CashFlowRE
Sign in Sign up
689 Hunter Trl
C- Composite 52.07
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 +19.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Appreciation +4.6/10.0
  • 1% rule +4.5/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$149,900

689 Hunter Trl · Bridgeport, TX 76426
3 bd · 1.0 ba · 784 sqft · Manufactured public records · 587 Days on market
Built 1979 Poor condition 2.00 ac lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great location, out of the city with beautiful trees, fenced and ready to be made your own. Older mobile home could be remodeled or removed and a new dream home built. Beautiful properties being built in this rural subdivision. This is your opportunity to get 2 acres at a reasonable price. Check it out!

Key facts

  • 2 acre lot
  • Built 1979
  • Listed 586 days

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 manufactured listed at $150k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/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 $142k (5.4% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.3% in Bridgeport — 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 68/100 on livability (#472 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D+, schools F, amenities F.
  • Bridgeport ISD (rural): math 41% / reading 41% proficiency, ranked #356 of 826 in TX (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 338 active listings in the ZIP; solid renter incomes; 460 units permitted in Wise County in 2024 (243 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Wise County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 587 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 587 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.95%
Cap rate
7.56%
Cash-on-cash
4.52%
DSCR
1.20
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.0%
Equity multiple
1.00×
Total profit
$-24
Equity at exit
$37,480
10-year hold
IRR
6.4%
Equity multiple
1.63×
Total profit
$26,324
Equity at exit
$40,473

Cash invested: $41,972 (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 76426

Home prices YoY
-0.2%
Active inventory
338
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,418 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$113 /mo · $1,361/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$158

Break-even live

Break-even rent $1,218
Max offer price $149,900
Occupancy floor 84%

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
$37,475
Closing costs
$4,497
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 18 events

  1. 2026-06-18
    days on market $149,900 Active 587 DOM
  2. 2026-06-17
    days on market $149,900 Active 586 DOM
  3. 2026-06-16
    days on market $149,900 Active 585 DOM
  4. 2026-06-15
    days on market $149,900 Active 584 DOM
  5. 2026-06-13
    days on market $149,900 Active 582 DOM
  6. 2026-06-13
    pricedays on market $149,900 Active 581 DOM
  7. 2026-06-09
    days on market $165,000 Active 578 DOM
  8. 2026-06-08
    days on market $165,000 Active 577 DOM
  9. 2026-06-07
    days on market $165,000 Active 576 DOM
  10. 2026-06-04
    days on market $165,000 Active 573 DOM
  11. 2026-06-03
    days on market $165,000 Active 572 DOM
  12. 2026-06-02
    days on market $165,000 Active 571 DOM
  13. 2026-06-01
    days on market $165,000 Active 570 DOM
  14. 2026-05-31
    days on market $165,000 Active 569 DOM
  15. 2025-10-17
    price $165,000 304-char remark
    Show marketing remark (304 chars)

    Great location, out of the city with beautiful trees, fenced and ready to be made your own. Older mobile home could be remodeled or removed and a new dream home built. Beautiful properties being built in this rural subdivision. This is your opportunity to get 2 acres at a reasonable price. Check it out!

  16. 2025-09-16
    price $174,000 304-char remark
    Show marketing remark (304 chars)

    Great location, out of the city with beautiful trees, fenced and ready to be made your own. Older mobile home could be remodeled or removed and a new dream home built. Beautiful properties being built in this rural subdivision. This is your opportunity to get 2 acres at a reasonable price. Check it out!

  17. 2025-01-13
    price $194,000 304-char remark
    Show marketing remark (304 chars)

    Great location, out of the city with beautiful trees, fenced and ready to be made your own. Older mobile home could be remodeled or removed and a new dream home built. Beautiful properties being built in this rural subdivision. This is your opportunity to get 2 acres at a reasonable price. Check it out!

  18. 2024-11-08
    listed $199,000 Active 304-char remark
    Show marketing remark (304 chars)

    Great location, out of the city with beautiful trees, fenced and ready to be made your own. Older mobile home could be remodeled or removed and a new dream home built. Beautiful properties being built in this rural subdivision. This is your opportunity to get 2 acres at a reasonable price. Check it out!

ⓘ 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
$1,361 · $113/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$1,382/yr (+$115/mo · 101.5%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$17,014
− Mortgage interest
−$8,397
− Property taxes
−$1,361
− Insurance
−$750
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$4,361
Taxable loss
−$577
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$138
After-tax cash flow
$2,035/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 · 9 photos

Poor 20/100 Extensive rehab

This mobile home is in poor condition with extensive repairs and maintenance needed. Significant potential exists for increased value through renovation and landscaping improvements.

Repairs flagged

  • Major exterior siding — Significant damage and wear
  • Major roof — Significant damage and wear
  • Major flooring — Significant damage and wear
  • Major interior walls/paint — Significant damage and wear
  • Major HVAC/mechanicals — No visible signs of HVAC/mechanicals in the photos
  • Major landscaping — Overgrown and in poor condition

Value-add opportunities

  • Both Remodel or replace the mobile home — Significant potential for increased value through renovation
  • Both Landscaping and curb appeal improvements — Improving the appearance can increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant damage and wear Major $15,000–50,000
roof · Significant damage and wear Major $15,000–50,000
flooring · Significant damage and wear Major $15,000–50,000
interior walls/paint · Significant damage and wear Major $15,000–50,000
HVAC/mechanicals · No visible signs of HVAC/mechanicals in the photos Major $15,000–50,000
landscaping · Overgrown and in poor condition Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both Remodel or replace the mobile home — Significant potential for increased value through renovation
  • Both Landscaping and curb appeal improvements — Improving the appearance can increase both resale and rental value

ⓘ 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
Bridgeport ISD
NCES district ID
4811340
Math proficiency
41% ▼ -4.00%
Reading proficiency
41% ▲ 3.00%
Median HH income
$51,866
Composite
35.51/100
National rank
#4913
State rank
#356 of 826 in TX

Livability — Bridgeport

Score
68/100
State rank
#472
US rank
#9507

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Wise County · 49,037 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
11,632
Household income
$92,130
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
74.0

Population outlook (Wise County) Hauer SSP2

Today (2025)
71,620 people
By 2030
75,858 · +5.9%
By 2040
83,908 · +17.2%
By 2050
90,717 · +26.7%
By 2075
107,583 · +50.2%
By 2100
114,996 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Hispanic / Latino 32% Two or more races 9% Black 2% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Slovak 1% Lithuanian 1% Romanian 1%
Foreign-born
14% · Canada, Vietnam
Languages at home
72% English-only · Spanish 27%

Political lean MEDSL · Wise

2024 margin
Solid R (+70.0) · D 14.7% · R 84.7%
2008→2024 swing
-14.3pp toward R · 2008: -55.7pp · 2024: -70.0pp
All cycles
2024: R+70.0 2020: R+68.2 2016: R+69.9 2012: R+67.5 2008: R+55.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.82%
Current HPI
417.89
Rent YoY
Metro
Dallas-Fort Worth-Arlington, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-17.1% since first listed
4 events — show timeline
  • 2025-10-17 Price Changed $165,000 NTREIS
  • 2025-09-16 Price Changed $174,000 NTREIS
  • 2025-01-13 Price Changed $194,000 NTREIS
  • 2024-11-08 Listed $199,000 NTREIS

Property tax history

-0.1%/yr

Latest (2025): $1,361 · -19.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…