CashFlowRE
Sign in Sign up
7398 County Road 334
D- Composite 39.37
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
  • Appreciation +7.5/10.0
  • Cash flow +4.9/30.0
  • Livability +3.8/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$344,900

7398 County Road 334 · Tyler, TX 75708
3 bd · 2.0 ba · 1,848 sqft · Manufactured public records · 45 Days on market
Built 1997 2.80 ac lot $187/sqft · 21% below area Est $435k · 21% under ↓ 1% since listing

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

Listing remarks

Escape to peaceful country living with this beautifully maintained 3-bedroom, 2-bath home situated on nearly 2.8 acres in Tyler. Offering 1,848 square feet of well-designed living space, this home features an open floorplan with two spacious living areas, a cozy wood-burning fireplace, and a versatile dining layout perfect for everyday living and entertaining. The kitchen is equipped with an island, breakfast bar, pantry, and ample cabinetry, seamlessly connecting to the main living spaces. The private primary suite includes a walk-in closet, dual vanities, garden tub, and separate shower, while the split-bedroom layout provides added privacy for guests or family. Enjoy the outdoors with a

Key facts

  • Dual vanities
  • Open floorplan
  • Walk in closet

Tags

OPEN FLOORPLANWOOD BURNING FIREPLACEPRIVATE PRIMARY SUITEWALK IN CLOSETDUAL VANITIESGARDEN TUB

Property features AI

Finance

  • Other: Property includes various accessory structures (barns, workshop, storage, second garage) and is subdividable; Intercom system
  • Financial info: Listing accepted financing: Cash, Conventional, FHA, VA
  • HOA & community: No association (no HOA)

Exterior

  • Parking: Multiple covered and carport spaces (3 covered / 3 carport); Attached and detached carport options; Additional/oversized parking, RV access/parking and RV carport; Driveway parking and on-site parking; Boat parking
  • Security: Smoke detector(s)
  • Utilities: Electricity connected; Septic system; All-weather road access; Generator on site
  • Home design: Single-family residence; One story; Accessible approach with ramp and accessible bedroom, doors, and kitchen; Property attached (see remarks)
  • Construction: Built in 1997; Vinyl siding with other construction materials (see remarks); Composition / shingle roof; Other foundation type
  • Exterior features: Covered porch and covered deck; Awnings; Lighting; Storage buildings including shed(s) and outbuilding(s); Barn(s) and workshop with electric; RV/Boat parking and RV hookup; Second garage and detached carport/workshop; Circular driveway; Landscaped grounds with many trees and rolling slope; Partially wooded lot

Interior

  • Kitchen: Dishwasher; Disposal; Electric cooktop; Electric oven; Water line to refrigerator; Breakfast bar / breakfast room adjacent
  • Bedrooms: Primary bedroom on main level with ensuite bathroom and walk-in closet; Two additional bedrooms on main level (split-bedroom layout)
  • Flooring: Carpet; Laminate; Luxury vinyl plank
  • Bathrooms: Two full bathrooms; Primary bathroom with garden tub, separate shower, built-in cabinets and linen closet
  • Heating & cooling: Central heating; Electric heating; Fireplace provides supplemental heat (wood burning); Central air; Ceiling fans
  • Interior features: Open floorplan with vaulted ceilings; Decorative lighting; Eat-in kitchen with island and pantry; Kitchen island; Double vanity; Built-in cabinets; Flat screen wiring and sound system wiring; High-speed internet available; Skylights; Window coverings; Walk-in closets; Drip/dry area (mudroom/utility access)
  • Laundry & utility: Utility room with built-in cabinets and space for a freezer; Workshop area with room for freezer

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 $345k.

Deal economics

  • At list price, monthly cash flow is $-833 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $198k (42.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (54.2% below list).
  • Recommended offer: $158k (54.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#147 in TX, #4,181 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, commute F.
  • Tyler ISD (urban): math 39% / reading 38% proficiency, ranked #449 of 826 in TX (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Douglas El (math 45% / reading 27%, grade F, #1,921 of 4,322 statewide, top 45%, 585 students, 97% FRL) — zoned schools average 97% FRL vs 66% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 67 active listings in the ZIP; 595 units permitted in Smith County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($2k loan paydown + $17k appreciation (5.0% local appreciation)).
  • Smith County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($335k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,131 (54.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 54% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.46%
Cap rate
3.39%
Cash-on-cash
-10.35%
DSCR
0.54
GRM
18.2

CMA / ARV

ARV (median comp)
$434,940
List price
$344,900
Delta
-20.70%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

4.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.26×
Total profit
$25,566
Equity at exit
$194,705
10-year hold
IRR
6.8%
Equity multiple
2.28×
Total profit
$123,259
Equity at exit
$335,419

Cash invested: $96,572 (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 75708

Home prices YoY
2.4%
Active inventory
67
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$1,581 medium interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$130 /mo · $1,560/yr
Insurance
$144
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$-833

Break-even live

Break-even rent $2,636
Max offer price $197,712
Occupancy floor

Sensitivity live

Price -10% $-638 -5% $-736 +0% $-833 +5% $-931 +10% $-1,028
Rent -10% $-958 -5% $-896 +0% $-833 +5% $-771 +10% $-708
Rate -1.0pp $-660 -0.5pp $-745 base $-833 +0.5pp $-923 +1.0pp $-1,013

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
$86,225
Closing costs
$10,347
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 18 events

  1. 2026-06-19
    days on market $344,900 Active 45 DOM
  2. 2026-06-18
    days on market $344,900 Active 44 DOM
  3. 2026-06-17
    days on market $344,900 Active 43 DOM
  4. 2026-06-16
    days on market $344,900 Active 42 DOM
  5. 2026-06-15
    days on market $344,900 Active 41 DOM
  6. 2026-06-14
    days on market $344,900 Active 39 DOM
  7. 2026-06-13
    days on market $344,900 Active 38 DOM
  8. 2026-06-10
    days on market $344,900 Active 36 DOM
  9. 2026-06-09
    days on market $344,900 Active 35 DOM
  10. 2026-06-08
    days on market $344,900 Active 34 DOM
  11. 2026-06-07
    pricedays on market $344,900 Active 33 DOM
  12. 2026-06-05
    pricedays on market $348,500 Active 30 DOM
  13. 2026-06-02
    days on market $348,900 Active 28 DOM
  14. 2026-06-01
    days on market $348,900 Active 27 DOM
  15. 2026-05-31
    days on market $348,900 Active 26 DOM
  16. 2026-05-30
    days on market $348,900 Active 25 DOM
  17. 2026-04-17
    listed $349,900 Active 1321-char remark
  18. 2025-07-11
    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
$1,560 · $130/mo
Projected year-2 tax
$6,312 · $526/mo
Expected delta
+$4,751/yr (+$396/mo · 304.5%)

ⓘ 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 6/10 Major 6 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$18,976
− Mortgage interest
−$19,320
− Property taxes
−$1,560
− Insurance
−$1,724
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$10,033
Taxable loss
−$16,698
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,008
After-tax cash flow
$-5,991/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
Tyler ISD
NCES district ID
4843470
Math proficiency
39% ▼ -4.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$44,090
Composite
32.69/100
National rank
#5650
State rank
#449 of 826 in TX

Livability — Tyler

Score
75/100
State rank
#147
US rank
#4181

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
127,842
Population (ZIP)
10,001

Population outlook (Smith County) Hauer SSP2

Today (2025)
248,890 people
By 2030
261,665 · +5.1%
By 2040
286,114 · +15.0%
By 2050
308,006 · +23.8%
By 2075
354,171 · +42.3%
By 2100
372,828 · +49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 51% White 39% Two or more races 9% Black 9% Asian 1%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Danish 1%
Foreign-born
15% · Canada, Vietnam
Languages at home
62% English-only · Spanish 37% Vietnamese 1%

Political lean MEDSL · Smith

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-5.6pp toward R · 2008: -39.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+39.4 2016: R+43.9 2012: R+46.9 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.96%
Current HPI
216.4494
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

-1.4% since first listed
6 events — show timeline
  • 2026-06-07 Price Changed $344,900 NTREIS
  • 2026-06-03 Price Changed $348,500 NTREIS
  • 2026-05-26 Price Changed $348,900 NTREIS
  • 2026-05-19 Price Changed $349,000 NTREIS
  • 2026-04-17 Listed $349,900 NTREIS
  • 2025-07-11 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2024): $1,560 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…