CashFlowRE
Sign in Sign up
107 Starview Ct
D- Composite 39.06
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 +6.7/30.0
  • Schools +5.4/10.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.9/10.0
  • Appreciation +0.0/10.0

$350,000

107 Starview Ct · Boerne, TX 78006
4 bd · 2.0 ba · 2,016 sqft · Manufactured public records · 28 Days on market
Built 1999 1.49 ac lot $174/sqft · 45% below area Est $639k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Escape to the beauty of Texas Hill Country living in scenic Boerne! Nestled among rolling hills and lush natural landscapes, this spacious 4-bedroom, 2-bath home sits on nearly 1.5 acres and offers the perfect balance of peaceful country charm and everyday comfort. A flexible bonus room provides endless possibilities as a home office, nursery, den, or additional living space, making this property ideal for growing families and comfortably accommodating up to 8 people. Located within the highly acclaimed Boerne Independent School District, this home combines breathtaking scenery with access to excellent schools. Enjoy sweeping long-range views from the front of the property, while tranquil n

Key facts

  • Expansive kitchen
  • 12x20 tuff shed
  • Flexible bonus room

Tags

FLEXIBLE BONUS ROOMSWEEPING LONG-RANGE VIEWSEXPANSIVE KITCHENDECK AND INSTALLED HOT TUB12X20 TUFF SHEDSPACE TO STORE CLASSIC CAR

Property features AI

Finance

  • HOA & community: Subdivision: OUT/KENDALL CO.

Exterior

  • Utilities: Private well water; Septic sewer; Electric service by Bandera Elec
  • Home design: Pre-owned single-family property; Approximate age: 27 years
  • Construction: Siding and aluminum exterior; Composition roof; Other foundation (see remarks)
  • Exterior features: Hot tub; East-facing front

Interior

  • Kitchen: Island kitchen; Stove/Range; Refrigerator; Dishwasher
  • Bedrooms: Master bedroom on lower level (15 x 14); Bedroom 2 (12 x 12); Bedroom 3 (12 x 12); Bedroom 4 (12 x 12)
  • Flooring: Carpeting; Linoleum flooring
  • Bathrooms: 2 full bathrooms; Master bath with separate tub and shower, double vanity, and garden tub (12 x 12)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Separate dining room; Eat-in kitchen with island; Study / library; Utility room inside; Some window coverings remain; 1 living area; Walk-in closets
  • Laundry & utility: Washer and dryer included; Washer and dryer connections; Laundry on main level; Laundry room

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 4-bed/2.0-bath manufactured listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-560 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (28.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (38.8% below list).
  • Recommended offer: $214k (38.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.4% vs local median 2.2% in Boerne — 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 77/100 on livability (#87 in TX, #3,046 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: cost of living C-, amenities D+, commute F.
  • Boerne ISD (town): math 59% / reading 61% proficiency, ranked #42 of 826 in TX (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Boerne H S (math 42% / reading 68%, grade C, #373 of 1,632 statewide, top 23%, 1,356 students, 21% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: Rents rising (+4.0%/yr); 1090 active listings in the ZIP; high-income renter base; 517 units permitted in Kendall 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 $10k of value loss. Plan a longer hold.
  • Kendall County population projected at +76% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,073 (38.8% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.61%
Cap rate
4.37%
Cash-on-cash
-6.86%
DSCR
0.69
GRM
13.6

CMA / ARV

ARV (median comp)
$638,787
List price
$350,000
Delta
-45.21%
Verdict
UNDERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.99% rent growth · sell at horizon

5-year hold
IRR
-27.2%
Equity multiple
0.08×
Total profit
$-90,317
Equity at exit
$52,186
10-year hold
IRR
-22.4%
Equity multiple
-0.18×
Total profit
$-115,866
Equity at exit
$30,262

Cash invested: $98,000 (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 78006

Home prices YoY
-28.5%
Rents YoY
4.0%
Active inventory
1090
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$2,141 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$270 /mo · $3,242/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$-560

Break-even live

Break-even rent $2,850
Max offer price $251,024
Occupancy floor

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
$87,500
Closing costs
$10,500
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 11 events

  1. 2026-06-13
    statusdays on market $350,000 Pending 28 DOM
  2. 2026-06-09
    days on market $350,000 Active Option 27 DOM
  3. 2026-06-08
    days on market $350,000 Active Option 26 DOM
  4. 2026-06-07
    days on market $350,000 Active Option 25 DOM
  5. 2026-06-04
    days on market $350,000 Active Option 22 DOM
  6. 2026-06-03
    days on market $350,000 Active Option 21 DOM
  7. 2026-06-02
    days on market $350,000 Active Option 20 DOM
  8. 2026-06-01
    days on market $350,000 Active Option 19 DOM
  9. 2026-05-31
    days on market $350,000 Active Option 18 DOM
  10. 2026-05-18
    historical Active Option 1793-char remark
  11. 2026-05-13
    listed $350,000 New 1793-char remark

ⓘ 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
$3,242 · $270/mo
Projected year-2 tax
$6,405 · $534/mo
Expected delta
+$3,163/yr (+$264/mo · 97.6%)

ⓘ 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 ≥104°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% 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
$25,689
− Mortgage interest
−$19,605
− Property taxes
−$3,242
− Insurance
−$1,750
− Repairs & maintenance
−$2,055
− Management
−$2,055
− Depreciation
−$10,182
Taxable loss
−$13,201
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,168
After-tax cash flow
$-3,555/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
Boerne ISD
NCES district ID
4810710
Math proficiency
59% ▼ -9.00%
Reading proficiency
61% ▼ -6.00%
Median HH income
$85,478
Composite
54.47/100
National rank
#1350
State rank
#42 of 826 in TX

Livability — Boerne

Score
77/100
State rank
#87
US rank
#3046

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Kendall County · 44,560 people
City population
44,560
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
44,560
Household income
$116,156
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
1446.0

Population outlook (Kendall County) Hauer SSP2

Today (2025)
56,273 people
By 2030
64,578 · +14.8%
By 2040
81,624 · +45.1%
By 2050
99,180 · +76.2%
By 2075
144,012 · +155.9%
By 2100
177,185 · +214.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 22% Two or more races 14% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, Jamaica, China
Languages at home
86% English-only · Spanish 11%

Political lean MEDSL · Kendall

2024 margin
Solid R (+55.7) · D 21.7% · R 77.4%
2008→2024 swing
+0.3pp no change · 2008: -56.0pp · 2024: -55.7pp
All cycles
2024: R+55.7 2020: R+53.2 2016: R+60.4 2012: R+64.5 2008: R+56.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.83%
Current HPI
273.2929
Rent YoY
▲ 3.99%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-06-10 Pending LERA
  • 2026-05-18 Contingent LERA
  • 2026-05-13 Listed $350,000 LERA

Property tax history

+2.2%/yr

Latest (2025): $3,242 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…