CashFlowRE
Sign in Sign up
9443 1st St
B+ Composite 76.04
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
  • ARV discount +14.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,889

9443 1st St · Lumberton, TX 77657
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 380 Days on market
Built 2002 $83/sqft · 14% below area Est $152k · 14% under ↓ 2% since listing

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

Listing remarks MLS

LARGE LOT IN THE PINEY WOODS AREA! This mobile home property at 9443 1st St in Lumberton, TX, offers peaceful living in a friendly community surrounded by the natural beauty of the Piney Woods. Close to Beaumont for city amenities like shopping and dining, it's ideal for families or anyone seeking a blend of country charm and urban convenience. With great schools, parks, and outdoor activities, it provides a lifestyle focused on community and nature. This property is perfect for those wanting to enjoy serene living with the benefits of city access in Southeast Texas sitting on over a third of an acre. This home is being sold AS IS, but it has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • Piney woods area
  • Large lot
  • City amenities

Tags

LARGE LOTPINEY WOODS AREACITY AMENITIESGREAT SCHOOLSPARKSOUTDOOR ACTIVITIES

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 manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $624 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 3.2% in Lumberton — 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 75/100 on livability (#160 in TX, #4,326 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • Lumberton ISD (suburban): math 48% / reading 50% proficiency, ranked #173 of 826 in TX (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lumberton Pri (math 54% / reading 58%, grade C+, #574 of 4,322 statewide, top 14%, 982 students, 43% FRL); Lumberton Middle (math 47% / reading 51%, grade C-, #378 of 1,662 statewide, top 23%, 969 students, 35% FRL); Lumberton H S (math 55% / reading 61%, grade C, #320 of 1,632 statewide, top 20%, 1,229 students, 30% FRL).
  • Market conditions: 318 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 358 units permitted in Hardin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 380 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,302 (12.0% below list)

Questions for the listing agent

  1. It's been on market 380 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. 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.
  5. 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.
  6. 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
1.40%
Cap rate
12.05%
Cash-on-cash
20.58%
DSCR
1.92
GRM
5.9

CMA / ARV

ARV (median comp)
$151,630
List price
$129,889
Delta
-14.34%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
12.9%
Equity multiple
1.51×
Total profit
$18,647
Equity at exit
$19,367
10-year hold
IRR
21.7%
Equity multiple
2.85×
Total profit
$67,285
Equity at exit
$11,230

Cash invested: $36,369 (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 77657

Active inventory
318
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,820 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$79 /mo · $951/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$624

Break-even live

Break-even rent $1,031
Max offer price $129,889
Occupancy floor 61%

Sensitivity live

Price -10% $697 -5% $660 +0% $624 +5% $587 +10% $550
Rent -10% $480 -5% $552 +0% $624 +5% $696 +10% $767
Rate -1.0pp $689 -0.5pp $657 base $624 +0.5pp $590 +1.0pp $556

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
$32,472
Closing costs
$3,897
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
9440 Hickory St Lumberton, TX 2.0 2.0 1200 $1,500 $1.25 25d 1 0.11mi
9440 Hickory St Lumberton, TX 2.0 2.0 1250 $1,500 $1.20 45d 1 0.11mi
8445 Harvard St Lumberton, TX 3.0 2.5 1295 $1,790 $1.38 25d 1 0.49mi
9006 Duke St Lumberton, TX 3.0 2.0 1064 $1,400 $1.32 45d 1 0.52mi
110 Azaelia Dr Lumberton, TX 2.0 2.0 1380 $1,650 $1.20 15d 1 1.29mi

Listing history 19 events

  1. 2026-06-22
    days on market $129,889 Active 380 DOM
  2. 2026-06-18
    days on market $129,889 Active 377 DOM
  3. 2026-06-17
    days on market $129,889 Active 376 DOM
  4. 2026-06-16
    days on market $129,889 Active 375 DOM
  5. 2026-06-15
    days on market $129,889 Active 374 DOM
  6. 2026-06-14
    days on market $129,889 Active 372 DOM
  7. 2026-06-10
    days on market $129,889 Active 369 DOM
  8. 2026-06-09
    days on market $129,889 Active 368 DOM
  9. 2026-06-08
    days on market $129,889 Active 367 DOM
  10. 2026-06-07
    days on market $129,889 Active 366 DOM
  11. 2026-06-05
    days on market $129,889 Active 363 DOM
  12. 2026-06-03
    days on market $129,889 Active 362 DOM
  13. 2026-06-02
    days on market $129,889 Active 361 DOM
  14. 2026-06-01
    days on market $129,889 Active 360 DOM
  15. 2026-05-31
    days on market $129,889 Active 359 DOM
  16. 2026-05-30
    days on market $129,889 Active 358 DOM
  17. 2026-03-17
    price $129,889 895-char remark
    Show marketing remark (895 chars)

    LARGE LOT IN THE PINEY WOODS AREA! This mobile home property at 9443 1st St in Lumberton, TX, offers peaceful living in a friendly community surrounded by the natural beauty of the Piney Woods. Close to Beaumont for city amenities like shopping and dining, it's ideal for families or anyone seeking a blend of country charm and urban convenience. With great schools, parks, and outdoor activities, it provides a lifestyle focused on community and nature. This property is perfect for those wanting to enjoy serene living with the benefits of city access in Southeast Texas sitting on over a third of an acre. This home is being sold AS IS, but it has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  18. 2026-02-19
    price $129,899 895-char remark
    Show marketing remark (895 chars)

    LARGE LOT IN THE PINEY WOODS AREA! This mobile home property at 9443 1st St in Lumberton, TX, offers peaceful living in a friendly community surrounded by the natural beauty of the Piney Woods. Close to Beaumont for city amenities like shopping and dining, it's ideal for families or anyone seeking a blend of country charm and urban convenience. With great schools, parks, and outdoor activities, it provides a lifestyle focused on community and nature. This property is perfect for those wanting to enjoy serene living with the benefits of city access in Southeast Texas sitting on over a third of an acre. This home is being sold AS IS, but it has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  19. 2025-06-06
    listed $132,899 Active 895-char remark
    Show marketing remark (895 chars)

    LARGE LOT IN THE PINEY WOODS AREA! This mobile home property at 9443 1st St in Lumberton, TX, offers peaceful living in a friendly community surrounded by the natural beauty of the Piney Woods. Close to Beaumont for city amenities like shopping and dining, it's ideal for families or anyone seeking a blend of country charm and urban convenience. With great schools, parks, and outdoor activities, it provides a lifestyle focused on community and nature. This property is perfect for those wanting to enjoy serene living with the benefits of city access in Southeast Texas sitting on over a third of an acre. This home is being sold AS IS, but it has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

ⓘ 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
$951 · $79/mo
Projected year-2 tax
$2,377 · $198/mo
Expected delta
+$1,426/yr (+$119/mo · 150.1%)

ⓘ 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 9/10 Extreme 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$21,845
− Mortgage interest
−$7,276
− Property taxes
−$951
− Insurance
−$649
− Repairs & maintenance
−$1,748
− Management
−$1,748
− Depreciation
−$3,779
Taxable income
$5,695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,367
After-tax cash flow
$6,117/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
Lumberton ISD
NCES district ID
4813530
Math proficiency
48% ▼ -5.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$62,996
Composite
43.2/100
National rank
#3063
State rank
#173 of 826 in TX

Livability — Lumberton

Score
75/100
State rank
#160
US rank
#4326

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hardin County · 39,783 people
City population
22,258
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
22,258
Household income
$95,718
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
147.0

Population outlook (Hardin County) Hauer SSP2

Today (2025)
57,780 people
By 2030
58,296 · +0.9%
By 2040
58,421 · +1.1%
By 2050
57,391 · -0.7%
By 2075
53,132 · -8.0%
By 2100
44,905 · -22.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 10% Serbian 3% Slovak 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Hardin

2024 margin
Solid R (+75.8) · D 11.9% · R 87.7%
2008→2024 swing
-14.6pp toward R · 2008: -61.2pp · 2024: -75.8pp
All cycles
2024: R+75.8 2020: R+73.8 2016: R+73.9 2012: R+67.6 2008: R+61.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -160.56%
Current HPI
156.2265
Rent YoY
Metro
Beaumont-Port Arthur, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-2.3% since first listed
3 events — show timeline
  • 2026-03-17 Price Changed $129,889 HARMLS
  • 2026-02-19 Price Changed $129,899 HARMLS
  • 2025-06-06 Listed $132,899 HARMLS

Property tax history

-0.3%/yr

Latest (2025): $951 · -21.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…