CashFlowRE
Sign in Sign up
332 Water View Ln
C Composite 56.91
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 +22.3/30.0
  • ARV discount +11.4/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.0/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,150

332 Water View Ln · Carter, TX 76085
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 160 Days on market
Built 2006 1.00 ac lot $140/sqft · 9% below area Est $240k · 9% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED! Welcome to your beautifully updated country retreat! This spacious 3-bedroom, 2-bath home sits on a peaceful 1-acre corner lot in the quiet Carter Hills community of Parker County. The 1,680 sq. ft. doublewide manufactured home offers an open floor plan with two living areas, a dining room, and an eat-in kitchen bar—perfect for comfortable family living. Recent updates include fresh interior and exterior paint, new laminate flooring, quartz countertops, LED light fixtures, stylish bathroom tiles and vanities, and more. Enjoy the freedom of no HOA and the savings of your own private water well—no water bills ever! Relax under the wide-open Texas skies, surrounded by mature trees, or make use of the backyard shed and ready-built animal enclosures for your chickens or small livestock. No restrictions so bring your horses, cows or other farm animals. Located in desirable Parker County and zoned to Weatherford ISD, this property offers the ideal balance of privacy, space, and convenience—just minutes from town and major roadways. Final touches are being completed in the next few days—schedule your private showing today!

Key facts

  • Animal enclosures
  • Open floor plan
  • No restrictions

Tags

PEACEFUL CORNER LOTOPEN FLOOR PLANPRIVATE WATER WELLBACKYARD SHEDANIMAL ENCLOSURESNO RESTRICTIONS

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/2.0-bath manufactured listed at $219k.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (0.1% below list).
  • Recommended offer: $193k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 2.5% in Carter — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Weatherford ISD (town): math 39% / reading 44% proficiency, ranked #321 of 826 in TX (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 217 active listings in the ZIP; 437 units permitted in Parker 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 $7k of value loss. Plan a longer hold.
  • Parker County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,852 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
8.26%
Cash-on-cash
7.03%
DSCR
1.31
GRM
8.3

CMA / ARV

ARV (median comp)
$239,900
List price
$219,150
Delta
-8.65%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
143 Carter Hills Ln 0.18mi 3/2.0 1,624 (+4%) 2mo $239,900 $148 84
325 Carter View Ct 0.16mi 4/2.0 (+1) 1,568 (0%) 10mo $248,500 $158 79
312 Rising View Ct 0.26mi 3/2.0 1,484 (-5%) 11mo $225,000 $152 70

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-12,669
Equity at exit
$32,676
10-year hold
IRR
4.1%
Equity multiple
1.30×
Total profit
$18,227
Equity at exit
$18,948

Cash invested: $61,362 (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 76085

Home prices YoY
-28.9%
Active inventory
217
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,189 medium interval (Pro) →
Mortgage (P&I)
$1,149
Tax from tax record
$130 /mo · $1,554/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$360

Break-even live

Break-even rent $1,734
Max offer price $219,150
Occupancy floor 79%

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
$54,788
Closing costs
$6,574
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 19 events

  1. 2026-06-18
    days on market $219,150 Active 160 DOM
  2. 2026-06-17
    days on market $219,150 Active 159 DOM
  3. 2026-06-16
    days on market $219,150 Active 158 DOM
  4. 2026-06-15
    days on market $219,150 Active 157 DOM
  5. 2026-06-13
    days on market $219,150 Active 155 DOM
  6. 2026-06-09
    days on market $219,150 Active 151 DOM
  7. 2026-06-08
    days on market $219,150 Active 150 DOM
  8. 2026-06-07
    days on market $219,150 Active 149 DOM
  9. 2026-06-04
    days on market $219,150 Active 146 DOM
  10. 2026-06-03
    days on market $219,150 Active 145 DOM
  11. 2026-06-02
    days on market $219,150 Active 144 DOM
  12. 2026-06-01
    days on market $219,150 Active 143 DOM
  13. 2026-05-31
    days on market $219,150 Active 142 DOM
  14. 2026-03-03
    price $219,150 1184-char remark
    Show marketing remark (1184 chars)

    PRICE REDUCED! Welcome to your beautifully updated country retreat! This spacious 3-bedroom, 2-bath home sits on a peaceful 1-acre corner lot in the quiet Carter Hills community of Parker County. The 1,680 sq. ft. doublewide manufactured home offers an open floor plan with two living areas, a dining room, and an eat-in kitchen bar—perfect for comfortable family living. Recent updates include fresh interior and exterior paint, new laminate flooring, quartz countertops, LED light fixtures, stylish bathroom tiles and vanities, and more. Enjoy the freedom of no HOA and the savings of your own private water well—no water bills ever! Relax under the wide-open Texas skies, surrounded by mature trees, or make use of the backyard shed and ready-built animal enclosures for your chickens or small livestock. No restrictions so bring your horses, cows or other farm animals. Located in desirable Parker County and zoned to Weatherford ISD, this property offers the ideal balance of privacy, space, and convenience—just minutes from town and major roadways. Final touches are being completed in the next few days—schedule your private showing today!

  15. 2026-02-06
    price $224,150 1184-char remark
    Show marketing remark (1184 chars)

    PRICE REDUCED! Welcome to your beautifully updated country retreat! This spacious 3-bedroom, 2-bath home sits on a peaceful 1-acre corner lot in the quiet Carter Hills community of Parker County. The 1,680 sq. ft. doublewide manufactured home offers an open floor plan with two living areas, a dining room, and an eat-in kitchen bar—perfect for comfortable family living. Recent updates include fresh interior and exterior paint, new laminate flooring, quartz countertops, LED light fixtures, stylish bathroom tiles and vanities, and more. Enjoy the freedom of no HOA and the savings of your own private water well—no water bills ever! Relax under the wide-open Texas skies, surrounded by mature trees, or make use of the backyard shed and ready-built animal enclosures for your chickens or small livestock. No restrictions so bring your horses, cows or other farm animals. Located in desirable Parker County and zoned to Weatherford ISD, this property offers the ideal balance of privacy, space, and convenience—just minutes from town and major roadways. Final touches are being completed in the next few days—schedule your private showing today!

  16. 2026-01-09
    listed $229,000 Active 1184-char remark
    Show marketing remark (1184 chars)

    PRICE REDUCED! Welcome to your beautifully updated country retreat! This spacious 3-bedroom, 2-bath home sits on a peaceful 1-acre corner lot in the quiet Carter Hills community of Parker County. The 1,680 sq. ft. doublewide manufactured home offers an open floor plan with two living areas, a dining room, and an eat-in kitchen bar—perfect for comfortable family living. Recent updates include fresh interior and exterior paint, new laminate flooring, quartz countertops, LED light fixtures, stylish bathroom tiles and vanities, and more. Enjoy the freedom of no HOA and the savings of your own private water well—no water bills ever! Relax under the wide-open Texas skies, surrounded by mature trees, or make use of the backyard shed and ready-built animal enclosures for your chickens or small livestock. No restrictions so bring your horses, cows or other farm animals. Located in desirable Parker County and zoned to Weatherford ISD, this property offers the ideal balance of privacy, space, and convenience—just minutes from town and major roadways. Final touches are being completed in the next few days—schedule your private showing today!

  17. 2025-12-03
    historical
  18. 2025-10-26
    listed $239,475 Active
  19. 2006-06-12
    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
$1,554 · $130/mo
Projected year-2 tax
$4,010 · $334/mo
Expected delta
+$2,456/yr (+$205/mo · 158.0%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$26,273
− Mortgage interest
−$12,276
− Property taxes
−$1,554
− Insurance
−$1,096
− Repairs & maintenance
−$2,102
− Management
−$2,102
− Depreciation
−$6,375
Taxable income
$768
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$184
After-tax cash flow
$4,130/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
Weatherford ISD
NCES district ID
4844800
Math proficiency
39% ▼ -3.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$57,087
Composite
36.4/100
National rank
#4679
State rank
#321 of 826 in TX

Livability — Carter

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Carter, TX
Population (ZIP)
11,083

Population outlook (Parker County) Hauer SSP2

Today (2025)
147,426 people
By 2030
157,863 · +7.1%
By 2040
177,519 · +20.4%
By 2050
194,786 · +32.1%
By 2075
238,799 · +62.0%
By 2100
264,126 · +79.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 11% Two or more races 9%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 2% Italian 2% Serbian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5% Korean 1% Other Asian/Pacific 1%

Political lean MEDSL · Parker

2024 margin
Solid R (+66.4) · D 16.4% · R 82.8%
2008→2024 swing
-11.2pp toward R · 2008: -55.2pp · 2024: -66.4pp
All cycles
2024: R+66.4 2020: R+64.4 2016: R+67.5 2012: R+65.8 2008: R+55.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.64%
Current HPI
254.6528
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

-8.5% since first listed
6 events — show timeline
  • 2026-03-03 Price Changed $219,150 NTREIS
  • 2026-02-06 Price Changed $224,150 NTREIS
  • 2026-01-09 Listed $229,000 NTREIS
  • 2025-12-03 Listing Removed NTREIS
  • 2025-10-26 Listed $239,475 NTREIS
  • 2006-06-12 Sold (Public Records) Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,554 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…