CashFlowRE
Sign in Sign up
134 Park Dr
D Composite 40.72
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
  • Cash flow +8.2/30.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$249,900

134 Park Dr · Longview, TX 75601
3 bd · 2.0 ba · 1,716 sqft · SingleFamily public records · 41 Days on market
Built 1977 10,498 sqft lot $146/sqft · 30% below area Est $379k · 34% under

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

Listing remarks MLS

Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, low-traffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

Key facts

  • Large backyard
  • Raised garden bed
  • Potential pantry

Tags

QUIET LOW-TRAFFIC AREALARGE BACKYARDRAISED GARDEN BEDOVERSIZED LAUNDRY ROOMPOTENTIAL PANTRY

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-234 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (16.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (22.6% below list).
  • Recommended offer: $193k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.0% in Longview — 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 73/100 on livability (#213 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, amenities F.
  • Hallsville ISD (town): math 30% / reading 40% proficiency, ranked #490 of 826 in TX (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hallsville H S (math 66% / reading 70%, grade B, #150 of 1,632 statewide, top 10%, 1,456 students, 40% FRL) — zoned schools at 40% FRL track the district average.
  • Zoned-school proficiency averages 68% at this address vs 35% district-wide (+33 pts) — the actual schools serving this property are materially stronger than the Hallsville ISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.3%/yr); 157 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 85 units permitted in Harrison County in 2024 (15 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($66k/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 41 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 58% 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 $193,323 (22.6% 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 41 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
5.17%
Cash-on-cash
-4.01%
DSCR
0.82
GRM
10.8

CMA / ARV

ARV (median comp)
$379,097
List price
$249,900
Delta
-34.08%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
134 Park Dr 0.00mi 3/2.0 1,812 (+6%) 1mo $249,900 $138 90
3208 Mona Dr 0.67mi 2/2.0 (-1) 1,660 (-3%) 23mo $244,900 $148 39

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 · 3.29% rent growth · sell at horizon

5-year hold
IRR
-22.7%
Equity multiple
0.22×
Total profit
$-54,785
Equity at exit
$37,261
10-year hold
IRR
-16.2%
Equity multiple
0.08×
Total profit
$-64,361
Equity at exit
$21,607

Cash invested: $69,972 (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 75601

Home prices YoY
-29.9%
Rents YoY
3.3%
Active inventory
157
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,933 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$347 /mo · $4,160/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$-234

Break-even live

Break-even rent $2,229
Max offer price $208,555
Occupancy floor

Sensitivity live

Price -10% $-93 -5% $-163 +0% $-234 +5% $-305 +10% $-376
Rent -10% $-387 -5% $-310 +0% $-234 +5% $-158 +10% $-81
Rate -1.0pp $-108 -0.5pp $-170 base $-234 +0.5pp $-299 +1.0pp $-365

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
$62,475
Closing costs
$7,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3100 Mesa Dr Longview, TX 3.0 2.0 1234 $2,250 $1.82 46d 1 0.56mi
3109 Mesa Dr Longview, TX 4.0 2.0 1582 $2,400 $1.52 16d 1 0.56mi
3105 Mesa Dr Longview, TX 4.0 2.0 1550 $2,600 $1.68 24d 1 0.56mi
3401 E Marshall Ave Longview, TX 1.0–3.0 1.0–2.0 1025 $1,300 $1.27 16d 4 0.86mi
3401 E Marshall Ave Longview, TX 3.0 2.0 1300 $1,300 $1.00 24d 1 0.86mi
1609 Everwood Ct Longview, TX 3.0 2.0 1505 $2,495 $1.66 16d 1 1.39mi
607 Texas St Longview, TX 3.0 2.0 1090 $1,249 $1.15 16d 1 1.44mi

Listing history 11 events

  1. 2026-05-13
    status Pending 565-char remark
    Show marketing remark (565 chars)

    Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, low-traffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

  2. 2026-05-12
    status Pending 564-char remark
    Show marketing remark (564 chars)

    Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, lowtraffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

  3. 2026-05-03
    historical Active Option Contract 565-char remark
    Show marketing remark (565 chars)

    Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, low-traffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

  4. 2026-04-07
    listed $249,900 Active 564-char remark
    Show marketing remark (564 chars)

    Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, lowtraffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

  5. 2026-04-01
    listed $249,900 Active 565-char remark
    Show marketing remark (565 chars)

    Charming 3 bedroom, 2 bath home located in Longview within the desirable Hallsville ISD. Tucked away in a quiet, low-traffic area, this property offers a peaceful setting without the congestion, while still being just 5 minutes from shopping, restaurants, and everyday conveniences. The home features beautiful landscaping and strong curb appeal, along with a large backyard complete with a raised garden bed. Inside, you’ll find an oversized laundry room with the potential to be converted into a spacious pantry, offering both functionality and flexibility.

  6. 2021-03-01
    soldstatus
  7. 2021-03-01
    soldstatus
  8. 2021-01-26
    listed $209,900
  9. 2021-01-12
    listed $209,900
  10. 2020-09-30
    soldstatus
  11. 2020-03-05
    listed $125,000

ⓘ 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
$4,160 · $347/mo
Projected year-2 tax
$4,573 · $381/mo
Expected delta
+$413/yr (+$34/mo · 9.9%)

ⓘ 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 ≥111°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% 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
$23,199
− Mortgage interest
−$13,998
− Property taxes
−$4,160
− Insurance
−$1,250
− Repairs & maintenance
−$1,856
− Management
−$1,856
− Depreciation
−$7,270
Taxable loss
−$7,191
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,726
After-tax cash flow
$-1,083/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
Hallsville ISD
NCES district ID
4822170
Math proficiency
30% ▼ -2.00%
Reading proficiency
40% ▲ 2.00%
Median HH income
$57,770
Composite
31.05/100
National rank
#6081
State rank
#490 of 826 in TX

Livability — Longview

Score
73/100
State rank
#213
US rank
#5287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, TX
County
Gregg County · 128,826 people
City population
103,792
Metro
Longview, TX
Population (ZIP)
15,780
Household income
$65,700
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
761.0

Population outlook (Harrison County) Hauer SSP2

Today (2025)
68,691 people
By 2030
69,317 · +0.9%
By 2040
69,973 · +1.9%
By 2050
70,090 · +2.0%
By 2075
70,607 · +2.8%
By 2100
67,546 · -1.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 21% Two or more races 13% Asian 3%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Lithuanian 3% Slovak 3% Romanian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
81% English-only · Spanish 16% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Harrison

2024 margin
Solid R (+50.6) · D 24.4% · R 75.0%
2008→2024 swing
-19.2pp toward R · 2008: -31.4pp · 2024: -50.6pp
All cycles
2024: R+50.6 2020: R+45.6 2016: R+43.9 2012: R+34.6 2008: R+31.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.73%
Current HPI
252.0752
Rent YoY
▲ 3.29%
Metro
Longview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+99.9% since first listed
11 events — show timeline
  • 2026-05-13 Pending NTREIS
  • 2026-05-12 Pending GTAR
  • 2026-05-03 Contingent NTREIS
  • 2026-04-07 Listed $249,900 GTAR
  • 2026-04-01 Listed $249,900 NTREIS
  • 2021-03-01 Sold (MLS) LAAR
  • 2021-03-01 Sold (MLS) GTAR
  • 2021-01-26 Listed $209,900 GTAR
  • 2021-01-12 Listed $209,900 LAAR
  • 2020-09-30 Sold (MLS) LAAR
  • 2020-03-05 Listed $125,000 LAAR

Property tax history

+4.5%/yr

Latest (2025): $4,160 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…