CashFlowRE
Sign in Sign up
215 Geronimo
D+ Composite 46.47
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 +8.3/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.9/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

215 Geronimo · Quitman, TX 75783
2 bd · 2.0 ba · 800 sqft · SingleFamily public records · 110 Days on market
Built 2021 $150/sqft · 11% above area Est $122k · at est. $52/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

Key facts

  • Clubhouse
  • Community pool
  • Private boat ramp

Tags

PRIVATE BOAT RAMPCLUBHOUSECOMMUNITY POOLLAKE COMMUNITY 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 2-bed/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $58 ($700/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 $120k (0.1% below list).
  • Recommended offer: $109k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 4.2% in Quitman — 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 76/100 on livability (#106 in TX, #3,504 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, amenities F.
  • Quitman ISD (town): math 36% / reading 47% proficiency, ranked #381 of 826 in TX (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 200 active listings in the ZIP; 72 units permitted in Wood County in 2024 (29 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Wood County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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, 27% 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 $109,109 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.00%
Cap rate
6.88%
Cash-on-cash
2.09%
DSCR
1.09
GRM
8.3

CMA / ARV

ARV (median comp)
$122,069
List price
$119,900
Delta
-1.78%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
824 Holiday Village Dr 0.19mi 2/2.0 896 (+12%) 11mo $164,900 $184 62
161 Pillsbury Cir 0.16mi 1/1.0 (-1) 720 (-10%) 7mo $190,000 $264 61
445 Comanche 0.24mi 1/1.0 (-1) 850 (+6%) 14mo $104,900 $123 58
679 Indian Gap 0.67mi 2/1.0 750 (-6%) 21mo $140,000 $187 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
-12.9%
Equity multiple
0.53×
Total profit
$-15,657
Equity at exit
$17,877
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-8,626
Equity at exit
$10,367

Cash invested: $33,572 (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 75783

Home prices YoY
-9.6%
Active inventory
200
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,197 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$157 /mo · $1,881/yr
Insurance
$50
HOA
$52
Vacancy / Maint / Mgmt
$251
Net cashflow
$58

Break-even live

Break-even rent $1,123
Max offer price $119,900
Occupancy floor 90%

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
$29,975
Closing costs
$3,597
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.

HOA detail

Monthly dues
$52 · $624/yr
Likely covers
pool

Listing history 24 events

  1. 2026-06-17
    days on marketlisting id $119,900 Active 110 DOM
  2. 2026-06-16
    days on market $119,900 Active 125 DOM
  3. 2026-06-15
    days on market $119,900 Active 124 DOM
  4. 2026-06-15
    days on market $119,900 Active 123 DOM
  5. 2026-06-13
    days on market $119,900 Active 122 DOM
  6. 2026-06-12
    days on market $119,900 Active 121 DOM
  7. 2026-06-09
    days on market $119,900 Active 118 DOM
  8. 2026-06-08
    days on market $119,900 Active 117 DOM
  9. 2026-06-08
    days on market $119,900 Active 116 DOM
  10. 2026-06-07
    days on market $119,900 Active 115 DOM
  11. 2026-06-03
    days on market $119,900 Active 112 DOM
  12. 2026-06-02
    days on market $119,900 Active 111 DOM
  13. 2026-06-01
    days on market $119,900 Active 110 DOM
  14. 2026-05-31
    days on market $119,900 Active 109 DOM
  15. 2026-03-31
    price $119,900 458-char remark
    Show marketing remark (458 chars)

    Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

  16. 2026-03-31
    price $119,900 458-char remark
    Show marketing remark (458 chars)

    Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

  17. 2026-02-27
    price $124,900 458-char remark
    Show marketing remark (458 chars)

    Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

  18. 2026-02-27
    listed $124,900 Active 458-char remark
    Show marketing remark (458 chars)

    Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

  19. 2026-02-11
    listed $130,000 Active 458-char remark
    Show marketing remark (458 chars)

    Beautiful 2 bed, 2 bath home in Holiday Village of Lake Fork. This property offers access to all Holiday Village amenities, including a private boat ramp, clubhouse, community pool, and additional neighborhood features. Convenient floor plan with comfortable living spaces, ideal for full-time residence, weekend getaway, or investment opportunity. Enjoy the benefits of lake community living while remaining close to downtown Quitman and local conveniences.

  20. 2021-09-08
    historical
  21. 2021-05-03
    soldstatus
  22. 2021-04-29
    listed $89,900 Active
  23. 2019-08-09
    soldstatus
  24. 2000-03-31
    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
$1,881 · $157/mo
Projected year-2 tax
$2,194 · $183/mo
Expected delta
+$313/yr (+$26/mo · 16.6%)

ⓘ 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 7/10 Severe 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,368
− Mortgage interest
−$6,716
− Property taxes
−$1,881
− Insurance
−$600
− Repairs & maintenance
−$1,149
− Management
−$1,149
− HOA
−$624
− Depreciation
−$3,488
Taxable loss
−$1,240
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$298
After-tax cash flow
$998/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
Quitman ISD
NCES district ID
4836300
Math proficiency
36% ▼ -15.00%
Reading proficiency
47% ▼ -4.00%
Median HH income
$42,081
Composite
34.94/100
National rank
#5063
State rank
#381 of 826 in TX

Livability — Quitman

Score
76/100
State rank
#106
US rank
#3504

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,011

Population outlook (Wood County) Hauer SSP2

Today (2025)
46,480 people
By 2030
47,796 · +2.8%
By 2040
50,142 · +7.9%
By 2050
52,122 · +12.1%
By 2075
57,033 · +22.7%
By 2100
56,418 · +21.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 13% Two or more races 9% Black 2%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 3% Slovak 3% Portuguese 1%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 8%

Political lean MEDSL · Wood

2024 margin
Solid R (+69.7) · D 14.8% · R 84.6%
2008→2024 swing
-15.5pp toward R · 2008: -54.2pp · 2024: -69.7pp
All cycles
2024: R+69.7 2020: R+68.2 2016: R+70.0 2012: R+64.2 2008: R+54.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.83%
Current HPI
234.4883
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

+33.4% since first listed
10 events — show timeline
  • 2026-03-31 Price Changed $119,900 NTREIS
  • 2026-03-31 Price Changed $119,900 GTAR
  • 2026-02-27 Price Changed $124,900 NTREIS
  • 2026-02-27 Listed $124,900 GTAR
  • 2026-02-11 Listed $130,000 NTREIS
  • 2021-09-08 Listing Removed NTREIS
  • 2021-05-03 Sold (Public Records) Public Records
  • 2021-04-29 Listed $89,900 NTREIS
  • 2019-08-09 Sold (Public Records) Public Records
  • 2000-03-31 Sold (Public Records) Public Records

Property tax history

+66.8%/yr

Latest (2025): $1,881 · +22.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…