CashFlowRE
Sign in Sign up
650 W 6th Ave
B- Composite 68.87
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$89,999

650 W 6th Ave · Corsicana, TX 75110
3 bd · 1.0 ba · 1,838 sqft · SingleFamily public records · 242 Days on market
Built 1920 6,708 sqft lot $49/sqft · 64% below area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

Key facts

  • 6,708 sq ft lot
  • Built 1920
  • Listed 241 days

Tags

PARTIALLY CONSTRUCTED HOMEQUIET ESTABLISHED NEIGHBORHOODFOUNDATION HAS BEEN LEVELEDCITY APPROVED BUILDING PLANS

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $830 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.4% vs local median 4.5% in Corsicana — 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 71/100 on livability (#283 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, schools F, crime F.
  • Corsicana ISD (town): math 39% / reading 37% proficiency, ranked #471 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.5%/yr); 268 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 522 units permitted in Navarro County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($57k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Navarro County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 242 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,199 (12.0% below list)

Questions for the listing agent

  1. It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
2.17%
Cap rate
17.36%
Cash-on-cash
39.53%
DSCR
2.76
GRM
3.8

CMA / ARV

ARV (median comp)
$251,663
List price
$89,999
Delta
-64.24%
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
1108 W 3rd Ave 0.35mi 3/1.0 1,750 (-5%) 14mo $209,000 $119 64
1402 W 1st Ave 0.59mi 3/2.0 1,754 (-5%) 1mo $199,500 $114 60
317 E 14th Ave 0.27mi 3/2.5 1,567 (-15%) 2mo $277,000 $177 55
1511 W 13th Ave 0.75mi 3/2.0 1,742 (-5%) 5mo $260,000 $149 48
1408 W 13th Ave 0.67mi 4/2.0 (+1) 1,976 (+8%) 3mo $260,000 $132 45
1529 W 4th Ave 0.65mi 3/2.0 2,072 (+13%) 2mo $225,000 $109 43
626 S 16th St 0.34mi 3/2.0 2,040 (+11%) 23mo $229,999 $113 42
1414 W 2nd Ave 0.56mi 2/1.0 (-1) 1,631 (-11%) 9mo $65,000 $40 42
1518 W 6th Ave 0.57mi 4/2.5 (+1) 1,650 (-10%) 16mo $269,999 $164 32
1556 W 5th Ave 0.71mi 3/2.0 2,016 (+10%) 18mo $179,900 $89 31
619 N 25th St 0.75mi 3/2.0 1,986 (+8%) 20mo $229,500 $116 31
1707 W Collin St 0.74mi 4/2.0 (+1) 1,562 (-15%) 24mo $245,000 $157 12

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
32.2%
Equity multiple
2.30×
Total profit
$32,655
Equity at exit
$13,419
10-year hold
IRR
37.5%
Equity multiple
3.97×
Total profit
$74,779
Equity at exit
$7,781

Cash invested: $25,200 (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 75110

Rents YoY
-1.5%
Active inventory
268
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,949 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$200 /mo · $2,398/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$830

Break-even live

Break-even rent $898
Max offer price $89,999
Occupancy floor 52%

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
$22,500
Closing costs
$2,700
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1509 W Collin St Corsicana, TX 3.0 2.0 1290 $1,850 $1.43 44d 1 0.58mi
421 N 5th St Corsicana, TX 4.0 2.0 1664 $2,400 $1.44 44d 1 0.91mi
1624 E Collin St Corsicana, TX 3.0 2.0 1339 $2,000 $1.49 44d 1 1.46mi

Listing history 23 events

  1. 2026-06-19
    days on market $89,999 Active 242 DOM
  2. 2026-06-18
    days on market $89,999 Active 241 DOM
  3. 2026-06-17
    days on market $89,999 Active 240 DOM
  4. 2026-06-16
    days on market $89,999 Active 239 DOM
  5. 2026-06-15
    days on market $89,999 Active 238 DOM
  6. 2026-06-14
    days on market $89,999 Active 236 DOM
  7. 2026-06-12
    days on market $89,999 Active 235 DOM
  8. 2026-06-09
    days on market $89,999 Active 232 DOM
  9. 2026-06-08
    days on market $89,999 Active 231 DOM
  10. 2026-06-07
    days on market $89,999 Active 230 DOM
  11. 2026-06-02
    days on market $89,999 Active 225 DOM
  12. 2026-06-01
    days on market $89,999 Active 224 DOM
  13. 2026-05-31
    days on market $89,999 Active 223 DOM
  14. 2026-05-30
    days on market $89,999 Active 222 DOM
  15. 2026-05-09
    status Active 696-char remark
    Show marketing remark (696 chars)

    Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

  16. 2026-05-06
    status Pending 696-char remark
    Show marketing remark (696 chars)

    Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

  17. 2026-04-06
    price $89,999 696-char remark
    Show marketing remark (696 chars)

    Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

  18. 2025-11-06
    price $95,000 696-char remark
    Show marketing remark (696 chars)

    Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

  19. 2025-10-17
    listed $99,500 Active 696-char remark
    Show marketing remark (696 chars)

    Unlock the potential of this partially constructed home at 650 W 6th Ave, Corsicana, TX 75110. Situated in a quiet, established neighborhood, this property offers a fantastic opportunity for investors, builders, or buyers looking to take over a project with a head start. Construction has been started but not completed, and the home is being sold as-is. The foundation has already been leveled, and a city-approved set of building plans is available and ready to be followed—saving you time and hassle with permitting. Whether you're looking to finish and flip, create a custom home, or add to your rental portfolio, this property offers the flexibility to bring your vision to life.

  20. 2024-06-17
    soldstatus
  21. 2021-10-14
    soldstatus
  22. 2008-06-10
    soldstatus
  23. 1996-02-16
    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
$2,398 · $200/mo
Projected year-2 tax
$2,398 · $200/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥109°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% 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
$23,382
− Mortgage interest
−$5,041
− Property taxes
−$2,398
− Insurance
−$450
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$2,618
Taxable income
$9,134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,192
After-tax cash flow
$7,768/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
Corsicana ISD
NCES district ID
4815330
Math proficiency
39% ▼ -9.00%
Reading proficiency
37% ▬ 0.00%
Median HH income
$39,948
Composite
31.89/100
National rank
#5862
State rank
#471 of 826 in TX

Livability — Corsicana

Score
71/100
State rank
#283
US rank
#6570

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corsicana, TX
County
Navarro County · 31,552 people
City population
31,552
Metro
Corsicana, TX
Population (ZIP)
31,552
Household income
$57,370
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
663.0

Population outlook (Navarro County) Hauer SSP2

Today (2025)
48,397 people
By 2030
48,096 · -0.6%
By 2040
47,394 · -2.1%
By 2050
46,541 · -3.8%
By 2075
44,940 · -7.1%
By 2100
42,288 · -12.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 41% Hispanic / Latino 37% Two or more races 16% Black 13% Pacific Islander 2% Asian 1%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
17% · Canada
Languages at home
68% English-only · Spanish 29% Other Asian/Pacific 2%

Political lean MEDSL · Navarro

2024 margin
Solid R (+51.8) · D 23.7% · R 75.6%
2008→2024 swing
-18.7pp toward R · 2008: -33.1pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+45.5 2016: R+48.8 2012: R+42.4 2008: R+33.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -248.01%
Current HPI
224.5566
Rent YoY
▼ -1.47%
Metro
Corsicana, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-9.5% since first listed
9 events — show timeline
  • 2026-05-09 Relisted NTREIS
  • 2026-05-06 Pending NTREIS
  • 2026-04-06 Price Changed $89,999 NTREIS
  • 2025-11-06 Price Changed $95,000 NTREIS
  • 2025-10-17 Listed $99,500 NTREIS
  • 2024-06-17 Sold (Public Records) Public Records
  • 2021-10-14 Sold (Public Records) Public Records
  • 2008-06-10 Sold (Public Records) Public Records
  • 1996-02-16 Sold (Public Records) Public Records

Property tax history

+13.7%/yr

Latest (2025): $2,398 · +231.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…