CashFlowRE
Sign in Sign up
219 Pet St
B- Composite 66.31
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 +26.1/30.0
  • ARV discount +14.1/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.0/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$150,000

219 Pet St · Seguin, TX 78155
3 bd · 2.0 ba · 896 sqft · SingleFamily · 125 Days on market
Built 2006 0.35 ac lot Est $176k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SOLD AS IS-Situated on a spacious, tree-filled lot, this property offers endless potential. The existing single-wide mobile home is in need of repair or removal, making this the perfect canvas to build your dream home, place a new mobile home, or create a cozy cabin retreat. The property features a large workshop ideal for hobbies, storage, or projects, along with a fenced yard and mature trees that provide shade and privacy. With plenty of room to expand, this lot is ready for your vision. Enjoy access to fantastic neighborhood amenities through the voluntary HOA, including a private boat ramp, fishing pier, and park along the beautiful Guadalupe River — perfect for weekend relaxation and recreation. Whether you’re looking for an investment opportunity, a weekend getaway spot, or a future homesite, this property offers incredible potential in a desirable setting.

Key facts

  • Fishing pier
  • Fenced yard
  • Tree filled lot

Tags

TREE FILLED LOTLARGE WORKSHOPFENCED YARDMATURE TREESPRIVATE BOAT RAMPFISHING PIER

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 $150k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.7% in Seguin — 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 66/100 on livability (#592 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, amenities F.
  • Seguin ISD (town): math 26% / reading 30% proficiency, ranked #663 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.0%/yr); 1342 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 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 F-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. 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
1.10%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$175,616
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
309 Meadow Lake Dr 0.36mi 2/1.0 (-1) 864 (-4%) 22mo $168,990 $196 50

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 · 2.04% rent growth · sell at horizon

5-year hold
IRR
-1.1%
Equity multiple
0.96×
Total profit
$-1,710
Equity at exit
$22,365
10-year hold
IRR
7.6%
Equity multiple
1.55×
Total profit
$23,155
Equity at exit
$12,969

Cash invested: $42,000 (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 78155

Rents YoY
2.0%
Active inventory
1342
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,655 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$78 /mo · $938/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$380

Break-even live

Break-even rent $1,174
Max offer price $150,000
Occupancy floor 72%

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
$37,500
Closing costs
$4,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
365 Forshage Blvd Seguin, TX 2.0 1.0 1050 $1,550 $1.48 23d 1 0.05mi
311 Meadow Lake Dr Seguin, TX 3.0 2.0 1064 $1,400 $1.32 14d 1 0.36mi
313 Nagel St Seguin, TX 3.0 2.0 1010 $1,400 $1.39 4d 1 1.17mi
1439 Barnes Dr Seguin, TX 3.0 1.0–2.0 801 $1,465 $1.83 1d 43 1.31mi
745 Harry Miller Pass Seguin, TX 1.0–3.0 1.0–2.5 1063 $1,950 $1.83 1d 40 1.37mi

Listing history 15 events

  1. 2026-06-18
    days on market $150,000 Active 125 DOM
  2. 2026-06-17
    days on market $150,000 Active 124 DOM
  3. 2026-06-16
    days on market $150,000 Active 123 DOM
  4. 2026-06-13
    days on market $150,000 Active 120 DOM
  5. 2026-06-09
    days on market $150,000 Active 116 DOM
  6. 2026-06-08
    days on market $150,000 Active 115 DOM
  7. 2026-06-07
    days on market $150,000 Active 114 DOM
  8. 2026-06-04
    days on market $150,000 Active 111 DOM
  9. 2026-06-03
    days on market $150,000 Active 110 DOM
  10. 2026-06-02
    days on market $150,000 Active 109 DOM
  11. 2026-06-01
    days on market $150,000 Active 108 DOM
  12. 2026-05-31
    days on market $150,000 Active 107 DOM
  13. 2026-02-12
    listed $150,000 Active 888-char remark
    Show marketing remark (888 chars)

    SOLD AS IS-Situated on a spacious, tree-filled lot, this property offers endless potential. The existing single-wide mobile home is in need of repair or removal, making this the perfect canvas to build your dream home, place a new mobile home, or create a cozy cabin retreat. The property features a large workshop ideal for hobbies, storage, or projects, along with a fenced yard and mature trees that provide shade and privacy. With plenty of room to expand, this lot is ready for your vision. Enjoy access to fantastic neighborhood amenities through the voluntary HOA, including a private boat ramp, fishing pier, and park along the beautiful Guadalupe River — perfect for weekend relaxation and recreation. Whether you’re looking for an investment opportunity, a weekend getaway spot, or a future homesite, this property offers incredible potential in a desirable setting.

  14. 2024-02-02
    soldstatus
  15. 2000-07-31
    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
$938 · $78/mo
Projected year-2 tax
$2,745 · $229/mo
Expected delta
+$1,807/yr (+$151/mo · 192.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$19,862
− Mortgage interest
−$8,402
− Property taxes
−$938
− Insurance
−$750
− Repairs & maintenance
−$1,589
− Management
−$1,589
− Depreciation
−$4,364
Taxable income
$2,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$535
After-tax cash flow
$4,028/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
Seguin ISD
NCES district ID
4839690
Math proficiency
26% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$46,210
Composite
24.17/100
National rank
#7738
State rank
#663 of 826 in TX

Livability — Seguin

Score
66/100
State rank
#592
US rank
#11298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Guadalupe County · 147,291 people
City population
55,600
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
55,600
Household income
$71,039
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1053.0

Population outlook (Guadalupe County) Hauer SSP2

Today (2025)
196,854 people
By 2030
220,210 · +11.9%
By 2040
268,004 · +36.1%
By 2050
316,333 · +60.7%
By 2075
434,747 · +120.8%
By 2100
520,447 · +164.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 49% White 43% Two or more races 26% Black 5%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 24% German/W. Germanic 1%

Political lean MEDSL · Guadalupe

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
+1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -147.43%
Current HPI
160.5435
Rent YoY
▲ 2.04%
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

3 events — show timeline
  • 2026-02-12 Listed $150,000 CTXMLS
  • 2024-02-02 Sold (Public Records) Public Records
  • 2000-07-31 Sold (Public Records) Public Records

Property tax history

+8.2%/yr

Latest (2026): $938 · +14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…