CashFlowRE
Sign in Sign up
2719 N Ohio Ave
B- Composite 67.51
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 +25.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +7.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.3/10.0

$249,999

2719 N Ohio Ave · Weslaco, TX 78599
4 bd · 3.0 ba · 2,552 sqft · SingleFamily public records · 94 Days on market
Built 1984 7,706 sqft lot Est $360k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

Key facts

  • Majestic oak trees
  • Private oasis
  • 7,706 sq ft lot

Tags

OPEN-CONCEPT FLOOR PLANPRIVATE OASISMAJESTIC OAK TREESQUICK ACCESS TO TOP SCHOOLSQUICK ACCESS TO SHOPPINGQUICK ACCESS TO EXPRESSWAYS

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/3.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $227k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.1% in Weslaco — 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 72/100 on livability (#277 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, crime F, amenities F.
  • Weslaco ISD (suburban): math 23% / reading 31% proficiency, ranked #705 of 826 in TX (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Rodolfo Rudy Silva Jr El (math 2% / reading 12%, grade F, #4,307 of 4,322 statewide, top 100%, 600 students, 85% FRL); Weslaco H S (math 25% / reading 33%, grade F, #1,147 of 1,632 statewide, top 71%, 2,553 students, 73% FRL) — zoned schools average 79% FRL vs 59% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 231 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,378 units permitted in Hidalgo County in 2024 (641 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Hidalgo County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 3y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,499 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% 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. 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?
  5. 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.
  6. 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.
  7. 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
1.24%
Cap rate
9.13%
Cash-on-cash
10.11%
DSCR
1.45
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$359,832
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2719 N Ohio Ave 0.00mi 3/3.5 (-1) 2,552 (0%) 1mo $249,999 $98 92
2405 Highland Dr 0.22mi 4/3.0 2,517 (-1%) 13mo $329,000 $131 77
5413 Jay Ln 0.26mi 4/3.5 2,355 (-8%) 8mo $465,000 $197 66
5377 Aaron Ln 0.26mi 4/3.5 2,257 (-12%) 9mo $425,000 $188 59
717 N Park Place Dr 0.62mi 4/3.5 2,414 (-5%) 2mo $389,900 $162 58
3501 Everglade Dr 0.67mi 4/2.5 2,397 (-6%) 3mo $339,000 $141 54
1827 W Washington St W 0.69mi 4/2.5 2,436 (-4%) 13mo $229,000 $94 47
416 Delma St 0.56mi 4/3.0 2,239 (-12%) 9mo $274,000 $122 46
609 N Park Place Dr 0.63mi 4/2.5 2,250 (-12%) 20mo $375,000 $167 32

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
-1.1%
Equity multiple
0.96×
Total profit
$-2,809
Equity at exit
$37,276
10-year hold
IRR
8.7%
Equity multiple
1.66×
Total profit
$46,440
Equity at exit
$21,615

Cash invested: $70,000 (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 78599

Home prices YoY
-3.7%
Active inventory
231
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,089 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$435 /mo · $5,221/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$649
Net cashflow
$590

Break-even live

Break-even rent $2,342
Max offer price $249,999
Occupancy floor 76%

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
$62,500
Closing costs
$7,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3208 N Westgate Dr Weslaco, TX 4.0 3.0 3347 $3,500 $1.05 14d 1 0.65mi
2002 W Roosevelt St Weslaco, TX 5.0 3.0 3161 $2,600 $0.82 23d 1 0.82mi

Listing history 34 events

  1. 2026-04-25
    status Pending
  2. 2026-04-24
    historical Option
  3. 2026-02-25
    price $249,999
  4. 2026-02-25
    price $259,900
  5. 2026-01-19
    listed $269,900 Active
  6. 2025-12-04
    price $273,900
  7. 2025-11-04
    price $289,900
  8. 2025-08-20
    listed $299,900 Active
  9. 2025-02-21
    soldstatus
  10. 2025-02-21
    soldstatus
  11. 2025-02-11
    soldstatus Closed 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  12. 2025-02-11
    soldstatus Sold
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  13. 2025-01-07
    soldstatus
  14. 2024-12-27
    soldstatus
  15. 2024-12-27
    soldstatus
  16. 2024-10-18
    status Pending
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  17. 2024-10-18
    status Pending 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  18. 2024-10-10
    status Active 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  19. 2024-10-10
    status Active
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  20. 2024-10-08
    historical Option
  21. 2024-09-25
    price $155,000 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  22. 2024-09-25
    price $155,000
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  23. 2024-08-30
    status Active 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  24. 2024-08-28
    status Active
  25. 2024-06-13
    status Pending 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  26. 2024-06-13
    status Pending
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  27. 2024-06-07
    price $165,000 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  28. 2024-06-07
    price $165,000
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  29. 2024-05-29
    listed $189,500 Active 423-char remark
    Show marketing remark (423 chars)

    * PRICE REDUCTION to $155,000 * Discover the potential in this spacious fixer-upper, perfectly suited for the FHA 203K renovation loan. This two story home offers 3 bedrooms, 3 bathrooms, with a large kitchen and easy access to the backyard. There is one bedroom located on the first floor. This home is located in an established neighborhood with large mature trees. Don't miss this opportunity to create your dream home.

  30. 2024-05-22
    listed $189,500 Active
  31. 2023-10-25
    price $199,500
  32. 2023-10-24
    price $199,500
  33. 2023-10-03
    price $224,500
  34. 2023-07-20
    listed $249,900 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
$5,221 · $435/mo
Projected year-2 tax
$5,221 · $435/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 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
$37,068
− Mortgage interest
−$14,004
− Property taxes
−$5,221
− Insurance
−$1,250
− Repairs & maintenance
−$2,965
− Management
−$2,965
− Depreciation
−$7,273
Taxable income
$3,390
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$814
After-tax cash flow
$6,267/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
Weslaco ISD
NCES district ID
4844960
Math proficiency
23% ▼ -29.00%
Reading proficiency
31% ▼ -9.00%
Median HH income
$32,867
Composite
22.05/100
National rank
#8196
State rank
#705 of 826 in TX

Livability — Weslaco

Score
72/100
State rank
#277
US rank
#6469

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weslaco, TX
Population (ZIP)
35,400

Population outlook (Hidalgo County) Hauer SSP2

Today (2025)
955,232 people
By 2030
1,009,774 · +5.7%
By 2040
1,120,332 · +17.3%
By 2050
1,225,036 · +28.2%
By 2075
1,439,189 · +50.7%
By 2100
1,533,429 · +60.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (96%)
Race & ethnicity
Hispanic / Latino 96% Two or more races 42% White 2%
Hispanic origin (detail)
Mexican 90%
Foreign-born
20% · Canada
Languages at home
19% English-only · Spanish 80%

Political lean MEDSL · Hidalgo

2024 margin
Toss-up / Even · D 48.1% · R 51.0%
2008→2024 swing
-41.6pp toward R · 2008: 38.7pp · 2024: -2.9pp
All cycles
2024: R+2.9 2020: D+17.1 2016: D+40.5 2012: D+41.8 2008: D+38.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -9.47%
Current HPI
243.5537
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
34 events — show timeline
  • 2026-04-25 Pending MCALLENMLS
  • 2026-04-24 Contingent MCALLENMLS
  • 2026-02-25 Price Changed $249,999 MCALLENMLS
  • 2026-02-25 Price Changed $259,900 MCALLENMLS
  • 2026-01-19 Listed $269,900 MCALLENMLS
  • 2025-12-04 Price Changed $273,900 MCALLENMLS
  • 2025-11-04 Price Changed $289,900 MCALLENMLS
  • 2025-08-20 Listed $299,900 MCALLENMLS
  • 2025-02-21 Sold (Public Records) Public Records
  • 2025-02-21 Sold (Public Records) Public Records
  • 2025-02-11 Sold (MLS) MCALLENMLS
  • 2025-02-11 Sold (MLS) RGVMLS
  • 2025-01-07 Sold (Public Records) Public Records
  • 2024-12-27 Sold (Public Records) Public Records
  • 2024-12-27 Sold (Public Records) Public Records
  • 2024-10-18 Pending MCALLENMLS
  • 2024-10-18 Pending RGVMLS
  • 2024-10-10 Relisted RGVMLS
  • 2024-10-10 Relisted MCALLENMLS
  • 2024-10-08 Contingent MCALLENMLS
  • 2024-09-25 Price Changed $155,000 RGVMLS
  • 2024-09-25 Price Changed $155,000 MCALLENMLS
  • 2024-08-30 Relisted RGVMLS
  • 2024-08-28 Relisted MCALLENMLS
  • 2024-06-13 Pending RGVMLS
  • 2024-06-13 Pending MCALLENMLS
  • 2024-06-07 Price Changed $165,000 RGVMLS
  • 2024-06-07 Price Changed $165,000 MCALLENMLS
  • 2024-05-29 Listed $189,500 RGVMLS
  • 2024-05-22 Listed $189,500 MCALLENMLS
  • 2023-10-25 Price Changed $199,500 RGVMLS
  • 2023-10-24 Price Changed $199,500 MCALLENMLS
  • 2023-10-03 Price Changed $224,500 MCALLENMLS
  • 2023-07-20 Listed $249,900 MCALLENMLS

Property tax history

+5.6%/yr

Latest (2025): $5,221 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…