235 Doubletree St · Redland, TX 75904

$89,900

3 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 50 Days on market

Built 1993 0.67 ac lot $80/sqft · 48% below area Est $174k · 48% under

---

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 +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Schools +3.7/10.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Welcome home to a place where comfort, space, and pride of ownership truly shine. Nestled on . 67-acre lot, this inviting 3BD, 2BA home offers the open-concept layout-ideal for entertaining, or simply enjoying everyday life. The heart of the home offers abundant countertop & cabinet space, a breakfast bar for casual mornings & a seamless flow into the living area that feels warm & welcoming. The primary suite offers a spacious walk-in closet, while a large laundry room adds everyday convenience. Step outside & you'll find room to breathe, work, and play. The impressive 760sqft workshop sits on a slab with electricity & two roll-up doors—ideal for hobbies,

Key facts

• Large laundry room
• Impressive workshop
• Breakfast bar

Tags

• OPEN-CONCEPT LAYOUT
• ABUNDANT COUNTERTOP SPACE
• BREAKFAST BAR
• SPACIOUS WALK-IN CLOSET
• LARGE LAUNDRY ROOM
• IMPRESSIVE WORKSHOP

Property features AI

Exterior

• Parking: No garage
• Home design: Residential mobile home; Situated on a 0.67-acre lot
• Construction: Aluminum siding
• Exterior features: Composition roof; Shed(s)

Interior

• Flooring: Wood
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air; Electric heating
• Interior features: Wood flooring; Central air conditioning; Electric heating

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $90k.

Deal economics

• At list price, monthly cash flow is $575 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $90k).
• Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 66/100 on livability (#634 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools F, amenities F, commute F.
• Central ISD (rural): math 41% / reading 45% proficiency, ranked #294 of 826 in TX (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 292 active listings in the ZIP; 120 units permitted in Angelina County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 50 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 1.62% ✓
• Cap rate: 13.96%
• Cash-on-cash: 27.40%
• DSCR: 2.22
• GRM: 5.2

CMA / ARV

• ARV (median comp): $174,000
• List price: $89,900
• Delta: -48.33%
• 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: 21.4%
• Equity multiple: 1.88×
• Total profit: $22,029
• Equity at exit: $13,404

10-year hold

• IRR: 29.5%
• Equity multiple: 3.63×
• Total profit: $66,287
• Equity at exit: $7,773

Cash invested: $25,172 (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 75904

• Home prices YoY: -25.1%
• Active inventory: 292
• Price-to-rent: 5.2×

Monthly cashflow live

• Estimated rent: $1,454 medium
• Mortgage (P&I): −$471
• Tax from tax record: −$65 /mo · $782/yr
• Insurance: −$37
• HOA: −$0
• Vacancy / Maint / Mgmt: −$305
• Net cashflow: $575

Break-even live

Break-even rent $727

Max offer price $89,900

Occupancy floor 55%

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: $22,475
• Closing costs: $2,697
• Reserves months: —
• Total cash needed: —

Listing history 17 events

1. 2026-06-16
   days on market $89,900 Active 50 DOM
2. 2026-06-15
   days on market $89,900 Active 49 DOM
3. 2026-06-14
   days on market $89,900 Active 47 DOM
4. 2026-06-13
   days on market $89,900 Active 46 DOM
5. 2026-06-10
   days on market $89,900 Active 44 DOM
6. 2026-06-09
   days on market $89,900 Active 43 DOM
7. 2026-06-08
   days on market $89,900 Active 42 DOM
8. 2026-06-07
   days on market $89,900 Active 41 DOM
9. 2026-06-05
   days on market $89,900 Active 38 DOM
10. 2026-06-03
    days on market $89,900 Active 37 DOM
11. 2026-06-02
    days on market $89,900 Active 36 DOM
12. 2026-06-01
    days on market $89,900 Active 35 DOM
13. 2026-05-31
    days on market $89,900 Active 34 DOM
14. 2026-05-30
    days on market $89,900 Active 33 DOM
15. 2025-12-15
    listed $89,900 Active 1023-char remark
16. 2011-06-02
    soldstatus
17. 1993-12-03
    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: $782 · $65/mo
• Projected year-2 tax: $1,645 · $137/mo
• Expected delta: +$863/yr (+$72/mo · 110.4%)

ⓘ 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 6/10 Major
• 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,450
• − Mortgage interest: −$5,036
• − Property taxes: −$782
• − Insurance: −$450
• − Repairs & maintenance: −$1,396
• − Management: −$1,396
• − Depreciation: −$2,615
• Taxable income: $5,775
• Est. tax owed @ 24.0%: −$1,386
• After-tax cash flow: $5,510/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: Central ISD
• NCES district ID: 4813500
• Math proficiency: 41% ▼ -11.00%
• Reading proficiency: 45% ▼ -2.00%
• Median HH income: $52,994
• Composite: 37.26/100
• National rank: #4458
• State rank: #294 of 826 in TX

Livability — Redland

• Score: 66/100
• State rank: #634
• US rank: #12099

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Angelina County · 62,696 people
• Metro: Lufkin, TX
• Population (ZIP): 34,462
• Household income: $60,205
• Rent vs Own: 42.5% rent · 57.5% own
• Severe rent burden: 1159.0

Population outlook (Angelina County) Hauer SSP2

• Today (2025): 90,174 people
• By 2030: 90,697 · +0.6%
• By 2040: 91,291 · +1.2%
• By 2050: 91,168 · +1.1%
• By 2075: 88,961 · -1.3%
• By 2100: 80,590 · -10.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: White 60% Hispanic / Latino 19% Black 16% Two or more races 12% Native American 2%
• Hispanic origin (detail): Mexican 17%
• Common ancestry: Romanian 2% Slovak 1% Lithuanian 1%
• Foreign-born: 6% · Canada
• Languages at home: 86% English-only · Spanish 14%

Political lean MEDSL · Angelina

• 2024 margin: Solid R (+52.0) · D 23.7% · R 75.7%
• 2008→2024 swing: -17.0pp toward R · 2008: -35.0pp · 2024: -52.0pp
• All cycles: 2024: R+52.0 2020: R+46.1 2016: R+47.3 2012: R+43.9 2008: R+35.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -71.71%
• Current HPI: 213.4236
• Rent YoY: —
• Metro: Lufkin, 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

3 events — show timeline

• 2025-12-15 Listed $89,900 Deep East Texas MLS
• 2011-06-02 Sold (Public Records) — Public Records
• 1993-12-03 Sold (Public Records) — Public Records

Property tax history

+2.0%/yr

Latest (2025): $782 · +10.5% YoY. Source: county tax records.