-25 Price Changed $115,000 TBOR
  • 2025-11-13 Listed $130,000 TBOR
  • 2001-01-03 Sold (Public Records) Public Records

Property tax history

+6.6%/yr

Latest (2025): $2,523 · +47.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…