CashFlowRE
Sign in Sign up
2411 30th St
D+ Composite 48.74
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.0/30.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • Schools +3.1/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

2411 30th St · Lubbock, TX 79411
3 bd · 2.0 ba · 2,039 sqft · SingleFamily public records · 91 Days on market
Built 1943 8,400 sqft lot $78/sqft · 18% below area Est $195k · 18% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious 4-bedroom, 3-bath home in the Heart of Lubbock offers over 2,000 sq ft of comfortable living space with classic 1940s charm. Located just minutes from Texas Tech University, it's a perfect investment opportunity. The home features generously sized rooms, a great living area, and a large backyard perfect for relaxing or entertaining. With a spacious interior and a layout that offers both privacy and flow, it's move-in ready. Situated on a quiet street, you'll also enjoy easy access to local parks, restaurants, and shopping. Don't miss your chance to see this house, schedule your showing today!

Key facts

  • Quiet street
  • Large backyard
  • 8,400 sq ft lot

Tags

INVESTMENT OPPORTUNITYLARGE BACKYARDQUIET STREETEASY ACCESS TO LOCAL PARKS

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-109/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (1.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (7.5% below list).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools D+, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.9%/yr); 96 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($48k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 3y ago; this cycle's ask is 7895% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,509 (9.0% 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 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is F 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.92%
Cap rate
6.22%
Cash-on-cash
-0.24%
DSCR
0.99
GRM
9.0

CMA / ARV

ARV (median comp)
$195,377
List price
$159,900
Delta
-18.16%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.87% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.37×
Total profit
$-28,085
Equity at exit
$23,842
10-year hold
IRR
-12.6%
Equity multiple
0.29×
Total profit
$-31,599
Equity at exit
$13,825

Cash invested: $44,772 (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 79411

Home prices YoY
-10.5%
Rents YoY
1.9%
Active inventory
96
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$272 /mo · $3,265/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$-9

Break-even live

Break-even rent $1,490
Max offer price $158,295
Occupancy floor 96%

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
$39,975
Closing costs
$4,797
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2416 30th St Lubbock, TX 3.0 2.0 1746 $1,425 $0.82 21d 1 0.05mi
2430 31st St Lubbock, TX 3.0 2.0 1592 $1,450 $0.91 44d 1 0.13mi
2319 28th St Lubbock, TX 4.0 2.0 2146 $1,650 $0.77 21d 1 0.14mi
2220 29th St Lubbock, TX 3.0 2.0 2032 $1,300 $0.64 44d 1 0.20mi
2518 30th St Lubbock, TX 4.0 2.0 1558 $1,750 $1.12 21d 1 0.25mi
2613 30th St Lubbock, TX 3.0 2.0 1472 $1,500 $1.02 44d 1 0.34mi
2601 33rd St Lubbock, TX 3.0 2.0 1894 $1,800 $0.95 21d 1 0.34mi
2614 31st St Lubbock, TX 3.0 2.0 1549 $1,650 $1.07 44d 1 0.34mi
2311 25th St Lubbock, TX 4.0 2.0 1400 $1,400 $1.00 21d 1 0.35mi
2215 36th St Lubbock, TX 3.0 2.0 1578 $1,450 $0.92 44d 1 0.42mi
2701 27th St Lubbock, TX 3.0 2.0 1569 $1,800 $1.15 44d 1 0.46mi
2508 37th St Lubbock, TX 3.0 2.5 1495 $1,700 $1.14 44d 1 0.47mi
2511 23rd St Lubbock, TX 2.0 2.0 1428 $1,500 $1.05 21d 1 0.48mi
2403 38th St Lubbock, TX 3.0 1.5 1786 $1,700 $0.95 44d 1 0.52mi
2118 24th St Lubbock, TX 3.0 1.0 1435 $1,000 $0.70 21d 1 0.54mi
1919 34th St Lubbock, TX 2.0 2.0 1463 $1,100 $0.75 14d 1 0.57mi
2605 22nd St Lubbock, TX 3.0 2.0 2260 $1,960 $0.87 44d 1 0.58mi
2402 21st St Lubbock, TX 3.0 1.0 1453 $1,500 $1.03 44d 1 0.61mi
2009 23rd St Lubbock, TX 3.0 1.0 1615 $1,249 $0.77 44d 1 0.63mi
2113 22nd St Lubbock, TX 2.0 1.0 1404 $850 $0.61 21d 1 0.64mi
2801 36th St Lubbock, TX 3.0 2.0 1446 $2,700 $1.87 44d 1 0.66mi
2124 20th St Lubbock, TX 3.0 2.0 1481 $1,150 $0.78 14d 1 0.75mi
2609 41st St Lubbock, TX 3.0 2.0 1469 $1,550 $1.06 21d 1 0.78mi
3019 33rd St Lubbock, TX 3.0 1.5 1573 $1,500 $0.95 14d 1 0.78mi
1716 24th St Lubbock, TX 4.0 2.0 1742 $1,850 $1.06 44d 1 0.79mi
2104 20th St Lubbock, TX 4.0 2.0 1796 $1,700 $0.95 21d 1 0.80mi
1912 21st St Lubbock, TX 3.0 2.0 1473 $1,025 $0.70 44d 1 0.84mi
3115 32nd St Lubbock, TX 4.0 2.5 2300 $2,200 $0.96 21d 1 0.87mi
1912 20th St Unit A Lubbock, TX 3.0 2.0 1590 $1,000 $0.63 21d 1 0.89mi
1607 Avenue Y Unit Y Lubbock, TX 4.0 2.0 1532 $2,100 $1.37 14d 1 0.89mi
3119 26th St Lubbock, TX 3.0 3.0 1888 $1,400 $0.74 21d 1 0.91mi
1517 25th St Lubbock, TX 3.0 2.0 1514 $1,095 $0.72 21d 1 0.94mi
2220 16th St Lubbock, TX 3.0 2.0 1414 $1,300 $0.92 21d 1 0.97mi
3108 39th St Lubbock, TX 3.0 2.0 1504 $1,295 $0.86 21d 1 0.98mi
1718 43rd St Lubbock, TX 4.0 2.0 1870 $1,075 $0.57 21d 1 1.01mi
2119 15th St Lubbock, TX 3.0 2.0 1600 $1,400 $0.88 44d 1 1.03mi
3302 28th St Lubbock, TX 3.0 2.5 1660 $1,725 $1.04 21d 1 1.03mi
3114 40th St Lubbock, TX 3.0 2.0 1488 $1,375 $0.92 44d 1 1.06mi
3319 26th St Lubbock, TX 3.0 2.0 1520 $1,500 $0.99 44d 1 1.15mi
2107 48th St Lubbock, TX 3.0 1.0 1956 $1,200 $0.61 44d 1 1.18mi

Listing history 39 events

  1. 2026-06-18
    days on market $159,900 Active 91 DOM
  2. 2026-06-17
    days on market $159,900 Active 90 DOM
  3. 2026-06-16
    days on market $159,900 Active 89 DOM
  4. 2026-06-15
    days on market $159,900 Active 88 DOM
  5. 2026-06-14
    days on market $159,900 Active 86 DOM
  6. 2026-06-13
    days on market $159,900 Active 85 DOM
  7. 2026-06-10
    days on market $159,900 Active 83 DOM
  8. 2026-06-09
    days on market $159,900 Active 82 DOM
  9. 2026-06-08
    days on market $159,900 Active 81 DOM
  10. 2026-06-07
    days on market $159,900 Active 80 DOM
  11. 2026-06-05
    days on market $159,900 Active 77 DOM
  12. 2026-06-03
    days on market $159,900 Active 76 DOM
  13. 2026-06-02
    days on market $159,900 Active 75 DOM
  14. 2026-06-01
    days on market $159,900 Active 74 DOM
  15. 2026-05-31
    days on market $159,900 Active 73 DOM
  16. 2026-05-30
    days on market $159,900 Active 72 DOM
  17. 2026-05-08
    listed $2,000
  18. 2026-05-06
    status Active 613-char remark
    Show marketing remark (613 chars)

    This spacious 4-bedroom, 3-bath home in the Heart of Lubbock offers over 2,000 sq ft of comfortable living space with classic 1940s charm. Located just minutes from Texas Tech University, it's a perfect investment opportunity. The home features generously sized rooms, a great living area, and a large backyard perfect for relaxing or entertaining. With a spacious interior and a layout that offers both privacy and flow, it's move-in ready. Situated on a quiet street, you'll also enjoy easy access to local parks, restaurants, and shopping. Don't miss your chance to see this house, schedule your showing today!

  19. 2026-04-28
    status Pending 613-char remark
    Show marketing remark (613 chars)

    This spacious 4-bedroom, 3-bath home in the Heart of Lubbock offers over 2,000 sq ft of comfortable living space with classic 1940s charm. Located just minutes from Texas Tech University, it's a perfect investment opportunity. The home features generously sized rooms, a great living area, and a large backyard perfect for relaxing or entertaining. With a spacious interior and a layout that offers both privacy and flow, it's move-in ready. Situated on a quiet street, you'll also enjoy easy access to local parks, restaurants, and shopping. Don't miss your chance to see this house, schedule your showing today!

  20. 2026-04-19
    price $159,900 613-char remark
    Show marketing remark (613 chars)

    This spacious 4-bedroom, 3-bath home in the Heart of Lubbock offers over 2,000 sq ft of comfortable living space with classic 1940s charm. Located just minutes from Texas Tech University, it's a perfect investment opportunity. The home features generously sized rooms, a great living area, and a large backyard perfect for relaxing or entertaining. With a spacious interior and a layout that offers both privacy and flow, it's move-in ready. Situated on a quiet street, you'll also enjoy easy access to local parks, restaurants, and shopping. Don't miss your chance to see this house, schedule your showing today!

  21. 2026-03-11
    listed $175,000 Active 613-char remark
    Show marketing remark (613 chars)

    This spacious 4-bedroom, 3-bath home in the Heart of Lubbock offers over 2,000 sq ft of comfortable living space with classic 1940s charm. Located just minutes from Texas Tech University, it's a perfect investment opportunity. The home features generously sized rooms, a great living area, and a large backyard perfect for relaxing or entertaining. With a spacious interior and a layout that offers both privacy and flow, it's move-in ready. Situated on a quiet street, you'll also enjoy easy access to local parks, restaurants, and shopping. Don't miss your chance to see this house, schedule your showing today!

  22. 2026-01-01
    historical $2,000
  23. 2025-11-16
    price $199,500
  24. 2025-06-18
    listed $2,000
  25. 2025-06-18
    historical $2,000
  26. 2025-05-15
    price $2,000
  27. 2025-05-07
    listed $2,100
  28. 2025-04-29
    historical $2,100
  29. 2025-04-17
    price $2,100
  30. 2024-12-11
    historical $2,300
  31. 2024-12-11
    listed $2,300
  32. 2024-11-28
    listed $2,300
  33. 2024-11-28
    historical $2,300
  34. 2024-11-05
    listed $2,300
  35. 2023-11-10
    historical $725
  36. 2023-10-20
    listed $725
  37. 2013-03-21
    soldstatus
  38. 2007-02-02
    soldstatus
  39. 1991-08-01
    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
$3,265 · $272/mo
Projected year-2 tax
$3,265 · $272/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 5/10 Major 7 d/yr ≥100°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$17,744
− Mortgage interest
−$8,957
− Property taxes
−$3,265
− Insurance
−$800
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,652
Taxable loss
−$2,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$664
After-tax cash flow
$555/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
6,865
Household income
$47,634
Rent vs Own
72.5% rent · 27.5% own
Severe rent burden
777.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 50% White 39% Two or more races 10% Black 9% Native American 2%
Hispanic origin (detail)
Mexican 37% Cuban 2%
Common ancestry
Slovak 3% Italian 2% Portuguese 2%
Foreign-born
8% · Canada
Languages at home
64% English-only · Spanish 35%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.58%
Current HPI
210.495
Rent YoY
▲ 1.87%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-13.0% since first listed
23 events — show timeline
  • 2026-05-08 Listed for Rent $2,000 BUILDIUM
  • 2026-05-06 Relisted LARMLS
  • 2026-04-28 Pending LARMLS
  • 2026-04-19 Price Changed $159,900 LARMLS
  • 2026-03-11 Listed $175,000 LARMLS
  • 2026-01-01 Rental Removed $2,000 LARMLS
  • 2025-11-16 Price Changed $199,500 LARMLS
  • 2025-06-18 Listed for Rent $2,000 LARMLS
  • 2025-06-18 Rental Removed $2,000 BUILDIUM
  • 2025-05-15 Price Changed $2,000 BUILDIUM
  • 2025-05-07 Listed for Rent $2,100 BUILDIUM
  • 2025-04-29 Rental Removed $2,100 BUILDIUM
  • 2025-04-17 Price Changed $2,100 BUILDIUM
  • 2024-12-11 Rental Removed $2,300 LARMLS
  • 2024-12-11 Listed for Rent $2,300 BUILDIUM
  • 2024-11-28 Listed for Rent $2,300 LARMLS
  • 2024-11-28 Rental Removed $2,300 BUILDIUM
  • 2024-11-05 Listed for Rent $2,300 BUILDIUM
  • 2023-11-10 Rental Removed $725 LARMLS
  • 2023-10-20 Listed for Rent $725 LARMLS
  • 2013-03-21 Sold (Public Records) Public Records
  • 2007-02-02 Sold (Public Records) Public Records
  • 1991-08-01 Sold (Public Records) Public Records

Property tax history

+4.5%/yr

Latest (2025): $3,265 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…