CashFlowRE
Sign in Sign up
9710 County Road 5723
C Composite 59.24
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 +19.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.2/10.0
  • DSCR +6.0/10.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

9710 County Road 5723 · Castroville, TX 78009
3 bd · 2.0 ba · 2,280 sqft · SingleFamily public records · 143 Days on market
Built 1995 1.05 ac lot $68/sqft · 29% below area Est $218k · 29% under ↓ 40% since listing

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

Listing remarks MLS

Welcome to beautiful Castroville! This city keeps you close enough to the big city to still have access to do the things you like and far enough away for peace and quiet. Come turn this property into your dream home or restart completely with an acre + at your disposal.

Key facts

  • 1.05 acre lot
  • Built 1995
  • Listed 142 days

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 $155k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 2.9% in Castroville — 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 (#212 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D+, amenities F, commute F.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 440 active listings in the ZIP; 102 units permitted in Medina County in 2024 (0 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 $5k of value loss. Plan a longer hold.
  • Medina County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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

  • Watch-outs: property tax is 2.5% of price.
  • Climate carrying-cost: major wind risk, 76% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.12%
Cap rate
7.55%
Cash-on-cash
4.48%
DSCR
1.20
GRM
7.5

CMA / ARV

ARV (median comp)
$217,697
List price
$155,000
Delta
-28.80%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18410 County Road 5724 0.27mi 4/2.0 (+1) 2,112 (-7%) 15mo $214,000 $101 58

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
-9.2%
Equity multiple
0.66×
Total profit
$-14,696
Equity at exit
$23,111
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$925
Equity at exit
$13,402

Cash invested: $43,400 (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 78009

Home prices YoY
-21.1%
Active inventory
440
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,731 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$328 /mo · $3,942/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$162

Break-even live

Break-even rent $1,526
Max offer price $155,000
Occupancy floor 86%

Sensitivity live

Price -10% $250 -5% $206 +0% $162 +5% $118 +10% $74
Rent -10% $25 -5% $94 +0% $162 +5% $230 +10% $299
Rate -1.0pp $240 -0.5pp $201 base $162 +0.5pp $122 +1.0pp $81

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
$38,750
Closing costs
$4,650
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.

Listing history 25 events

  1. 2026-06-21
    days on market $155,000 Active 143 DOM
  2. 2026-06-18
    days on market $155,000 Active 140 DOM
  3. 2026-06-17
    days on market $155,000 Active 139 DOM
  4. 2026-06-16
    days on market $155,000 Active 138 DOM
  5. 2026-06-15
    days on market $155,000 Active 137 DOM
  6. 2026-06-13
    days on market $155,000 Active 135 DOM
  7. 2026-06-09
    days on market $155,000 Active 131 DOM
  8. 2026-06-08
    days on market $155,000 Active 130 DOM
  9. 2026-06-07
    days on market $155,000 Active 129 DOM
  10. 2026-06-04
    days on market $155,000 Active 126 DOM
  11. 2026-06-03
    days on market $155,000 Active 125 DOM
  12. 2026-06-02
    days on market $155,000 Active 124 DOM
  13. 2026-06-02
    days on market $155,000 Active 123 DOM
  14. 2026-05-31
    days on market $155,000 Active 122 DOM
  15. 2026-01-29
    listed $155,000 New 270-char remark
    Show marketing remark (270 chars)

    Welcome to beautiful Castroville! This city keeps you close enough to the big city to still have access to do the things you like and far enough away for peace and quiet. Come turn this property into your dream home or restart completely with an acre + at your disposal.

  16. 2024-01-24
    soldstatus
  17. 2024-01-19
    soldstatus Sold 1591-char remark
    Show marketing remark (1591 chars)

    Step into an opportunity ripe for making your dream home visions come true with this lovely 3-bedroom, 2-bathroom home nestled in the charming countryside of Castroville. Envision laid-back living in a space perfectly balanced with timeless appeal and rustic charm, showcasing wood detailing throughout. The home rests on a spacious 1 acre lot, giving you the freedom to add additional structures in the undeveloped back portion of the property. Planning an extension, building an outdoor kitchen, or a playground or pool? The possibilities are limitless. The lot also includes a detached garage for extra storage or could serve as a potential workshop area. The lot borders the Medina River to the back, allowing for scenic river access. There are two entries to the neighborhood, allowing for convenient access to town. The home features an oversized primary bedroom and bathroom at the front of the home. The custom office space, just off the 2nd dining area, provides a quiet retreat for those working from home, and is also perfect for anyone needing a dedicated study area. Experience tranquil relaxation within nature's arms on the large porch on the back of the house. This porch presents a perfect spot for comfortable outdoor living. The home enjoys multiple living and dining areas, with the kitchen transitioning smoothly into the great room, suggesting endless possibilities for customization. Whether you are starting your home journey for the first time, moving your family into another chapter, or moving into retirement years, this must-see home is ready to welcome you!

  18. 2024-01-08
    status Pending SB 1591-char remark
    Show marketing remark (1591 chars)

    Step into an opportunity ripe for making your dream home visions come true with this lovely 3-bedroom, 2-bathroom home nestled in the charming countryside of Castroville. Envision laid-back living in a space perfectly balanced with timeless appeal and rustic charm, showcasing wood detailing throughout. The home rests on a spacious 1 acre lot, giving you the freedom to add additional structures in the undeveloped back portion of the property. Planning an extension, building an outdoor kitchen, or a playground or pool? The possibilities are limitless. The lot also includes a detached garage for extra storage or could serve as a potential workshop area. The lot borders the Medina River to the back, allowing for scenic river access. There are two entries to the neighborhood, allowing for convenient access to town. The home features an oversized primary bedroom and bathroom at the front of the home. The custom office space, just off the 2nd dining area, provides a quiet retreat for those working from home, and is also perfect for anyone needing a dedicated study area. Experience tranquil relaxation within nature's arms on the large porch on the back of the house. This porch presents a perfect spot for comfortable outdoor living. The home enjoys multiple living and dining areas, with the kitchen transitioning smoothly into the great room, suggesting endless possibilities for customization. Whether you are starting your home journey for the first time, moving your family into another chapter, or moving into retirement years, this must-see home is ready to welcome you!

  19. 2023-12-05
    historical Active Option 1591-char remark
    Show marketing remark (1591 chars)

    Step into an opportunity ripe for making your dream home visions come true with this lovely 3-bedroom, 2-bathroom home nestled in the charming countryside of Castroville. Envision laid-back living in a space perfectly balanced with timeless appeal and rustic charm, showcasing wood detailing throughout. The home rests on a spacious 1 acre lot, giving you the freedom to add additional structures in the undeveloped back portion of the property. Planning an extension, building an outdoor kitchen, or a playground or pool? The possibilities are limitless. The lot also includes a detached garage for extra storage or could serve as a potential workshop area. The lot borders the Medina River to the back, allowing for scenic river access. There are two entries to the neighborhood, allowing for convenient access to town. The home features an oversized primary bedroom and bathroom at the front of the home. The custom office space, just off the 2nd dining area, provides a quiet retreat for those working from home, and is also perfect for anyone needing a dedicated study area. Experience tranquil relaxation within nature's arms on the large porch on the back of the house. This porch presents a perfect spot for comfortable outdoor living. The home enjoys multiple living and dining areas, with the kitchen transitioning smoothly into the great room, suggesting endless possibilities for customization. Whether you are starting your home journey for the first time, moving your family into another chapter, or moving into retirement years, this must-see home is ready to welcome you!

  20. 2023-10-12
    listed $240,000 New 1591-char remark
    Show marketing remark (1591 chars)

    Step into an opportunity ripe for making your dream home visions come true with this lovely 3-bedroom, 2-bathroom home nestled in the charming countryside of Castroville. Envision laid-back living in a space perfectly balanced with timeless appeal and rustic charm, showcasing wood detailing throughout. The home rests on a spacious 1 acre lot, giving you the freedom to add additional structures in the undeveloped back portion of the property. Planning an extension, building an outdoor kitchen, or a playground or pool? The possibilities are limitless. The lot also includes a detached garage for extra storage or could serve as a potential workshop area. The lot borders the Medina River to the back, allowing for scenic river access. There are two entries to the neighborhood, allowing for convenient access to town. The home features an oversized primary bedroom and bathroom at the front of the home. The custom office space, just off the 2nd dining area, provides a quiet retreat for those working from home, and is also perfect for anyone needing a dedicated study area. Experience tranquil relaxation within nature's arms on the large porch on the back of the house. This porch presents a perfect spot for comfortable outdoor living. The home enjoys multiple living and dining areas, with the kitchen transitioning smoothly into the great room, suggesting endless possibilities for customization. Whether you are starting your home journey for the first time, moving your family into another chapter, or moving into retirement years, this must-see home is ready to welcome you!

  21. 2023-08-23
    historical
  22. 2023-08-19
    status Back on Market
  23. 2023-08-13
    historical Active Option
  24. 2023-08-08
    price $250,000
  25. 2023-07-21
    listed $260,000 New

ⓘ 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
$3,942 · $328/mo
Projected year-2 tax
$3,942 · $328/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 76% 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
$20,777
− Mortgage interest
−$8,682
− Property taxes
−$3,942
− Insurance
−$775
− Repairs & maintenance
−$1,662
− Management
−$1,662
− Depreciation
−$4,509
Taxable loss
−$456
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$109
After-tax cash flow
$2,052/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
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 of 826 in TX

Livability — Castroville

Score
73/100
State rank
#212
US rank
#5267

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,494

Population outlook (Medina County) Hauer SSP2

Today (2025)
54,332 people
By 2030
57,250 · +5.4%
By 2040
62,563 · +15.1%
By 2050
67,386 · +24.0%
By 2075
79,538 · +46.4%
By 2100
84,624 · +55.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 52% White 37% Two or more races 29% Black 4% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 41% Puerto Rican 3%
Common ancestry
Albanian 6% Lithuanian 5% Slovak 2%
Foreign-born
9% · Canada
Languages at home
74% English-only · Spanish 24% Other Indo-European 1%

Political lean MEDSL · Medina

2024 margin
Solid R (+42.8) · D 28.2% · R 71.0%
2008→2024 swing
-8.9pp toward R · 2008: -33.9pp · 2024: -42.8pp
All cycles
2024: R+42.8 2020: R+39.2 2016: R+43.2 2012: R+39.2 2008: R+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.81%
Current HPI
212.1813
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

-40.4% since first listed
11 events — show timeline
  • 2026-01-29 Listed $155,000 LERA
  • 2024-01-24 Sold (Public Records) Public Records
  • 2024-01-19 Sold (MLS) LERA
  • 2024-01-08 Pending LERA
  • 2023-12-05 Contingent LERA
  • 2023-10-12 Listed $240,000 LERA
  • 2023-08-23 Listing Removed LERA
  • 2023-08-19 Relisted LERA
  • 2023-08-13 Contingent LERA
  • 2023-08-08 Price Changed $250,000 LERA
  • 2023-07-21 Listed $260,000 LERA

Property tax history

+2.9%/yr

Latest (2025): $3,942 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…