CashFlowRE
Sign in Sign up
151 Deer River Dr
C Composite 58.71
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • Schools +5.2/10.0
  • 1% rule +4.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

151 Deer River Dr · Canyon Lake, TX 78070
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 305 Days on market
Built 2018 0.50 ac lot $144/sqft · 17% below area Est $210k · 17% under ↓ 12% since listing

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

Listing remarks MLS

Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

Key facts

  • Half acre
  • Canyon lake access
  • Hill country living

Tags

HALF ACRECANYON LAKE ACCESSHILL COUNTRY LIVING

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 manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/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 $169k (3.4% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 2.2% in Canyon Lake — 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 67/100 on livability (#534 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools C-, amenities F, commute F.
  • Comal ISD (rural): math 57% / reading 59% proficiency, ranked #58 of 826 in TX (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 654 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,420 units permitted in Comal County in 2024 (1,164 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($115k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • Comal County population projected at +70% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 305 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 16y 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, 64% 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 $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 305 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. 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.
  5. 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.
  6. 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
7.63%
Cash-on-cash
4.79%
DSCR
1.21
GRM
8.6

CMA / ARV

ARV (median comp)
$209,883
List price
$175,000
Delta
-19.96%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
512 Las Hadas 0.64mi 3/2.0 1,280 (+5%) 1mo $179,900 $141 60
152 Hill Gdn 0.62mi 3/2.0 1,064 (-12%) 16mo $169,999 $160 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.68×
Total profit
$-15,923
Equity at exit
$26,093
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$2,099
Equity at exit
$15,131

Cash invested: $49,000 (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 78070

Home prices YoY
-20.8%
Active inventory
654
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,691 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$150 /mo · $1,800/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$195

Break-even live

Break-even rent $1,444
Max offer price $175,000
Occupancy floor 83%

Sensitivity live

Price -10% $295 -5% $245 +0% $195 +5% $146 +10% $96
Rent -10% $62 -5% $129 +0% $195 +5% $262 +10% $329
Rate -1.0pp $284 -0.5pp $240 base $195 +0.5pp $150 +1.0pp $104

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
$43,750
Closing costs
$5,250
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2519 Golf Dr Spring Branch, TX 3.0 2.0 1144 $1,600 $1.40 25d 1 0.72mi
2519 Golf Dr Spring Branch, TX 3.0 2.0 1144 $1,600 $1.40 16d 1 0.72mi
2455 Golf Dr Spring Branch, TX 3.0 2.0 1246 $1,550 $1.24 44d 1 0.77mi
208 Crestview Ln Spring Branch, TX 2.0 2.0 900 $1,200 $1.33 16d 1 0.81mi
752 Cimarron Unit B Spring Branch, TX 2.0 2.0 901 $1,245 $1.38 44d 1 0.81mi
184 Crestview Ln Spring Branch, TX 3.0 2.0 1154 $1,495 $1.30 44d 1 0.82mi
418 Cimarron Spring Branch, TX 3.0 2.0 1091 $1,595 $1.46 25d 1 0.90mi
418 Cimarron Spring Branch, TX 3.0 2.0 1091 $1,600 $1.47 16d 1 0.90mi
2381 Cypress Gardens Blvd Spring Branch, TX 2.0 1.0 800 $1,195 $1.49 44d 1 1.29mi
229 High Dr Unit A Spring Branch, TX 2.0 2.5 1283 $1,500 $1.17 5d 1 1.38mi
229 High Dr Unit B Spring Branch, TX 2.0 2.5 1283 $1,690 $1.32 44d 1 1.38mi
109 High Dr Spring Branch, TX 2.0 3.0 1200 $1,550 $1.29 44d 1 1.43mi
107 Virginia Way Spring Branch, TX 3.0 2.0 1294 $1,600 $1.24 25d 1 1.46mi

Listing history 49 events

  1. 2026-06-21
    days on market $175,000 Active 305 DOM
  2. 2026-06-18
    days on market $175,000 Active 302 DOM
  3. 2026-06-17
    days on market $175,000 Active 301 DOM
  4. 2026-06-16
    days on market $175,000 Active 300 DOM
  5. 2026-06-15
    days on market $175,000 Active 299 DOM
  6. 2026-06-13
    days on market $175,000 Active 297 DOM
  7. 2026-06-09
    days on market $175,000 Active 293 DOM
  8. 2026-06-08
    days on market $175,000 Active 292 DOM
  9. 2026-06-07
    days on market $175,000 Active 291 DOM
  10. 2026-06-04
    days on market $175,000 Active 288 DOM
  11. 2026-06-03
    days on market $175,000 Active 287 DOM
  12. 2026-06-02
    days on market $175,000 Active 286 DOM
  13. 2026-06-02
    remarks 634-char remark
  14. 2026-06-02
    pricedays on marketlisting id $175,000 Active 285 DOM
  15. 2026-05-31
    days on market $168,000 Active 235 DOM
  16. 2026-04-08
    price $168,000 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  17. 2026-04-07
    status Back on Market 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  18. 2026-03-31
    historical 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  19. 2026-02-13
    price $170,000 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  20. 2026-01-15
    price $184,499 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  21. 2025-12-10
    status Back on Market 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  22. 2025-12-04
    historical
  23. 2025-11-13
    price $175,000
  24. 2025-11-12
    price $175,000
  25. 2025-08-20
    listed $180,000 Active
  26. 2025-08-14
    price $180,000
  27. 2025-08-04
    listed $185,000 New
  28. 2025-07-31
    historical 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  29. 2025-07-09
    price $185,000 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  30. 2025-06-17
    price $186,500 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  31. 2025-05-22
    listed $187,500 New 585-char remark
    Show marketing remark (585 chars)

    Charming 3-Bedroom Home on Half an Acre, Minutes from Canyon Lake! Discover this beautifully maintained 3-bedroom, 2-bath manufactured home, built in 2020, nestled on a spacious half-acre lot in Spring Branch, TX. With 1216 sq ft of comfortable living space, this home offers modern convenience and a peaceful, country feel.Located less than 10 minutes from Canyon Lake access, this property is ideal for lake lovers, weekend getaways, or full-time living. Whether you're looking for a quiet retreat or a prime investment opportunity, this home offers the best of Hill Country living.

  32. 2025-04-22
    historical
  33. 2025-04-18
    status Back on Market
  34. 2025-01-15
    historical
  35. 2024-11-24
    price $197,000
  36. 2024-05-15
    listed $200,000 New
  37. 2023-08-11
    soldstatus Sold
  38. 2023-08-11
    soldstatus
  39. 2023-07-28
    status Pending
  40. 2023-07-05
    historical Active Option
  41. 2023-07-05
    price $185,000
  42. 2023-06-13
    listed $190,000 New
  43. 2018-06-05
    soldstatus
  44. 2017-07-31
    soldstatus
  45. 2011-03-22
    soldstatus
  46. 2010-07-13
    historical
  47. 2010-06-07
    soldstatus
  48. 2010-01-22
    listed
  49. 1988-07-08
    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
$1,800 · $150/mo
Projected year-2 tax
$3,202 · $267/mo
Expected delta
+$1,403/yr (+$117/mo · 77.9%)

ⓘ 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 7/10 Severe 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$20,295
− Mortgage interest
−$9,803
− Property taxes
−$1,800
− Insurance
−$875
− Repairs & maintenance
−$1,624
− Management
−$1,624
− Depreciation
−$5,091
Taxable loss
−$520
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$125
After-tax cash flow
$2,471/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
Comal ISD
NCES district ID
4814730
Math proficiency
57% ▼ -9.00%
Reading proficiency
59% ▼ -2.00%
Median HH income
$74,792
Composite
51.79/100
National rank
#1671
State rank
#58 of 826 in TX

Livability — Canyon Lake

Score
67/100
State rank
#534
US rank
#10441

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Comal County · 206,262 people
City population
42,159
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
20,200
Household income
$115,175
Rent vs Own
10.8% rent · 89.2% own
Severe rent burden
73.0

Population outlook (Comal County) Hauer SSP2

Today (2025)
175,637 people
By 2030
199,911 · +13.8%
By 2040
249,436 · +42.0%
By 2050
299,430 · +70.5%
By 2075
423,857 · +141.3%
By 2100
512,048 · +191.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 22% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10% French/Haitian/Cajun 1%

Political lean MEDSL · Comal

2024 margin
Solid R (+45.5) · D 26.8% · R 72.2%
2008→2024 swing
+1.9pp toward D · 2008: -47.4pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+42.7 2016: R+50.1 2012: R+54.1 2008: R+47.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.35%
Current HPI
233.2875
Rent YoY
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-11.6% since first listed
34 events — show timeline
  • 2026-04-08 Price Changed $168,000 LERA
  • 2026-04-07 Relisted LERA
  • 2026-03-31 Listing Removed LERA
  • 2026-02-13 Price Changed $170,000 LERA
  • 2026-01-15 Price Changed $184,499 LERA
  • 2025-12-10 Relisted LERA
  • 2025-12-04 Listing Removed LERA
  • 2025-11-13 Price Changed $175,000 LERA
  • 2025-11-12 Price Changed $175,000 CTXMLS
  • 2025-08-20 Listed $180,000 CTXMLS
  • 2025-08-14 Price Changed $180,000 LERA
  • 2025-08-04 Listed $185,000 LERA
  • 2025-07-31 Listing Removed LERA
  • 2025-07-09 Price Changed $185,000 LERA
  • 2025-06-17 Price Changed $186,500 LERA
  • 2025-05-22 Listed $187,500 LERA
  • 2025-04-22 Listing Removed LERA
  • 2025-04-18 Relisted LERA
  • 2025-01-15 Listing Removed LERA
  • 2024-11-24 Price Changed $197,000 LERA
  • 2024-05-15 Listed $200,000 LERA
  • 2023-08-11 Sold (MLS) LERA
  • 2023-08-11 Sold (Public Records) Public Records
  • 2023-07-28 Pending LERA
  • 2023-07-05 Contingent LERA
  • 2023-07-05 Price Changed $185,000 LERA
  • 2023-06-13 Listed $190,000 LERA
  • 2018-06-05 Sold (Public Records) Public Records
  • 2017-07-31 Sold (Public Records) Public Records
  • 2011-03-22 Sold (Public Records) Public Records
  • 2010-07-13 Delisted Unlock MLS
  • 2010-06-07 Sold (Public Records) Public Records
  • 2010-01-22 Listed Unlock MLS
  • 1988-07-08 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2026): $1,800 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…