CashFlowRE
Sign in Sign up
276 Riverview Ter 🏷️ Likely Rental
C- Composite 54.49
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 +17.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +5.0/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$165,000

276 Riverview Ter · Seguin, TX 78155
3 bd · 2.0 ba · 1,368 sqft · Manufactured public records · 34 Days on market
Built 1998 0.34 ac lot $121/sqft · 27% below area Est $289k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this spacious 3-bedroom, 2-bath single-wide manufactured home in Seguin! Offering 1,700 square feet of comfortable living space, this home features an open layout, a large backyard perfect for relaxing or entertaining, and a 2-car carport for convenient covered parking. This property also includes a 250 sq efficiency you can rent out for additional income (has a current tenant ask for details * * ) Enjoy the added extra of full river access, giving you the perfect spot for fishing, kayaking, or simply unwinding by the water.

Key facts

  • Large backyard
  • 250 sq efficiency
  • Full river access

Tags

LARGE BACKYARDFULL RIVER ACCESS250 SQ EFFICIENCY

Property features AI

Finance

  • Other: Possession at closing/funding; For sale
  • HOA & community: Subdivision: FORSHAGE

Exterior

  • Utilities: Water system; Septic; Co-op water
  • Home design: Single-family home (pre-owned); Approximately 28 years old
  • Construction: Vinyl exterior; Composition roof; Other foundation (see remarks)
  • Exterior features: Chain link fence; Waterfront access

Interior

  • Kitchen: Kitchen (14 x 8); Stove/Range; Walk-in pantry
  • Bedrooms: Master bedroom with walk-in closet and full bath (split floorplan); Bedroom 2 (8 x 14); Bedroom 3 (9 x 17); Master bedroom dimensions 12 x 12
  • Flooring: Carpeting; Vinyl floors
  • Bathrooms: 2 full bathrooms; Master bath with double vanity and garden tub (8 x 17)
  • Heating & cooling: Central heating (electric); Central air conditioning (1 unit)
  • Interior features: Ceiling fans; Smoke alarm; Electric water heater; Private garbage service; Open floor plan; Separate dining room; Walk-in pantry; Utility room inside; Laundry room; Washer and dryer connections; Some window coverings remain; 1 living area
  • Laundry & utility: Washer connection; Dryer connection; Utility room inside; Laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $165,000 price doesn't fit this home's estimated sale value (~$289,057) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.7% in Seguin — 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 66/100 on livability (#592 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, amenities F.
  • Seguin ISD (town): math 26% / reading 30% proficiency, ranked #663 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.0%/yr); 1342 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
7.26%
Cash-on-cash
3.44%
DSCR
1.15
GRM
8.3

CMA / ARV

ARV (median comp)
$289,057
List price
$165,000
Delta
-42.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.04% rent growth · sell at horizon

5-year hold
IRR
-12.0%
Equity multiple
0.57×
Total profit
$-19,836
Equity at exit
$24,602
10-year hold
IRR
-4.3%
Equity multiple
0.73×
Total profit
$-12,596
Equity at exit
$14,266

Cash invested: $46,200 (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 78155

Rents YoY
2.0%
Active inventory
1342
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,658 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$243 /mo · $2,918/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$133

Break-even live

Break-even rent $1,490
Max offer price $165,000
Occupancy floor 87%

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
$41,250
Closing costs
$4,950
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
311 Meadow Lake Dr Seguin, TX 3.0 2.0 1064 $1,400 $1.32 14d 1 0.13mi
365 Forshage Blvd Seguin, TX 2.0 1.0 1050 $1,550 $1.48 23d 1 0.23mi
882 Buerger Ln Seguin, TX 3.0 2.0 1389 $1,600 $1.15 43d 1 0.35mi
1512 Doncaster Dr Seguin, TX 3.0 2.0 1314 $1,695 $1.29 43d 1 1.03mi
1439 Barnes Dr Seguin, TX 3.0 1.0–2.0 801 $1,465 $1.83 1d 43 1.17mi
745 Harry Miller Pass Seguin, TX 1.0–3.0 1.0–2.5 1063 $1,950 $1.83 1d 40 1.25mi
313 Nagel St Seguin, TX 3.0 2.0 1010 $1,400 $1.39 4d 1 1.35mi
210 Cottage St Seguin, TX 3.0 3.0 1750 $1,999 $1.14 43d 1 1.46mi

Listing history 23 events

  1. 2026-06-18
    days on market $165,000 Active 34 DOM
  2. 2026-06-17
    days on market $165,000 Active 33 DOM
  3. 2026-06-16
    days on market $165,000 Active 32 DOM
  4. 2026-06-13
    days on market $165,000 Active 29 DOM
  5. 2026-06-09
    days on market $165,000 Active 25 DOM
  6. 2026-06-08
    days on market $165,000 Active 24 DOM
  7. 2026-06-07
    days on market $165,000 Active 23 DOM
  8. 2026-06-04
    days on market $165,000 Active 20 DOM
  9. 2026-06-03
    days on market $165,000 Active 19 DOM
  10. 2026-06-02
    days on market $165,000 Active 18 DOM
  11. 2026-06-01
    days on market $165,000 Active 17 DOM
  12. 2026-05-31
    days on market $165,000 Active 16 DOM
  13. 2026-05-15
    listed $165,000 New 538-char remark
  14. 2026-05-14
    listed $165,000 Active 542-char remark
    Show marketing remark (542 chars)

    Check out this spacious 3-bedroom, 2-bath single-wide manufactured home in Seguin! Offering 1,700 square feet of comfortable living space, this home features an open layout, a large backyard perfect for relaxing or entertaining, and a 2-car carport for convenient covered parking. This property also includes a 250 sq efficiency you can rent out for additional income (has a current tenant ask for details * * ) Enjoy the added extra of full river access, giving you the perfect spot for fishing, kayaking, or simply unwinding by the water.

  15. 2019-10-22
    soldstatus
  16. 2019-10-03
    status Pending
  17. 2019-10-01
    status Active
  18. 2019-09-28
    historical Active Take Backups
  19. 2019-09-10
    price $119,000
  20. 2019-08-15
    listed $135,000 Active
  21. 2017-02-12
    listed $119,900
  22. 2013-05-10
    soldstatus $70,000
  23. 2013-04-04
    listed $82,500

ⓘ 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
$2,918 · $243/mo
Projected year-2 tax
$3,020 · $252/mo
Expected delta
+$101/yr (+$8/mo · 3.5%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$19,894
− Mortgage interest
−$9,243
− Property taxes
−$2,918
− Insurance
−$825
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$4,800
Taxable loss
−$1,074
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$258
After-tax cash flow
$1,848/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
Seguin ISD
NCES district ID
4839690
Math proficiency
26% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$46,210
Composite
24.17/100
National rank
#7738
State rank
#663 of 826 in TX

Livability — Seguin

Score
66/100
State rank
#592
US rank
#11298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Guadalupe County · 147,291 people
City population
55,600
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
55,600
Household income
$71,039
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1053.0

Population outlook (Guadalupe County) Hauer SSP2

Today (2025)
196,854 people
By 2030
220,210 · +11.9%
By 2040
268,004 · +36.1%
By 2050
316,333 · +60.7%
By 2075
434,747 · +120.8%
By 2100
520,447 · +164.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 49% White 43% Two or more races 26% Black 5%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 24% German/W. Germanic 1%

Political lean MEDSL · Guadalupe

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
+1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -147.43%
Current HPI
160.5435
Rent YoY
▲ 2.04%
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

+100.0% since first listed
11 events — show timeline
  • 2026-05-15 Listed $165,000 LERA
  • 2026-05-14 Listed $165,000 CTXMLS
  • 2019-10-22 Sold (Public Records) Public Records
  • 2019-10-03 Pending CTXMLS
  • 2019-10-01 Relisted CTXMLS
  • 2019-09-28 Contingent CTXMLS
  • 2019-09-10 Price Changed $119,000 CTXMLS
  • 2019-08-15 Listed $135,000 CTXMLS
  • 2017-02-12 Listed $119,900 CTXMLS
  • 2013-05-10 Sold (MLS) CTXMLS
  • 2013-04-04 Listed $82,500 CTXMLS

Property tax history

+14.4%/yr

Latest (2026): $2,918 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…