CashFlowRE
Sign in Sign up
2431 N Jefferson
D+ Composite 49.36
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$249,000

2431 N Jefferson · Mount Pleasant, TX 75455
4 bd · 2.0 ba · 1,951 sqft · SingleFamily · 93 Days on market
Built 1950 Fair condition 4.85 ac lot $128/sqft · 36% below area Est $389k · 36% under ↓ 39% since listing

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

Listing remarks MLS

Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City and Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen & dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

Key facts

  • Brick house
  • Spacious kitchen
  • Dining area

Tags

4.85 ACRE PROPERTYBRICK HOUSE2 LIVING AREASSPACIOUS KITCHENDINING AREACOZY FRONT PORCH

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/2.0-bath single-family listed at $249k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $28 ($339/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 $221k (11.1% below list).
  • Recommended offer: $221k (11.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.5% in Mount Pleasant — 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 77/100 on livability (#81 in TX, #2,808 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools D-, amenities D-.
  • Mount Pleasant ISD (town): math 45% / reading 44% proficiency, ranked #291 of 826 in TX (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 382 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 47 units permitted in Titus County in 2024 (10 in 5+ unit buildings).
  • At $2,214/mo this rent would consume 47% of the median local household income ($56k/yr) (locally 758% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y 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

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $221,400 (11.1% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
6.43%
Cash-on-cash
0.49%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (median comp)
$388,785
List price
$249,000
Delta
-35.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3008 Masters Dr 0.46mi 3/2.0 (-1) 1,917 (-2%) 2mo $469,900 $245 69
3118 Eagle Dr 0.48mi 3/2.0 (-1) 2,032 (+4%) 23mo $510,000 $251 46
247 Kathryn's Ct 0.66mi 3/2.0 (-1) 2,223 (+14%) 6mo $439,000 $197 36
253 Kathryns Ct 0.62mi 4/3.0 2,171 (+11%) 18mo $449,000 $207 33

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
-15.5%
Equity multiple
0.45×
Total profit
$-38,514
Equity at exit
$37,127
10-year hold
IRR
-7.0%
Equity multiple
0.55×
Total profit
$-31,083
Equity at exit
$21,529

Cash invested: $69,720 (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 75455

Home prices YoY
-27.0%
Active inventory
382
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,214 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax est. 1.5%
$311 /mo · $3,735/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$28

Break-even live

Break-even rent $2,178
Max offer price $249,000
Occupancy floor 94%

Sensitivity live

Price -10% $200 -5% $114 +0% $28 +5% $-58 +10% $-144
Rent -10% $-147 -5% $-59 +0% $28 +5% $116 +10% $203
Rate -1.0pp $154 -0.5pp $92 base $28 +0.5pp $-36 +1.0pp $-102

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
$62,250
Closing costs
$7,470
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
172 W 17th St Mt Pleasant, TX 3.0 2.5 1500 $2,300 $1.53 22d 1 0.87mi
1000 Stone Shore St Mount Pleasant, TX 4.0 2.0 1983 $2,300 $1.16 44d 1 1.08mi

Listing history 47 events

  1. 2026-06-19
    days on market $249,000 Active 93 DOM
  2. 2026-06-18
    days on market $249,000 Active 92 DOM
  3. 2026-06-17
    days on market $249,000 Active 91 DOM
  4. 2026-06-16
    days on market $249,000 Active 90 DOM
  5. 2026-06-15
    days on market $249,000 Active 89 DOM
  6. 2026-06-14
    days on market $249,000 Active 87 DOM
  7. 2026-06-12
    days on market $249,000 Active 86 DOM
  8. 2026-06-09
    days on market $249,000 Active 83 DOM
  9. 2026-06-08
    days on market $249,000 Active 82 DOM
  10. 2026-06-07
    days on market $249,000 Active 81 DOM
  11. 2026-06-07
    pricedays on market $249,000 Active 80 DOM
  12. 2026-06-03
    days on market $259,000 Active 77 DOM
  13. 2026-06-02
    days on market $259,000 Active 76 DOM
  14. 2026-06-01
    days on market $259,000 Active 75 DOM
  15. 2026-05-31
    days on market $259,000 Active 74 DOM
  16. 2026-05-30
    days on market $259,000 Active 73 DOM
  17. 2026-04-16
    price $259,000 1007-char remark
    Show marketing remark (999 chars)

    Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City/Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen/dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

  18. 2026-04-16
    price $259,000 999-char remark
    Show marketing remark (999 chars)

    Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City/Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen/dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

  19. 2026-04-16
    price $259,000
    Show marketing remark (999 chars)

    Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City/Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen/dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

  20. 2026-03-18
    listed $269,000 Active 999-char remark
    Show marketing remark (1007 chars)

    Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City and Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen & dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

  21. 2026-03-18
    listed $269,000 Active 1007-char remark
    Show marketing remark (1007 chars)

    Looking for a great location with infinite possibilities, or maybe a country feel with the convenience of city living? Don’t miss out on this gem in the heart of Mount Pleasant! This 4.85-acre property is located near lakes, a golf course, sports complex, medical offices, hospital, restaurants & stores. This property boasts almost 700 feet of road frontage, neighbors city owned property possessing the Old City Lake and is walking distance to the New City and Town Lake. Part of the property has been mulched and contains trees offering abundant shade. While a portion of the property includes a brick house offering approximately 1951 square feet with 2 living areas, spacious kitchen & dining area, 4 bedrooms, 2 bathrooms, a cozy front porch, storage building and carport. Roof was replaced in March 2022; New aerobic septic system installed Aug. 2024. This property offers endless possibilities and has a convenient location! Don’t wait – view this property now! Sold As-Is.

  22. 2026-03-17
    listed $269,000 Active
  23. 2026-03-17
    price $269,000
  24. 2026-03-15
    historical
  25. 2026-01-05
    price $279,000
  26. 2026-01-05
    price $279,000
  27. 2026-01-04
    price $279,000
  28. 2025-11-07
    price $289,000
  29. 2025-11-07
    price $289,000
  30. 2025-11-06
    price $289,000
  31. 2025-09-17
    listed $299,000 Active
  32. 2025-09-17
    listed $299,000 Active
  33. 2025-09-14
    historical
  34. 2025-07-15
    price $349,900
  35. 2025-07-15
    price $349,900
  36. 2025-07-15
    price $349,900
  37. 2025-06-02
    price $379,900
  38. 2025-06-02
    price $379,900
  39. 2025-06-02
    price $379,900
  40. 2025-05-22
    listed $399,000 Active
  41. 2025-03-14
    listed $399,000 Active
  42. 2025-03-06
    historical
  43. 2025-02-13
    listed $399,000 Active
  44. 2024-11-19
    price $399,000
  45. 2024-11-19
    price $399,000
  46. 2024-09-27
    listed $425,000 Active
  47. 2024-09-17
    listed $425,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥113°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$26,568
− Mortgage interest
−$13,948
− Property taxes
−$3,735
− Insurance
−$1,245
− Repairs & maintenance
−$2,125
− Management
−$2,125
− Depreciation
−$7,244
Taxable loss
−$3,854
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$925
After-tax cash flow
$1,264/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 4.85-acre property in Mount Pleasant, TX, offers a great location with potential for renovation. The home requires significant updates to the kitchen and bathrooms, flooring, and paint, but the surrounding area and property size make it a valuable investment.

Repairs flagged

  • Major kitchen cabinets — dated and worn
  • Major bathroom fixtures — dated and worn
  • Major flooring — worn and outdated
  • Major paint — dated and peeling

Value-add opportunities

  • Resale kitchen renovation — modernizing the kitchen would attract more buyers
  • Resale bathroom renovation — modernizing the bathrooms would attract more buyers
  • Resale flooring replacement — new flooring would improve the home's appearance
  • Resale painting — fresh paint would improve the home's appearance
  • Both HVAC upgrade — an efficient HVAC system would improve comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Major $15,000–50,000
bathroom fixtures · dated and worn Major $15,000–50,000
flooring · worn and outdated Major $15,000–50,000
paint · dated and peeling Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Resale kitchen renovation — modernizing the kitchen would attract more buyers
  • Resale bathroom renovation — modernizing the bathrooms would attract more buyers
  • Resale flooring replacement — new flooring would improve the home's appearance
  • Resale painting — fresh paint would improve the home's appearance
  • Both HVAC upgrade — an efficient HVAC system would improve comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mount Pleasant ISD
NCES district ID
4831760
Math proficiency
45% ▼ -7.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,642
Composite
37.35/100
National rank
#4437
State rank
#291 of 826 in TX

Livability — Mount Pleasant

Score
77/100
State rank
#81
US rank
#2808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, TX
County
Titus County · 26,903 people
City population
26,903
Metro
Mount Pleasant, TX
Population (ZIP)
26,903
Household income
$56,163
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
758.0

Population outlook (Titus County) Hauer SSP2

Today (2025)
33,205 people
By 2030
33,187 · -0.1%
By 2040
32,931 · -0.8%
By 2050
32,231 · -2.9%
By 2075
29,507 · -11.1%
By 2100
25,369 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Hispanic / Latino 45% White 42% Two or more races 15% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
18% · Canada, Vietnam
Languages at home
61% English-only · Spanish 37% Vietnamese 1%

Political lean MEDSL · Titus

2024 margin
Solid R (+54.7) · D 22.3% · R 77.0%
2008→2024 swing
-23.5pp toward R · 2008: -31.2pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+44.7 2016: R+42.1 2012: R+39.0 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.66%
Current HPI
215.4205
Rent YoY
Metro
Mount Pleasant, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-39.1% since first listed
31 events — show timeline
  • 2026-04-16 Price Changed $259,000 NTREIS
  • 2026-04-16 Price Changed $259,000 LAAR
  • 2026-04-16 Price Changed $259,000 GTAR
  • 2026-03-18 Listed $269,000 LAAR
  • 2026-03-18 Listed $269,000 NTREIS
  • 2026-03-17 Listed $269,000 GTAR
  • 2026-03-17 Price Changed $269,000 GTAR
  • 2026-03-15 Listing Removed NTREIS
  • 2026-01-05 Price Changed $279,000 NTREIS
  • 2026-01-05 Price Changed $279,000 LAAR
  • 2026-01-04 Price Changed $279,000 GTAR
  • 2025-11-07 Price Changed $289,000 NTREIS
  • 2025-11-07 Price Changed $289,000 LAAR
  • 2025-11-06 Price Changed $289,000 GTAR
  • 2025-09-17 Listed $299,000 NTREIS
  • 2025-09-17 Listed $299,000 LAAR
  • 2025-09-14 Listing Removed NTREIS
  • 2025-07-15 Price Changed $349,900 NTREIS
  • 2025-07-15 Price Changed $349,900 LAAR
  • 2025-07-15 Price Changed $349,900 GTAR
  • 2025-06-02 Price Changed $379,900 NTREIS
  • 2025-06-02 Price Changed $379,900 LAAR
  • 2025-06-02 Price Changed $379,900 GTAR
  • 2025-05-22 Listed $399,000 LAAR
  • 2025-03-14 Listed $399,000 NTREIS
  • 2025-03-06 Listing Removed NTREIS
  • 2025-02-13 Listed $399,000 LAAR
  • 2024-11-19 Price Changed $399,000 NTREIS
  • 2024-11-19 Price Changed $399,000 GTAR
  • 2024-09-27 Listed $425,000 NTREIS
  • 2024-09-17 Listed $425,000 GTAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…