CashFlowRE
Sign in Sign up
107 Bluebird
C- Composite 51.98
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.3/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

107 Bluebird · Mount Pleasant, TX 75455
3 bd · 2.0 ba · 1,816 sqft · SingleFamily public records · 36 Days on market
Built 1960 0.43 ac lot $121/sqft · 21% below area Est $279k · 21% under ↓ 2% since listing

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

Listing remarks MLS

This house is a complete duet-2 bedrooms, 2 bathrooms, 2 living rooms. New windows, new flooring in most of the house, open concept for kitchen, dining and one living room. Lots of cabinets and working counter space. HUGE fenced back yard with a shop and extra storage space. The front yard was professionally landscaped and is easy to maintain.

Key facts

  • Fenced back yard
  • Open concept
  • New flooring

Tags

NEW WINDOWSNEW FLOORINGOPEN CONCEPTFENCED BACK YARDPROFESSIONALLY LANDSCAPED

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 $220k.

Deal economics

  • At list price, monthly cash flow is $83 ($1k/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 $205k (7.0% below list).
  • Recommended offer: $205k (7.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.5% in Mount Pleasant — 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 77/100 on livability (#81 in TX, #2,808 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools D-, amenities D-.
  • Mount Pleasant ISD (town): math 45% / reading 44% proficiency, ranked #291 of 826 in TX (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 382 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 47 units permitted in Titus County in 2024 (10 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($213k) 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $204,600 (7.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
0.93%
Cap rate
6.75%
Cash-on-cash
1.63%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (median comp)
$278,926
List price
$220,000
Delta
-19.33%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 Mockingbird St 0.07mi 3/2.0 1,610 (-11%) 12mo $155,000 $96 68
3008 Masters Dr 0.63mi 3/2.0 1,917 (+6%) 2mo $469,900 $245 60
103 Sweet Pea Ct 0.62mi 4/2.0 (+1) 2,079 (+14%) 3mo $299,000 $144 40
3118 Eagle Dr 0.72mi 3/2.0 2,032 (+12%) 23mo $510,000 $251 27

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
-13.7%
Equity multiple
0.51×
Total profit
$-30,295
Equity at exit
$32,803
10-year hold
IRR
-4.8%
Equity multiple
0.69×
Total profit
$-19,379
Equity at exit
$19,022

Cash invested: $61,600 (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 75455

Home prices YoY
-27.0%
Active inventory
382
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,046 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$288 /mo · $3,450/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$83

Break-even live

Break-even rent $1,940
Max offer price $220,000
Occupancy floor 91%

Sensitivity live

Price -10% $208 -5% $146 +0% $83 +5% $21 +10% $-41
Rent -10% $-78 -5% $3 +0% $83 +5% $164 +10% $245
Rate -1.0pp $194 -0.5pp $139 base $83 +0.5pp $26 +1.0pp $-32

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
$55,000
Closing costs
$6,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
172 W 17th St Mt Pleasant, TX 3.0 2.5 1500 $2,300 $1.53 22d 1 0.60mi
1000 Stone Shore St Mount Pleasant, TX 4.0 2.0 1983 $2,300 $1.16 44d 1 1.13mi

Listing history 22 events

  1. 2026-06-19
    days on market $220,000 Active 36 DOM
  2. 2026-06-18
    days on market $220,000 Active 35 DOM
  3. 2026-06-17
    days on market $220,000 Active 34 DOM
  4. 2026-06-16
    days on market $220,000 Active 33 DOM
  5. 2026-06-15
    days on market $220,000 Active 32 DOM
  6. 2026-06-14
    days on market $220,000 Active 30 DOM
  7. 2026-06-12
    days on market $220,000 Active 29 DOM
  8. 2026-06-09
    days on market $220,000 Active 26 DOM
  9. 2026-06-08
    days on market $220,000 Active 25 DOM
  10. 2026-06-07
    days on market $220,000 Active 24 DOM
  11. 2026-06-07
    days on market $220,000 Active 23 DOM
  12. 2026-06-03
    days on market $220,000 Active 20 DOM
  13. 2026-06-03
    price $220,000 Active 19 DOM
  14. 2026-06-02
    days on market $230,000 Active 19 DOM
  15. 2026-06-01
    days on market $230,000 Active 18 DOM
  16. 2026-05-31
    days on market $230,000 Active 17 DOM
  17. 2026-05-30
    days on market $230,000 Active 16 DOM
  18. 2026-05-13
    listed $230,000 Active 345-char remark
    Show marketing remark (345 chars)

    This house is a complete duet-2 bedrooms, 2 bathrooms, 2 living rooms. New windows, new flooring in most of the house, open concept for kitchen, dining and one living room. Lots of cabinets and working counter space. HUGE fenced back yard with a shop and extra storage space. The front yard was professionally landscaped and is easy to maintain.

  19. 2026-04-12
    price $225,000 1172-char remark
    Show marketing remark (1172 chars)

    This charming 2-bedroom, 2-bath home sits on a generous . 43-acre lot and offers the perfect blend of comfort, functionality, and outdoor space. Inside, you’ll find two spacious living areas, providing flexibility for entertaining, relaxing, or working from home. The kitchen is full of character and charm, featuring ample counter space and abundant storage to meet everyday needs. Throughout the home, newer windows and flooring enhance both style and efficiency, while custom blinds add a refined finishing touch. Storage is plentiful throughout the home, making organization effortless. Outside, the professionally landscaped and meticulously manicured yard creates inviting curb appeal, while the huge fenced backyard offers privacy and room to enjoy the outdoors. A deck provides an ideal spot for gatherings or quiet evenings, and the shop with electricity is perfect for hobbies or projects. A convenient lean-to offers additional covered storage for yard equipment and machines. As an added bonus, the seller is willing to leave the washer and dryer for the new owners. This well-cared-for property offers space, charm, and versatility—inside and out.

  20. 2026-03-11
    price $230,000 1172-char remark
    Show marketing remark (1172 chars)

    This charming 2-bedroom, 2-bath home sits on a generous . 43-acre lot and offers the perfect blend of comfort, functionality, and outdoor space. Inside, you’ll find two spacious living areas, providing flexibility for entertaining, relaxing, or working from home. The kitchen is full of character and charm, featuring ample counter space and abundant storage to meet everyday needs. Throughout the home, newer windows and flooring enhance both style and efficiency, while custom blinds add a refined finishing touch. Storage is plentiful throughout the home, making organization effortless. Outside, the professionally landscaped and meticulously manicured yard creates inviting curb appeal, while the huge fenced backyard offers privacy and room to enjoy the outdoors. A deck provides an ideal spot for gatherings or quiet evenings, and the shop with electricity is perfect for hobbies or projects. A convenient lean-to offers additional covered storage for yard equipment and machines. As an added bonus, the seller is willing to leave the washer and dryer for the new owners. This well-cared-for property offers space, charm, and versatility—inside and out.

  21. 2026-01-03
    listed $235,000 Active 1172-char remark
    Show marketing remark (1172 chars)

    This charming 2-bedroom, 2-bath home sits on a generous . 43-acre lot and offers the perfect blend of comfort, functionality, and outdoor space. Inside, you’ll find two spacious living areas, providing flexibility for entertaining, relaxing, or working from home. The kitchen is full of character and charm, featuring ample counter space and abundant storage to meet everyday needs. Throughout the home, newer windows and flooring enhance both style and efficiency, while custom blinds add a refined finishing touch. Storage is plentiful throughout the home, making organization effortless. Outside, the professionally landscaped and meticulously manicured yard creates inviting curb appeal, while the huge fenced backyard offers privacy and room to enjoy the outdoors. A deck provides an ideal spot for gatherings or quiet evenings, and the shop with electricity is perfect for hobbies or projects. A convenient lean-to offers additional covered storage for yard equipment and machines. As an added bonus, the seller is willing to leave the washer and dryer for the new owners. This well-cared-for property offers space, charm, and versatility—inside and out.

  22. 2012-10-19
    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
$3,450 · $288/mo
Projected year-2 tax
$4,026 · $336/mo
Expected delta
+$576/yr (+$48/mo · 16.7%)

ⓘ 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 ≥113°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$24,552
− Mortgage interest
−$12,323
− Property taxes
−$3,450
− Insurance
−$1,100
− Repairs & maintenance
−$1,964
− Management
−$1,964
− Depreciation
−$6,400
Taxable loss
−$2,650
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$636
After-tax cash flow
$1,638/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
Mount Pleasant ISD
NCES district ID
4831760
Math proficiency
45% ▼ -7.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,642
Composite
37.35/100
National rank
#4437
State rank
#291 of 826 in TX

Livability — Mount Pleasant

Score
77/100
State rank
#81
US rank
#2808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, TX
County
Titus County · 26,903 people
City population
26,903
Metro
Mount Pleasant, TX
Population (ZIP)
26,903
Household income
$56,163
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
758.0

Population outlook (Titus County) Hauer SSP2

Today (2025)
33,205 people
By 2030
33,187 · -0.1%
By 2040
32,931 · -0.8%
By 2050
32,231 · -2.9%
By 2075
29,507 · -11.1%
By 2100
25,369 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Hispanic / Latino 45% White 42% Two or more races 15% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
18% · Canada, Vietnam
Languages at home
61% English-only · Spanish 37% Vietnamese 1%

Political lean MEDSL · Titus

2024 margin
Solid R (+54.7) · D 22.3% · R 77.0%
2008→2024 swing
-23.5pp toward R · 2008: -31.2pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+44.7 2016: R+42.1 2012: R+39.0 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.66%
Current HPI
215.4205
Rent YoY
Metro
Mount Pleasant, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-2.1% since first listed
5 events — show timeline
  • 2026-05-13 Listed $230,000 NTREIS
  • 2026-04-12 Price Changed $225,000 GTAR
  • 2026-03-11 Price Changed $230,000 GTAR
  • 2026-01-03 Listed $235,000 GTAR
  • 2012-10-19 Sold (Public Records) Public Records

Property tax history

+5.2%/yr

Latest (2025): $3,450 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…