CashFlowRE
Sign in Sign up
708 Cashew
D Composite 42.61
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 +14.3/15.0
  • Cash flow +9.3/30.0
  • Schools +5.2/10.0
  • Livability +3.4/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

708 Cashew · Canyon Lake, TX 78070
3 bd · 2.0 ba · 1,304 sqft · SingleFamily public records · 57 Days on market
Built 2015 7,666 sqft lot $196/sqft · 15% below area Est $301k · 15% under $2/mo HOA

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

Listing remarks MLS

Nestled in the scenic beauty of the Texas Hill Country, this charming one-story home offers comfort, space, and natural surroundings. Featuring 3 bedrooms and 2 baths, each bedroom includes ample space, walk-in closets, and ceiling fans. Inside, large windows fill the home with natural light and provide peaceful views of nature. The layout creates a warm, inviting atmosphere ideal for everyday living and entertaining. Outdoors, enjoy the large oak trees, a welcoming front porch and a large, fenced backyard with a deck, perfect for relaxing or hosting gatherings. Located in a quiet neighborhood with community amenities, this home offers a true retreat. Conveniently situated in Spring Branch, with close proximity to Canyon Lake and New Braunfels, this home blends peaceful living with convenient access.

Key facts

  • Large windows
  • Community amenities
  • Walk-in closets

Tags

WALK-IN CLOSETSLARGE WINDOWSFENCED BACKYARDCOMMUNITY AMENITIESCLOSE PROXIMITY TO CANYON LAKE

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 single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-186 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $222k (12.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (21.7% below list).
  • Recommended offer: $200k (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 2.2% in Canyon Lake — 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 67/100 on livability (#534 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Comal ISD (rural): math 57% / reading 59% proficiency, ranked #58 of 826 in TX (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Rebecca Creek El (math 55% / reading 52%, grade C, #686 of 4,322 statewide, top 16%, 605 students, 51% FRL); Mt Valley Middle (math 55% / reading 51%, grade C+, #281 of 1,662 statewide, top 18%, 808 students, 49% FRL); Canyon Lake H S (math 46% / reading 56%, grade D+, #482 of 1,632 statewide, top 30%, 1,038 students, 37% FRL) — zoned schools average 46% FRL vs 31% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 655 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,420 units permitted in Comal County in 2024 (1,164 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Comal County population projected at +70% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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.
  • Current owner paid $4k; list at $255k implies a 6275% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% 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 $199,667 (21.7% 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 57 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.78%
Cap rate
5.42%
Cash-on-cash
-3.12%
DSCR
0.86
GRM
10.6

CMA / ARV

ARV (median comp)
$300,622
List price
$255,000
Delta
-15.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1302 Echo Mdw 0.11mi 3/2.0 1,328 (+2%) 3mo $290,000 $218 89
1956 Tanglewood 0.19mi 3/2.0 1,292 (-1%) 1mo $269,990 $209 88
2421 Hornsby 0.27mi 3/2.0 1,292 (-1%) 6mo $222,000 $172 81
119 Rockingshire 0.34mi 3/2.0 1,313 (+1%) 2mo $309,900 $236 81
339 Granite 0.45mi 3/2.0 1,306 (+0%) 1mo $239,999 $184 78
574 Indian Scout 0.17mi 3/2.0 1,392 (+7%) 3mo $349,900 $251 78
1637 Bob White Dr 0.38mi 3/2.0 1,320 (+1%) 6mo $260,000 $197 75
1407 Tanglewood Trl 0.30mi 3/2.0 1,210 (-7%) 1mo $279,900 $231 73
1628 Rim Rock Cv 0.55mi 3/2.0 1,288 (-1%) 6mo $260,000 $202 68
1381 Overbrook 0.55mi 3/2.0 1,366 (+5%) 7mo $338,995 $248 60
1315 Overbrook 0.61mi 3/2.0 1,396 (+7%) 4mo $320,000 $229 56
645 Jonquil 0.38mi 3/2.0 1,499 (+15%) 3mo $354,994 $237 54

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
-21.5%
Equity multiple
0.26×
Total profit
$-53,130
Equity at exit
$38,021
10-year hold
IRR
-15.1%
Equity multiple
0.14×
Total profit
$-61,385
Equity at exit
$22,048

Cash invested: $71,400 (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 78070

Home prices YoY
-20.8%
Active inventory
655
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,997 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$318 /mo · $3,813/yr
Insurance
$106
HOA
$2
Vacancy / Maint / Mgmt
$419
Net cashflow
$-186

Break-even live

Break-even rent $2,232
Max offer price $222,161
Occupancy floor

Sensitivity live

Price -10% $-42 -5% $-114 +0% $-186 +5% $-258 +10% $-330
Rent -10% $-344 -5% $-265 +0% $-186 +5% $-107 +10% $-28
Rate -1.0pp $-57 -0.5pp $-121 base $-186 +0.5pp $-252 +1.0pp $-319

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
$63,750
Closing costs
$7,650
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1491 Winding Creek Trl Spring Branch, TX 3.0 2.0 1298 $1,850 $1.43 45d 1 0.13mi
2071 Hornsby Spring Branch, TX 2.0 2.0 1070 $1,595 $1.49 45d 1 0.17mi
1285 Live Oak Dr Spring Branch, TX 3.0 2.0 1314 $1,795 $1.37 45d 1 0.45mi
407 Lamplight Spring Branch, TX 3.0 2.0 1367 $2,800 $2.05 0d 1 1.20mi

HOA detail

Monthly dues
$2 · $24/yr

Listing history 15 events

  1. 2026-06-07
    statusdays on market $255,000 Pending 57 DOM
  2. 2026-06-04
    days on market $255,000 Active Option 56 DOM
  3. 2026-06-03
    days on market $255,000 Active Option 55 DOM
  4. 2026-06-02
    days on market $255,000 Active Option 54 DOM
  5. 2026-06-01
    days on market $255,000 Active Option 53 DOM
  6. 2026-05-31
    days on market $255,000 Active Option 52 DOM
  7. 2026-05-08
    price $255,000 814-char remark
    Show marketing remark (814 chars)

    Nestled in the scenic beauty of the Texas Hill Country, this charming one-story home offers comfort, space, and natural surroundings. Featuring 3 bedrooms and 2 baths, each bedroom includes ample space, walk-in closets, and ceiling fans. Inside, large windows fill the home with natural light and provide peaceful views of nature. The layout creates a warm, inviting atmosphere ideal for everyday living and entertaining. Outdoors, enjoy the large oak trees, a welcoming front porch and a large, fenced backyard with a deck, perfect for relaxing or hosting gatherings. Located in a quiet neighborhood with community amenities, this home offers a true retreat. Conveniently situated in Spring Branch, with close proximity to Canyon Lake and New Braunfels, this home blends peaceful living with convenient access.

  8. 2026-04-09
    listed $265,000 New 814-char remark
    Show marketing remark (814 chars)

    Nestled in the scenic beauty of the Texas Hill Country, this charming one-story home offers comfort, space, and natural surroundings. Featuring 3 bedrooms and 2 baths, each bedroom includes ample space, walk-in closets, and ceiling fans. Inside, large windows fill the home with natural light and provide peaceful views of nature. The layout creates a warm, inviting atmosphere ideal for everyday living and entertaining. Outdoors, enjoy the large oak trees, a welcoming front porch and a large, fenced backyard with a deck, perfect for relaxing or hosting gatherings. Located in a quiet neighborhood with community amenities, this home offers a true retreat. Conveniently situated in Spring Branch, with close proximity to Canyon Lake and New Braunfels, this home blends peaceful living with convenient access.

  9. 2019-08-27
    soldstatus
  10. 2015-11-23
    soldstatus Sold 23-char remark
    Show marketing remark (23 chars)

    Cute home on great lot!

  11. 2015-08-13
    listed $130,900 23-char remark
    Show marketing remark (23 chars)

    Cute home on great lot!

  12. 2015-08-13
    historical 23-char remark
    Show marketing remark (23 chars)

    Cute home on great lot!

  13. 2014-04-21
    soldstatus $4,000
  14. 2014-01-17
    listed $9,500
  15. 1997-06-18
    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
$3,813 · $318/mo
Projected year-2 tax
$4,666 · $389/mo
Expected delta
+$853/yr (+$71/mo · 22.4%)

ⓘ 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 ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$23,960
− Mortgage interest
−$14,284
− Property taxes
−$3,813
− Insurance
−$1,275
− Repairs & maintenance
−$1,917
− Management
−$1,917
− HOA
−$24
− Depreciation
−$7,418
Taxable loss
−$6,688
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,605
After-tax cash flow
$-626/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
Comal ISD
NCES district ID
4814730
Math proficiency
57% ▼ -9.00%
Reading proficiency
59% ▼ -2.00%
Median HH income
$74,792
Composite
51.79/100
National rank
#1671
State rank
#58 of 826 in TX

Livability — Canyon Lake

Score
67/100
State rank
#534
US rank
#10441

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canyon Lake, TX
County
Comal County · 206,262 people
City population
42,159
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
20,200
Household income
$115,175
Rent vs Own
10.8% rent · 89.2% own
Severe rent burden
73.0

Population outlook (Comal County) Hauer SSP2

Today (2025)
175,637 people
By 2030
199,911 · +13.8%
By 2040
249,436 · +42.0%
By 2050
299,430 · +70.5%
By 2075
423,857 · +141.3%
By 2100
512,048 · +191.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 22% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10% French/Haitian/Cajun 1%

Political lean MEDSL · Comal

2024 margin
Solid R (+45.5) · D 26.8% · R 72.2%
2008→2024 swing
+1.9pp toward D · 2008: -47.4pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+42.7 2016: R+50.1 2012: R+54.1 2008: R+47.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.35%
Current HPI
233.2875
Rent YoY
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+2584.2% since first listed
9 events — show timeline
  • 2026-05-08 Price Changed $255,000 LERA
  • 2026-04-09 Listed $265,000 LERA
  • 2019-08-27 Sold (Public Records) Public Records
  • 2015-11-23 Sold (MLS) LERA
  • 2015-08-13 Listing Removed LERA
  • 2015-08-13 Listed $130,900 LERA
  • 2014-04-21 Sold (MLS) $4,000 CTXMLS
  • 2014-01-17 Listed $9,500 CTXMLS
  • 1997-06-18 Sold (Public Records) Public Records

Property tax history

+24.3%/yr

Latest (2026): $3,813 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…