120 Co Rd 3513 · Shadybrook, TX 75757

$115,900

3 bd · 2.0 ba · 1,116 sqft · Manufactured public records · 18 Days on market

Built 2015 0.28 ac lot

---

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 +30.0/30.0
• DSCR +10.0/10.0
• 1% rule +9.2/10.0
• ARV discount +7.5/15.0
• Schools +5.4/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

2015 Oak Creek manufactured home 1/4 acre lot in the Bullard ISD. This home features three bedrooms, two baths, 1,116 sqft, new carpet-paint-2" blinds, storm windows, ceiling fans, fenced lot, and sits on a lot with mature trees. Less than half a mile from the lake!! Remodeled and move-in ready!!

Key facts

• Bullard isd
• New carpet
• 1/4 acre lot

Tags

• 1/4 ACRE LOT
• BULLARD ISD
• NEW CARPET
• STORM WINDOWS
• FENCED LOT
• MATURE TREES

Property features AI

Finance

• Other: Directions: From 155 and 175 go E on 175 to left on 855 to L on 346 L on 3504 to R on 3513
• Financial info: Annual taxes approximately $1,500
• HOA & community: Details not provided

Exterior

• Parking: Details not provided
• Security: Details not provided
• Utilities: Public water
• Home design: Residential manufactured home; Located in Lake Palestine Davis subdivision
• Construction: Manufactured construction
• Exterior features: Composition roof; Irrigated lot

Interior

• Kitchen: Details not provided
• Bedrooms: Details not provided
• Flooring: Details not provided
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating; Electric heating; Central air conditioning
• Interior features: Electric water heater; 5 total rooms
• Laundry & utility: Details not provided

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $116k.

Deal economics

• At list price, monthly cash flow is $523 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $116k).
• Recommended offer: $114k (1.5% below list) — sets the bar for market timing.
• Cap rate 11.7% vs local median 4.0% in Shadybrook — 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 60/100 on livability (#1,042 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-; Watch: schools F, amenities F, commute F.
• Bullard ISD (rural): math 65% / reading 60% proficiency, ranked #48 of 826 in TX (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: 581 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 39 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $801 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 18 days — a 2% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.
• Current owner paid $56k; list at $116k implies a 106% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 70% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $114,161 (1.5% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. 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.
4. 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.
5. 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: 1.42% ✓
• Cap rate: 11.71%
• Cash-on-cash: 19.34%
• DSCR: 1.86
• GRM: 5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 11.3%
• Equity multiple: 1.45×
• Total profit: $14,548
• Equity at exit: $17,281

10-year hold

• IRR: 20.3%
• Equity multiple: 2.71×
• Total profit: $55,618
• Equity at exit: $10,021

Cash invested: $32,452 (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.

Methodology + full state rankings →

ZIP-level market 75757

• Home prices YoY: -23.6%
• Active inventory: 581
• Price-to-rent: 5.9×

Monthly cashflow live

• Estimated rent: $1,650 medium
• Mortgage (P&I): −$608
• Tax from tax record: −$124 /mo · $1,492/yr
• Insurance: −$48
• HOA: −$0
• Vacancy / Maint / Mgmt: −$346
• Net cashflow: $523

Break-even live

Break-even rent $988

Max offer price $115,900

Occupancy floor 63%

Sensitivity live

Price	-10% $589	-5% $556	+0% $523	+5% $490	+10% $457
Rent	-10% $393	-5% $458	+0% $523	+5% $588	+10% $653
Rate	-1.0pp $581	-0.5pp $553	base $523	+0.5pp $493	+1.0pp $463

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: $28,975
• Closing costs: $3,477
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
124 Pecan Dr Bullard, TX	3.0	2.0	1366	$1,650	$1.21	45d	1	1.50mi

Listing history 14 events

1. 2026-06-19
   days on market $115,900 Active 18 DOM
2. 2026-06-18
   days on market $115,900 Active 17 DOM
3. 2026-06-17
   days on market $115,900 Active 16 DOM
4. 2026-06-16
   days on market $115,900 Active 15 DOM
5. 2026-06-15
   days on market $115,900 Active 14 DOM
6. 2026-06-14
   days on market $115,900 Active 12 DOM
7. 2026-06-13
   days on market $115,900 Active 11 DOM
8. 2026-06-10
   days on market $115,900 Active 9 DOM
9. 2026-06-09
   days on market $115,900 Active 8 DOM
10. 2026-06-08
    days on market $115,900 Active 7 DOM
11. 2026-06-07
    days on market $115,900 Active 6 DOM
12. 2026-06-03
    days on market $115,900 Active 2 DOM
13. 2026-06-02
    remarks 298-char remark
14. 2026-06-02
    listed $115,900 Active 1 DOM

ⓘ 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: $1,492 · $124/mo
• Projected year-2 tax: $2,121 · $177/mo
• Expected delta: +$629/yr (+$52/mo · 42.2%)

ⓘ 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 5/10 Major
• 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 70% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,800
• − Mortgage interest: −$6,492
• − Property taxes: −$1,492
• − Insurance: −$580
• − Repairs & maintenance: −$1,584
• − Management: −$1,584
• − Depreciation: −$3,372
• Taxable income: $4,697
• Est. tax owed @ 24.0%: −$1,127
• After-tax cash flow: $5,150/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: Bullard ISD
• NCES district ID: 4812060
• Math proficiency: 65% ▼ -2.00%
• Reading proficiency: 60% ▬ 0.00%
• Median HH income: $55,026
• Composite: 53.66/100
• National rank: #1433
• State rank: #48 of 826 in TX

Livability — Shadybrook

• Score: 60/100
• State rank: #1042
• US rank: #18541

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 13,977

Population outlook (Cherokee County) Hauer SSP2

• Today (2025): 51,949 people
• By 2030: 51,984 · +0.1%
• By 2040: 51,780 · -0.3%
• By 2050: 51,085 · -1.7%
• By 2075: 47,418 · -8.7%
• By 2100: 39,464 · -24.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Hispanic / Latino 13% Two or more races 10% Black 2%
• Hispanic origin (detail): Mexican 10%
• Common ancestry: Iranian 5% Italian 4% Slovak 2%
• Foreign-born: 4% · Canada, Guatemala
• Languages at home: 92% English-only · Spanish 8%

Political lean MEDSL · Cherokee

• 2024 margin: Solid R (+62.7) · D 18.3% · R 80.9%
• 2008→2024 swing: -19.5pp toward R · 2008: -43.2pp · 2024: -62.7pp
• All cycles: 2024: R+62.7 2020: R+55.8 2016: R+56.5 2012: R+51.0 2008: R+43.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -58.57%
• Current HPI: 189.5215
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+106.0% since first listed

5 events — show timeline

• 2026-05-29 Listed $115,900 LAAR
• 2026-03-19 Pending — LAAR
• 2026-01-07 Listed $119,900 LAAR
• 2025-08-21 Sold (Public Records) $56,250 Public Records
• 2024-03-11 Sold (Public Records) — Public Records

Property tax history

+46.1%/yr

Latest (2025): $1,492 · +0.0% YoY. Source: county tax records.