CashFlowRE
Sign in Sign up
719 N Court St
D+ Composite 48.3
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 +16.0/30.0
  • ARV discount +9.2/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.7/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

719 N Court St · Longview, TX 75601
4 bd · 1.0 ba · 1,300 sqft · SingleFamily public records · 180 Days on market
Built 2007 0.35 ac lot $131/sqft · at area comps Est $176k · at est. ↓ 3% since listing

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

Listing remarks MLS

Four bed two bath home built in 2007, with a fully fenced back yard and a storage shed, the home sits on a double corner lot. There is a concrete pad on the second lot, could maybe hold a tiny home to rent out? This is a great family home priced to sell, with great potential for extra income. The back entrance has a wheelchair ramp. Book your showing today!

Key facts

  • Concrete pad
  • Double corner lot
  • Storage shed

Tags

FULLY FENCED BACK YARDSTORAGE SHEDDOUBLE CORNER LOTCONCRETE PADWHEELCHAIR RAMP

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 4-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (2.8% below list).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 3.0% in Longview — 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 73/100 on livability (#213 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, schools D.
  • Longview ISD (urban): math 49% / reading 46% proficiency, ranked #244 of 826 in TX (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.3%/yr); 153 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 193 units permitted in Gregg County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($66k/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.

Negotiation context

  • It's been on market 180 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 180 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. 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?
  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
0.97%
Cap rate
6.89%
Cash-on-cash
2.13%
DSCR
1.09
GRM
8.6

CMA / ARV

ARV (median comp)
$176,454
List price
$169,900
Delta
-3.71%
Verdict
FAIR
Comps
15 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.29% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.55×
Total profit
$-21,622
Equity at exit
$25,333
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-9,697
Equity at exit
$14,690

Cash invested: $47,572 (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 75601

Home prices YoY
-29.9%
Rents YoY
3.3%
Active inventory
153
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$259 /mo · $3,109/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$84

Break-even live

Break-even rent $1,545
Max offer price $169,900
Occupancy floor 90%

Sensitivity live

Price -10% $181 -5% $132 +0% $84 +5% $36 +10% $-12
Rent -10% $-46 -5% $19 +0% $84 +5% $150 +10% $215
Rate -1.0pp $170 -0.5pp $128 base $84 +0.5pp $40 +1.0pp $-4

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
$42,475
Closing costs
$5,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1002 Glencrest Ln Longview, TX 3.0 2.0 1546 $2,000 $1.29 21d 1 0.70mi
1608 McCann Rd Longview, TX 3.0 2.0 1409 $1,600 $1.14 21d 1 1.09mi
607 S Park St Longview, TX 3.0 2.0 1218 $1,400 $1.15 44d 1 1.25mi
610 S Park St Longview, TX 3.0 2.0 1028 $1,400 $1.36 44d 1 1.25mi
801 W Walnut St Longview, TX 3.0 2.0 1300 $1,690 $1.30 13d 1 1.27mi
801 Roosevelt St Longview, TX 3.0 2.0 1300 $1,514 $1.16 44d 1 1.32mi
308 Lake Lamond Rd Unit 155-318 Longview, TX 3.0 2.0 1088 $1,150 $1.06 13d 1 1.43mi

Listing history 11 events

  1. 2026-06-05
    days on market $169,900 Active 180 DOM
  2. 2026-06-03
    days on market $169,900 Active 179 DOM
  3. 2026-06-02
    days on market $169,900 Active 178 DOM
  4. 2026-06-01
    days on market $169,900 Active 177 DOM
  5. 2026-05-31
    days on market $169,900 Active 176 DOM
  6. 2026-05-30
    days on market $169,900 Active 175 DOM
  7. 2025-12-06
    listed $169,900 Active 360-char remark
    Show marketing remark (360 chars)

    Four bed two bath home built in 2007, with a fully fenced back yard and a storage shed, the home sits on a double corner lot. There is a concrete pad on the second lot, could maybe hold a tiny home to rent out? This is a great family home priced to sell, with great potential for extra income. The back entrance has a wheelchair ramp. Book your showing today!

  8. 2025-06-10
    status Active
  9. 2024-10-14
    status Active
  10. 2024-08-08
    price $179,000
  11. 2024-08-07
    listed $175,000 Active

ⓘ 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
$3,109 · $259/mo
Projected year-2 tax
$3,109 · $259/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 ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 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
$19,826
− Mortgage interest
−$9,517
− Property taxes
−$3,109
− Insurance
−$850
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$4,943
Taxable loss
−$1,764
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$423
After-tax cash flow
$1,436/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
Longview ISD
NCES district ID
4828110
Math proficiency
49% ▼ -4.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$39,837
Composite
39.76/100
National rank
#3889
State rank
#244 of 826 in TX

Livability — Longview

Score
73/100
State rank
#213
US rank
#5287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, TX
County
Gregg County · 128,826 people
City population
103,792
Metro
Longview, TX
Population (ZIP)
15,780
Household income
$65,700
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
761.0

Population outlook (Gregg County) Hauer SSP2

Today (2025)
125,947 people
By 2030
126,542 · +0.5%
By 2040
127,311 · +1.1%
By 2050
127,289 · +1.1%
By 2075
124,954 · -0.8%
By 2100
113,737 · -9.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 21% Two or more races 13% Asian 3%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Lithuanian 3% Slovak 3% Romanian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
81% English-only · Spanish 16% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Gregg

2024 margin
Solid R (+42.2) · D 28.5% · R 70.7%
2008→2024 swing
-4.6pp toward R · 2008: -37.6pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+36.9 2016: R+41.3 2012: R+39.5 2008: R+37.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.73%
Current HPI
252.0752
Rent YoY
▲ 3.29%
Metro
Longview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-2.9% since first listed
5 events — show timeline
  • 2025-12-06 Listed $169,900 LAAR
  • 2025-06-10 Relisted LAAR
  • 2024-10-14 Relisted LAAR
  • 2024-08-08 Price Changed $179,000 LAAR
  • 2024-08-07 Listed $175,000 LAAR

Property tax history

+3.5%/yr

Latest (2025): $3,109 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…