8342 Farm Road 1567 · Yantis, TX 75482

$169,900

3 bd · 2.0 ba · 1,566 sqft · SingleFamily public records · 129 Days on market

Built 1984 0.41 ac lot $108/sqft · 53% below area ↓ 5% since listing

---

Why this score? — see what drove the C- 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 +21.2/30.0
• ARV discount +7.5/15.0
• DSCR +6.7/10.0
• 1% rule +4.7/10.0
• Schools +3.6/10.0
• Livability +2.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Charming 3 bedroom, 2 bath home situated on approximately .41 acres in a quiet country setting with great neighbors. This property offers exceptional accessibility features, including a metal handicap ramp and thoughtfully designed interior spaces. Enjoy relaxing on the large front porch complete with a porch swing, as well as a spacious back porch ideal for outdoor living. The kitchen was expanded and updated several years ago and features stainless steel appliances including a range, vent hood, and dishwasher, along with abundant whitewashed cabinetry, multiple drawers, two corner turn table cabinets, and a large pantry providing excellent storage. The dining area opens to an ample sized utility laundry room through a sliding barn door. Two bedrooms are generously sized, with a third bedroom that would also make an ideal home office. One bedroom includes an open bath area designed for easy wheelchair access, featuring a large 5x5 walk in shower and custom-built cedar cabinets and vanity. Another bedroom offers a large walk in closet with a cedar encased combination gun safe. Additional highlights include a metal double carport with attached workshop garage, making this property ideal for the avid handyman or hobbyist. With a few improvements and cosmetic updates, this home presents a strong investment opportunity while also offering valuable handicap accessible features. Located in a peaceful country setting, this property combines functionality, potential, and long term value.

Key facts

• Large front porch
• Spacious back porch
• Large pantry

Tags

• LARGE FRONT PORCH
• SPACIOUS BACK PORCH
• EXPANDED KITCHEN
• STAINLESS STEEL APPLIANCES
• WHITEWASHED CABINETRY
• LARGE PANTRY

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $170k.

Deal economics

• At list price, monthly cash flow is $244 ($3k/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 $165k (2.8% below list).
• Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.0% vs local median 0.8% in Yantis — 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 56/100 on livability (#1,293 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D-, crime F, amenities F.
• Sulphur Springs ISD (town): math 46% / reading 40% proficiency, ranked #323 of 826 in TX (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 378 active listings in the ZIP; 66 units permitted in Hopkins County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
• Hopkins County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 129 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 27% 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 $149,512 (12.0% below list)

Questions for the listing agent

1. It's been on market 129 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. 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 F 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. 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: 0.97% ✗
• Cap rate: 8.02%
• Cash-on-cash: 6.16%
• DSCR: 1.27
• GRM: 8.6

CMA / ARV

• ARV (median comp): $360,369
• List price: $169,900
• Delta: -51.44%
• Verdict: UNDERPRICED
• Comps: 2 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: -6.8%
• Equity multiple: 0.75×
• Total profit: $-12,019
• Equity at exit: $25,333

10-year hold

• IRR: 2.7%
• Equity multiple: 1.20×
• Total profit: $9,383
• Equity at exit: $14,690

Cash invested: $47,572 (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.

Methodology + full state rankings →

ZIP-level market 75482

• Active inventory: 378
• Price-to-rent: 8.6×

Monthly cashflow live

• Estimated rent: $1,651 medium
• Mortgage (P&I): −$891
• Tax from tax record: −$98 /mo · $1,177/yr
• Insurance: −$71
• HOA: −$0
• Vacancy / Maint / Mgmt: −$347
• Net cashflow: $244

Break-even live

Break-even rent $1,342

Max offer price $169,900

Occupancy floor 80%

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: $42,475
• Closing costs: $5,097
• Reserves months: —
• Total cash needed: —

Listing history 22 events

1. 2026-06-19
   days on market $169,900 Active 129 DOM
2. 2026-06-18
   price $169,900 Active 128 DOM
3. 2026-06-18
   days on market $175,000 Active 128 DOM
4. 2026-06-17
   days on market $175,000 Active 127 DOM
5. 2026-06-16
   days on market $175,000 Active 126 DOM
6. 2026-06-15
   days on market $175,000 Active 125 DOM
7. 2026-06-14
   days on market $175,000 Active 123 DOM
8. 2026-06-12
   days on market $175,000 Active 122 DOM
9. 2026-06-09
   days on market $175,000 Active 119 DOM
10. 2026-06-08
    days on market $175,000 Active 118 DOM
11. 2026-06-07
    days on market $175,000 Active 117 DOM
12. 2026-06-07
    days on market $175,000 Active 116 DOM
13. 2026-06-03
    days on market $175,000 Active 113 DOM
14. 2026-06-02
    days on market $175,000 Active 112 DOM
15. 2026-06-01
    days on market $175,000 Active 111 DOM
16. 2026-05-31
    days on market $175,000 Active 110 DOM
17. 2026-05-30
    days on market $175,000 Active 109 DOM
18. 2026-04-11
    price $175,000 1513-char remark

    Show marketing remark (1505 chars)

    Charming 3 bedroom, 2 bath home situated on approximately . 41 acres in a quiet country setting with great neighbors. This property offers exceptional accessibility features, including a metal handicap ramp and thoughtfully designed interior spaces. Enjoy relaxing on the large front porch complete with a porch swing, as well as a spacious back porch ideal for outdoor living. The kitchen was expanded and updated several years ago and features stainless steel appliances including a range, vent hood, and dishwasher, along with abundant whitewashed cabinetry, multiple drawers, two corner turn table cabinets, and a large pantry providing excellent storage. The dining area opens to an ample sized utility laundry room through a sliding barn door. Two bedrooms are generously sized, with a third bedroom that would also make an ideal home office. One bedroom includes an open bath area designed for easy wheelchair access, featuring a large 5x5 walk in shower and custom-built cedar cabinets and vanity. Another bedroom offers a large walk in closet with a cedar encased combination gun safe. Additional highlights include a metal double carport with attached workshop garage, making this property ideal for the avid handyman or hobbyist. With a few improvements and cosmetic updates, this home presents a strong investment opportunity while also offering valuable handicap accessible features. Located in a peaceful country setting, this property combines functionality, potential, and long term value.

19. 2026-04-11
    price $175,000 1505-char remark

    Show marketing remark (1505 chars)

    Charming 3 bedroom, 2 bath home situated on approximately . 41 acres in a quiet country setting with great neighbors. This property offers exceptional accessibility features, including a metal handicap ramp and thoughtfully designed interior spaces. Enjoy relaxing on the large front porch complete with a porch swing, as well as a spacious back porch ideal for outdoor living. The kitchen was expanded and updated several years ago and features stainless steel appliances including a range, vent hood, and dishwasher, along with abundant whitewashed cabinetry, multiple drawers, two corner turn table cabinets, and a large pantry providing excellent storage. The dining area opens to an ample sized utility laundry room through a sliding barn door. Two bedrooms are generously sized, with a third bedroom that would also make an ideal home office. One bedroom includes an open bath area designed for easy wheelchair access, featuring a large 5x5 walk in shower and custom-built cedar cabinets and vanity. Another bedroom offers a large walk in closet with a cedar encased combination gun safe. Additional highlights include a metal double carport with attached workshop garage, making this property ideal for the avid handyman or hobbyist. With a few improvements and cosmetic updates, this home presents a strong investment opportunity while also offering valuable handicap accessible features. Located in a peaceful country setting, this property combines functionality, potential, and long term value.

20. 2026-02-10
    listed $185,000 Active 1505-char remark

    Show marketing remark (1513 chars)

    Charming 3 bedroom, 2 bath home situated on approximately .41 acres in a quiet country setting with great neighbors. This property offers exceptional accessibility features, including a metal handicap ramp and thoughtfully designed interior spaces. Enjoy relaxing on the large front porch complete with a porch swing, as well as a spacious back porch ideal for outdoor living. The kitchen was expanded and updated several years ago and features stainless steel appliances including a range, vent hood, and dishwasher, along with abundant whitewashed cabinetry, multiple drawers, two corner turn table cabinets, and a large pantry providing excellent storage. The dining area opens to an ample sized utility laundry room through a sliding barn door. Two bedrooms are generously sized, with a third bedroom that would also make an ideal home office. One bedroom includes an open bath area designed for easy wheelchair access, featuring a large 5x5 walk in shower and custom-built cedar cabinets and vanity. Another bedroom offers a large walk in closet with a cedar encased combination gun safe. Additional highlights include a metal double carport with attached workshop garage, making this property ideal for the avid handyman or hobbyist. With a few improvements and cosmetic updates, this home presents a strong investment opportunity while also offering valuable handicap accessible features. Located in a peaceful country setting, this property combines functionality, potential, and long term value.

21. 2026-02-10
    listed $185,000 Active 1513-char remark

    Show marketing remark (1513 chars)

    Charming 3 bedroom, 2 bath home situated on approximately .41 acres in a quiet country setting with great neighbors. This property offers exceptional accessibility features, including a metal handicap ramp and thoughtfully designed interior spaces. Enjoy relaxing on the large front porch complete with a porch swing, as well as a spacious back porch ideal for outdoor living. The kitchen was expanded and updated several years ago and features stainless steel appliances including a range, vent hood, and dishwasher, along with abundant whitewashed cabinetry, multiple drawers, two corner turn table cabinets, and a large pantry providing excellent storage. The dining area opens to an ample sized utility laundry room through a sliding barn door. Two bedrooms are generously sized, with a third bedroom that would also make an ideal home office. One bedroom includes an open bath area designed for easy wheelchair access, featuring a large 5x5 walk in shower and custom-built cedar cabinets and vanity. Another bedroom offers a large walk in closet with a cedar encased combination gun safe. Additional highlights include a metal double carport with attached workshop garage, making this property ideal for the avid handyman or hobbyist. With a few improvements and cosmetic updates, this home presents a strong investment opportunity while also offering valuable handicap accessible features. Located in a peaceful country setting, this property combines functionality, potential, and long term value.

22. 1993-03-16
    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: $1,177 · $98/mo
• Projected year-2 tax: $3,109 · $259/mo
• Expected delta: +$1,932/yr (+$161/mo · 164.2%)

ⓘ 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 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,809
• − Mortgage interest: −$9,517
• − Property taxes: −$1,177
• − Insurance: −$850
• − Repairs & maintenance: −$1,585
• − Management: −$1,585
• − Depreciation: −$4,943
• Taxable income: $154
• Est. tax owed @ 24.0%: −$37
• After-tax cash flow: $2,894/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: Sulphur Springs ISD
• NCES district ID: 4841820
• Math proficiency: 46% ▼ -7.00%
• Reading proficiency: 40% ▼ -4.00%
• Median HH income: $42,871
• Composite: 36.33/100
• National rank: #4692
• State rank: #323 of 826 in TX

Livability — Yantis

• Score: 56/100
• State rank: #1293
• US rank: #22462

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Hopkins County · 26,483 people
• City population: 3,794
• Metro: Sulphur Springs, TX
• Population (ZIP): 26,483
• Household income: $69,970
• Rent vs Own: 33.5% rent · 66.5% own
• Severe rent burden: 543.0

Population outlook (Hopkins County) Hauer SSP2

• Today (2025): 38,107 people
• By 2030: 38,867 · +2.0%
• By 2040: 40,009 · +5.0%
• By 2050: 40,448 · +6.1%
• By 2075: 40,669 · +6.7%
• By 2100: 37,234 · -2.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (70%)
• Race & ethnicity: White 70% Hispanic / Latino 17% Black 9% Two or more races 7% Asian 1%
• Hispanic origin (detail): Mexican 15%
• Common ancestry: Slovak 2% Lithuanian 2% Iranian 1%
• Foreign-born: 9% · Canada, Vietnam
• Languages at home: 84% English-only · Spanish 14% Vietnamese 1%

Political lean MEDSL · Hopkins

• 2024 margin: Solid R (+64.6) · D 17.4% · R 82.0%
• 2008→2024 swing: -20.0pp toward R · 2008: -44.7pp · 2024: -64.6pp
• All cycles: 2024: R+64.6 2020: R+60.7 2016: R+60.8 2012: R+55.4 2008: R+44.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -125.79%
• Current HPI: 156.0526
• Rent YoY: —
• Metro: Sulphur Springs, TX
• 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

-5.4% since first listed

5 events — show timeline

• 2026-04-11 Price Changed $175,000 NTREIS
• 2026-04-11 Price Changed $175,000 GTAR
• 2026-02-10 Listed $185,000 GTAR
• 2026-02-10 Listed $185,000 NTREIS
• 1993-03-16 Sold (Public Records) — Public Records

Property tax history

+0.4%/yr

Latest (2025): $1,177 · +0.8% YoY. Source: county tax records.