6801 Rio Pl · Midland, TX 79705

$295,000

3 bd · 2.0 ba · 1,323 sqft · SingleFamily · 12 Days on market

Built 2020 Good condition 6,273 sqft lot $32/mo HOA · 1% of rent

---

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).

• Cash flow +12.7/30.0
• ARV discount +7.5/15.0
• Livability +4.0/5.0
• Condition / age +4.0/5.0
• DSCR +3.8/10.0
• 1% rule +3.5/10.0
• Schools +3.2/10.0
• Rent growth +3.1/5.0
• Appreciation +0.0/10.0

Key facts

• 6,273 sq ft lot
• 2 garage spots
• Built 2020

Property features AI

Finance

• HOA & community: Homeowners association with an annual fee of $387 (about $32.25/month)

Exterior

• Parking: Attached garage with 2 spaces; Garage door opener
• Utilities: Public water; Public sewer
• Home design: Single-family residence; One-story
• Construction: Brick veneer exterior; Composition roof; Slab foundation; Built on a 0.144-acre lot
• Exterior features: Covered patio/porch; Wood fencing

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Electric range
• Flooring: Carpet; Vinyl
• Bathrooms: Two full bathrooms
• Heating & cooling: Central heating; Central air; Ceiling fans
• Interior features: Pantry
• Laundry & utility: Gas water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $295k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-33 ($-399/yr) — negative.
• To cash-flow at today's rent, offer at most $289k (2.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (14.8% below list).
• Recommended offer: $251k (14.8% below list) — sets the bar for 1% rule.
• Cap rate 6.2% vs local median 4.7% in Midland — 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 79/100 on livability (#57 in TX, #2,192 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: crime C-, commute D+, amenities D.
• Midland ISD (urban): math 34% / reading 36% proficiency, ranked #477 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Santa Rita El (math 43% / reading 39%, grade F, #1,462 of 4,322 statewide, top 34%, 596 students, 45% FRL); Goddard J H (math 23% / reading 32%, grade F, #1,156 of 1,662 statewide, top 71%, 1,024 students, 58% FRL, charter); Midland H S (math 37% / reading 7%, grade F, #1,366 of 1,632 statewide, top 84%, 2,492 students, 44% FRL) — zoned schools at 49% FRL track the district average.
• Market conditions: Rents rising (+2.6%/yr); 452 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,504 units permitted in Midland County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
• Midland County population projected at +83% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 3y 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: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $251,298 (14.8% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
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: 0.85% ✗
• Cap rate: 6.16%
• Cash-on-cash: -0.48%
• DSCR: 0.98
• GRM: 9.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.56% rent growth · sell at horizon

5-year hold

• IRR: -17.6%
• Equity multiple: 0.38×
• Total profit: $-51,003
• Equity at exit: $43,985

10-year hold

• IRR: -10.5%
• Equity multiple: 0.38×
• Total profit: $-51,541
• Equity at exit: $25,506

Cash invested: $82,600 (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.

Methodology + full state rankings →

ZIP-level market 79705

• Rents YoY: 2.6%
• Active inventory: 452
• Price-to-rent: 9.8×

Monthly cashflow live

• Estimated rent: $2,513 high
• Mortgage (P&I): −$1,547
• Tax from tax record: −$317 /mo · $3,799/yr
• Insurance: −$123
• HOA: −$32
• Vacancy / Maint / Mgmt: −$528
• Net cashflow: $-33

Break-even live

Break-even rent $2,555

Max offer price $289,126

Occupancy floor 96%

Sensitivity live

Price	-10% $134	-5% $50	+0% $-33	+5% $-117	+10% $-200
Rent	-10% $-232	-5% $-133	+0% $-33	+5% $66	+10% $165
Rate	-1.0pp $115	-0.5pp $42	base $-33	+0.5pp $-110	+1.0pp $-187

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: $73,750
• Closing costs: $8,850
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6812 Brush Dr Midland, TX	3.0	2.0	1450	$2,500	$1.72	15d	1	0.32mi
2409 Husk St Unit 1 Midland, TX	3.0	2.0	1800	$3,000	$1.67	15d	1	0.33mi
6809 Brush Dr Midland, TX	3.0	2.0	1466	$2,500	$1.71	15d	1	0.33mi
1708 Rattler Ln Midland, TX	3.0	2.0	1694	$2,550	$1.51	45d	1	0.47mi
2702 Southwest St Midland, TX	3.0	2.0	1844	$2,500	$1.36	45d	1	0.47mi
1704 Rattler Ln Midland, TX	3.0	2.0	1498	$2,500	$1.67	23d	1	0.49mi
1621 Revolution Dr Midland, TX	3.0	2.0	1504	$2,500	$1.66	45d	1	0.49mi
2703 Ranch Ave Midland, TX	3.0	2.0	1658	$2,350	$1.42	23d	1	0.50mi
6333 Poppy Dr Midland, TX	3.0	2.0	1350	$2,500	$1.85	23d	1	0.59mi
1508 Rattler Ln Midland, TX	3.0	2.0	1578	$2,250	$1.43	15d	1	0.63mi
6706 Yellow Rose Ct Midland, TX	3.0	2.0	1819	$2,800	$1.54	45d	1	0.73mi
1315 Yellow Rose Ct Midland, TX	3.0	2.0	1600	$2,600	$1.62	15d	1	0.76mi
1310 Wrangler Ln Midland, TX	3.0	2.0	1387	$2,400	$1.73	23d	1	0.77mi
6105 Poppy Dr Midland, TX	3.0	2.0	1421	$2,700	$1.90	45d	1	0.81mi
6717 Brand Ln Midland, TX	3.0	2.0	1500	$2,400	$1.60	23d	1	0.82mi
6011 Purtis Creek Dr Midland, TX	4.0	2.0	1722	$2,900	$1.68	45d	1	0.84mi
6220 Kingsville St Midland, TX	3.0	2.0	1312	$2,400	$1.83	15d	1	0.92mi
2716 River Bend Rd Midland, TX	3.0	2.0	1517	$2,600	$1.71	45d	1	0.93mi
5817 Settler Ave Midland, TX	3.0	2.0	1421	$2,600	$1.83	45d	1	0.95mi
6109 Buckthorn Dr Midland, TX	4.0	2.0	1655	$2,900	$1.75	23d	1	0.96mi
5920 Woodpecker Way Midland, TX	3.0	2.0	1669	$3,800	$2.28	45d	1	0.98mi
2908 Yellowhouse Ave Midland, TX	3.0	2.0	1515	$2,650	$1.75	23d	1	0.99mi
2808 Lighthouse Rd Midland, TX	3.0	2.0	1168	$2,300	$1.97	45d	1	1.00mi
5917 Praline St Midland, TX	3.0	2.0	1251	$2,500	$2.00	23d	1	1.04mi
6309 Ojibwa Midland, TX	3.0	2.0	1300	$2,150	$1.65	23d	1	1.06mi
2808 Longfellow Rd Midland, TX	3.0	2.0	1422	$2,400	$1.69	23d	1	1.07mi
2912 Pitchfork Rd Midland, TX	3.0	2.0	1119	$2,100	$1.88	23d	1	1.10mi
1408 Bajada St Midland, TX	3.0	2.0	1633	$2,599	$1.59	45d	1	1.11mi
1336 Hogback Way Midland, TX	3.0	2.0	1633	$2,950	$1.81	45d	1	1.13mi
1341 Hogback Way Midland, TX	3.0	2.0	1633	$2,850	$1.75	45d	1	1.13mi
1405 Bajada St Midland, TX	3.0	2.0	1633	$2,950	$1.81	15d	1	1.14mi
1316 Hogback Way Midland, TX	3.0	2.0	1633	$2,599	$1.59	45d	1	1.16mi
1321 Hogback Way Midland, TX	3.0	2.0	1633	$2,850	$1.75	45d	1	1.17mi
1337 Bajada St Midland, TX	3.0	2.0	1633	$2,900	$1.78	45d	1	1.17mi
1337 Bajada St Midland, TX	3.0	2.0	1633	$2,950	$1.81	23d	1	1.17mi
2944 Hidalgo Ave Midland, TX	3.0	2.0	1689	$3,800	$2.25	45d	1	1.17mi
1300 Hogback Way Midland, TX	3.0	2.0	1485	$2,350	$1.58	45d	1	1.19mi
1305 Hogback Way Midland, TX	3.0	2.0	1633	$2,850	$1.75	15d	1	1.20mi
1312 Bajada St Midland, TX	3.0	2.0	1633	$2,950	$1.81	23d	1	1.20mi
1513 San Miguel Ct Midland, TX	3.0	2.0	1853	$2,400	$1.30	15d	1	1.22mi

HOA detail

• Monthly dues: $32 · $384/yr

Listing history 10 events

1. 2026-06-22
   days on market $295,000 Active 12 DOM
2. 2026-06-19
   days on market $295,000 Active 10 DOM
3. 2026-06-18
   days on market $295,000 Active 9 DOM
4. 2026-06-18
   price $295,000 Active 8 DOM
5. 2026-06-17
   days on market $300,000 Active 8 DOM
6. 2026-06-16
   days on market $300,000 Active 7 DOM
7. 2026-06-15
   days on market $300,000 Active 6 DOM
8. 2026-06-14
   days on market $300,000 Active 4 DOM
9. 2026-06-13
   days on market $300,000 Active 3 DOM
10. 2026-06-10
    listed $300,000 Active 1 DOM

ⓘ 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: $3,799 · $317/mo
• Projected year-2 tax: $5,398 · $450/mo
• Expected delta: +$1,600/yr (+$133/mo · 42.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 21 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 4% 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: $30,156
• − Mortgage interest: −$16,525
• − Property taxes: −$3,799
• − Insurance: −$1,475
• − Repairs & maintenance: −$2,412
• − Management: −$2,412
• − HOA: −$384
• − Depreciation: −$8,582
• Taxable loss: −$5,434
• Est. tax savings @ 24.0%: +$1,304
• After-tax cash flow: $905/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This home is in excellent condition with a modern interior and exterior. It is move-in ready and would benefit from some cosmetic updates to enhance its curb appeal and value.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
• Both Landscaping and adding outdoor furniture — Improves curb appeal and outdoor living space
• Both Upgrading flooring in high-traffic areas — Extends the life of the flooring and improves aesthetics

Renovation cost estimate screening

Value-add ROI direction

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Landscaping and adding outdoor furniture — Improves curb appeal and outdoor living space ↑
• Both Upgrading flooring in high-traffic areas — Extends the life of the flooring and improves aesthetics ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Midland ISD
• NCES district ID: 4830570
• Math proficiency: 34% ▼ -7.00%
• Reading proficiency: 36% ▬ 0.00%
• Median HH income: $63,457
• Composite: 31.63/100
• National rank: #5938
• State rank: #477 of 826 in TX

Livability — Midland

• Score: 79/100
• State rank: #57
• US rank: #2192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Midland, TX
• County: Midland County · 168,494 people
• City population: 168,494
• Metro: Midland, TX
• Population (ZIP): 46,653
• Household income: $105,310
• Rent vs Own: 28.8% rent · 71.2% own
• Severe rent burden: 1557.0

Population outlook (Midland County) Hauer SSP2

• Today (2025): 220,895 people
• By 2030: 253,667 · +14.8%
• By 2040: 325,498 · +47.4%
• By 2050: 404,168 · +83.0%
• By 2075: 609,802 · +176.1%
• By 2100: 760,172 · +244.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: White 46% Hispanic / Latino 43% Two or more races 20% Black 8%
• Hispanic origin (detail): Mexican 35%
• Common ancestry: Slovak 1% Lithuanian 1% Serbian 1%
• Foreign-born: 10% · Canada, Jamaica
• Languages at home: 72% English-only · Spanish 24% Arabic 1%

Political lean MEDSL · Midland

• 2024 margin: Solid R (+60.5) · D 19.3% · R 79.8%
• 2008→2024 swing: -3.3pp toward R · 2008: -57.3pp · 2024: -60.5pp
• All cycles: 2024: R+60.5 2020: R+56.6 2016: R+55.2 2012: R+61.5 2008: R+57.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -300.44%
• Current HPI: 207.2904
• Rent YoY: ▲ 2.56%
• Metro: Midland, 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

+12400.0% since first listed

5 events — show timeline

• 2026-06-09 Listed $300,000 PBBOR
• 2024-12-16 Rental Removed $2,500 PBBOR
• 2024-10-14 Listed for Rent $2,500 PBBOR
• 2024-02-27 Rental Removed $2,400 PBBOR
• 2023-09-22 Listed for Rent $2,400 PBBOR

Property tax history

+5.8%/yr

Latest (2025): $3,799 · +5.0% YoY. Source: county tax records.