CashFlowRE
Sign in Sign up
334 Ripple Rd
C Composite 58.03
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$114,900

334 Ripple Rd · Placedo, TX 77905
3 bd · 1.0 ba · 1,276 sqft · SingleFamily public records · 44 Days on market
Built 1945 1.00 ac lot $90/sqft · 30% above area Est $88k · 30% over ↓ 28% since listing

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

Listing remarks

Situated on one acre in a peaceful country setting, this INVESTOR SPECIAL offers endless potential and opportunity. J Welch Farms is just a short walk away, offering seasonal attractions and entertainment the entire family can enjoy. Whether you’re looking to expand your investment portfolio, create a rental opportunity, or make it your own home, the possibilities are wide open. Bring your vision and transform this property into something special!

Key facts

  • One acre
  • Endless potential
  • 1 acre lot

Tags

ONE ACREPEACEFUL COUNTRY SETTINGENDLESS POTENTIAL

Property features AI

Finance

  • Other: Lot: between one-half and three acres; outside city limits; Road frontage on a county road with dirt surface

Exterior

  • Parking: Detached or attached garage with 2 parking spaces
  • Utilities: Water: private well; Sewer: public sewer (and noted not connected at lot)
  • Home design: Single-story; Resale property
  • Construction: Stone veneer exterior; Metal roof; Pillar/post/pier foundation; Year built per assessor
  • Exterior features: See remarks

Interior

  • Kitchen: Appliances: see remarks
  • Bedrooms: 1 room listed as Other
  • Flooring: Hardwood; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air (one unit)
  • Interior features: Ceiling fans; Other interior features (see remarks)
  • Laundry & utility: Laundry located in the garage

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 $115k.

Deal economics

  • At list price, monthly cash flow is $473 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $111k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#1,416 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, health & safety C-, crime F.
  • Bloomington ISD (rural): math 10% / reading 18% proficiency, ranked #814 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bloomington El (math 8% / reading 12%, grade F, #4,259 of 4,322 statewide, top 99%, 265 students, 91% FRL); Bloomington J H (math 2% / reading 17%, grade F, #1,646 of 1,662 statewide, top 99%, 195 students, 84% FRL); Bloomington H S (math 22% / reading 32%, grade F, #1,204 of 1,632 statewide, top 75%, 239 students, 73% FRL).
  • Market conditions: 148 active listings in the ZIP; 43 units permitted in Victoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Victoria County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,453 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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 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?
  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
1.41%
Cap rate
11.23%
Cash-on-cash
17.64%
DSCR
1.78
GRM
5.9

CMA / ARV

ARV (median comp)
$88,259
List price
$114,900
Delta
30.18%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.1%
Equity multiple
1.36×
Total profit
$11,536
Equity at exit
$17,132
10-year hold
IRR
18.3%
Equity multiple
2.52×
Total profit
$48,964
Equity at exit
$9,934

Cash invested: $32,172 (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.

ZIP-level market 77905

Home prices YoY
-33.0%
Active inventory
148
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,619 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$156 /mo · $1,872/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$473

Break-even live

Break-even rent $1,021
Max offer price $114,900
Occupancy floor 66%

Sensitivity live

Price -10% $538 -5% $505 +0% $473 +5% $440 +10% $408
Rent -10% $345 -5% $409 +0% $473 +5% $537 +10% $601
Rate -1.0pp $531 -0.5pp $502 base $473 +0.5pp $443 +1.0pp $413

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
$28,725
Closing costs
$3,447
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.

Listing history 22 events

  1. 2026-06-21
    days on market $114,900 Active 44 DOM
  2. 2026-06-21
    days on market $114,900 Active 43 DOM
  3. 2026-06-18
    days on market $114,900 Active 41 DOM
  4. 2026-06-17
    days on market $114,900 Active 40 DOM
  5. 2026-06-16
    days on market $114,900 Active 39 DOM
  6. 2026-06-15
    days on market $114,900 Active 38 DOM
  7. 2026-06-13
    days on market $114,900 Active 36 DOM
  8. 2026-06-12
    days on market $114,900 Active 35 DOM
  9. 2026-06-09
    pricedays on market $114,900 Active 32 DOM
  10. 2026-06-08
    days on market $119,900 Active 31 DOM
  11. 2026-06-08
    days on market $119,900 Active 30 DOM
  12. 2026-06-05
    days on market $119,900 Active 28 DOM
  13. 2026-06-03
    days on market $119,900 Active 26 DOM
  14. 2026-06-02
    days on market $119,900 Active 25 DOM
  15. 2026-06-01
    days on market $119,900 Active 24 DOM
  16. 2026-05-31
    days on market $119,900 Active 23 DOM
  17. 2026-05-08
    listed $119,900 Active 457-char remark
  18. 2025-03-17
    soldstatus
  19. 2022-06-30
    historical
  20. 2022-05-20
    price $144,900
  21. 2022-05-02
    price $154,900
  22. 2022-01-05
    listed $159,900 Active

ⓘ 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
$1,872 · $156/mo
Projected year-2 tax
$2,103 · $175/mo
Expected delta
+$231/yr (+$19/mo · 12.3%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,434
− Mortgage interest
−$6,436
− Property taxes
−$1,872
− Insurance
−$574
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$3,343
Taxable income
$4,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$984
After-tax cash flow
$4,692/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
Bloomington ISD
NCES district ID
4810500
Math proficiency
10% ▼ -12.00%
Reading proficiency
18% ▼ -6.00%
Median HH income
$44,679
Composite
12.4/100
National rank
#9632
State rank
#814 of 826 in TX

Livability — Placedo

Score
54/100
State rank
#1416
US rank
#24227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,346

Population outlook (Victoria County) Hauer SSP2

Today (2025)
106,119 people
By 2030
113,161 · +6.6%
By 2040
127,402 · +20.1%
By 2050
141,953 · +33.8%
By 2075
179,410 · +69.1%
By 2100
200,127 · +88.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 30% Two or more races 18% Black 4%
Hispanic origin (detail)
Mexican 27%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
87% English-only · Spanish 12%

Political lean MEDSL · Victoria

2024 margin
Solid R (+42.6) · D 28.4% · R 71.0%
2008→2024 swing
-9.0pp toward R · 2008: -33.6pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+38.0 2016: R+40.0 2012: R+37.8 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.60%
Current HPI
139.4036
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-28.1% since first listed
7 events — show timeline
  • 2026-06-09 Price Changed $114,900 CTXMLS
  • 2026-05-08 Listed $119,900 CTXMLS
  • 2025-03-17 Sold (Public Records) Public Records
  • 2022-06-30 Listing Removed CTXMLS
  • 2022-05-20 Price Changed $144,900 CTXMLS
  • 2022-05-02 Price Changed $154,900 CTXMLS
  • 2022-01-05 Listed $159,900 CTXMLS

Property tax history

+2.8%/yr

Latest (2025): $1,872 · -13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…