CashFlowRE
Sign in Sign up
801 Clark St
B+ Composite 75.92
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,899

801 Clark St · Fairfield, TX 75840
3 bd · 1.0 ba · 956 sqft · SingleFamily public records · 371 Days on market
Built 1965 10,454 sqft lot $71/sqft · 48% below area Est $130k · 48% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NEW LISTING! Welcome to 801 Clark St in Fairfield, TX. It is a charming blend of small-town atmosphere and convenient access to local amenities. This property features 2 bedrooms and 1 bathroom. Situated near shops, eateries, and parks, the property is perfect for families, with Fairfield's commitment to quality education and outdoor activities. Nearby Fairfield Lake State Park offers hiking, fishing, and wildlife, catering to nature enthusiasts. 801 Clark St represents an opportunity for a peaceful suburban life within a vibrant, close-knit community, making it an appealing choice for those seeking tranquility and community spirit. It is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home. Call Us Now Request Information

Key facts

  • Convenient access
  • Near parks
  • Quality education

Tags

CONVENIENT ACCESSNEAR SHOPSNEAR EATERIESNEAR PARKSQUALITY EDUCATIONOUTDOOR ACTIVITIES

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 single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $375 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($988 rent vs $68k).
  • Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 2.5% in Fairfield — 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 64/100 on livability (#736 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Fairfield ISD (town): math 33% / reading 41% proficiency, ranked #475 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fairfield El (391 students, 71% FRL); Fairfield J H (math 28% / reading 36%, grade F, #971 of 1,662 statewide, top 60%, 409 students, 59% FRL); Fairfield H S (math 42% / reading 57%, grade D, #509 of 1,632 statewide, top 34%, 489 students, 52% FRL).
  • Market conditions: 96 active listings in the ZIP; 2 units permitted in Freestone County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $469 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Freestone County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 371 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,751 (12.0% below list)

Questions for the listing agent

  1. It's been on market 371 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.46%
Cap rate
12.93%
Cash-on-cash
23.69%
DSCR
2.05
GRM
5.7

CMA / ARV

ARV (median comp)
$129,873
List price
$67,899
Delta
-47.72%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
447 Mockingbird Ln 0.60mi 3/1.5 1,028 (+8%) 9mo $150,000 $146 50
613 S Bateman Rd 0.25mi 2/1.0 (-1) 1,040 (+9%) 23mo $59,900 $58 50
303 S Hall St 0.70mi 2/1.5 (-1) 1,023 (+7%) 8mo $83,000 $81 42

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
16.8%
Equity multiple
1.68×
Total profit
$12,880
Equity at exit
$10,124
10-year hold
IRR
25.3%
Equity multiple
3.20×
Total profit
$41,900
Equity at exit
$5,871

Cash invested: $19,012 (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 75840

Home prices YoY
-10.4%
Active inventory
96
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$988 medium interval (Pro) →
Mortgage (P&I)
$356
Tax from tax record
$21 /mo · $253/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$375

Break-even live

Break-even rent $513
Max offer price $67,899
Occupancy floor 57%

Sensitivity live

Price -10% $414 -5% $395 +0% $375 +5% $356 +10% $337
Rent -10% $297 -5% $336 +0% $375 +5% $414 +10% $453
Rate -1.0pp $410 -0.5pp $393 base $375 +0.5pp $358 +1.0pp $340

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
$16,975
Closing costs
$2,037
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. 2026-06-22
    days on market $67,899 Active 371 DOM
  2. 2026-06-21
    days on market $67,899 Active 370 DOM
  3. 2026-06-19
    days on market $67,899 Active 368 DOM
  4. 2026-06-18
    days on market $67,899 Active 367 DOM
  5. 2026-06-17
    days on market $67,899 Active 366 DOM
  6. 2026-06-16
    days on market $67,899 Active 365 DOM
  7. 2026-06-15
    days on market $67,899 Active 364 DOM
  8. 2026-06-14
    days on market $67,899 Active 362 DOM
  9. 2026-06-12
    days on market $67,899 Active 361 DOM
  10. 2026-06-09
    days on market $67,899 Active 358 DOM
  11. 2026-06-08
    days on market $67,899 Active 357 DOM
  12. 2026-06-07
    days on market $67,899 Active 356 DOM
  13. 2026-06-05
    days on market $67,899 Active 353 DOM
  14. 2026-06-03
    days on market $67,899 Active 352 DOM
  15. 2026-06-02
    days on market $67,899 Active 351 DOM
  16. 2026-06-01
    days on market $67,899 Active 350 DOM
  17. 2026-05-31
    days on market $67,899 Active 349 DOM
  18. 2026-05-30
    days on market $67,899 Active 348 DOM
  19. 2025-06-16
    listed $67,899 Active 953-char remark
    Show marketing remark (953 chars)

    NEW LISTING! Welcome to 801 Clark St in Fairfield, TX. It is a charming blend of small-town atmosphere and convenient access to local amenities. This property features 2 bedrooms and 1 bathroom. Situated near shops, eateries, and parks, the property is perfect for families, with Fairfield's commitment to quality education and outdoor activities. Nearby Fairfield Lake State Park offers hiking, fishing, and wildlife, catering to nature enthusiasts. 801 Clark St represents an opportunity for a peaceful suburban life within a vibrant, close-knit community, making it an appealing choice for those seeking tranquility and community spirit. It is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home. Call Us Now Request Information

ⓘ 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
$253 · $21/mo
Projected year-2 tax
$1,243 · $104/mo
Expected delta
+$990/yr (+$82/mo · 391.2%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$11,860
− Mortgage interest
−$3,803
− Property taxes
−$253
− Insurance
−$339
− Repairs & maintenance
−$949
− Management
−$949
− Depreciation
−$1,975
Taxable income
$3,591
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$3,642/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
Fairfield ISD
NCES district ID
4818940
Math proficiency
33% ▼ -9.00%
Reading proficiency
41% ▼ -9.00%
Median HH income
$46,909
Composite
31.68/100
National rank
#5926
State rank
#475 of 826 in TX

Livability — Fairfield

Score
64/100
State rank
#736
US rank
#13679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairfield, TX
Population (ZIP)
6,993

Population outlook (Freestone County) Hauer SSP2

Today (2025)
19,591 people
By 2030
19,470 · -0.6%
By 2040
19,111 · -2.5%
By 2050
18,700 · -4.5%
By 2075
17,586 · -10.2%
By 2100
14,933 · -23.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 15% Black 13% Two or more races 12%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Slovak 3% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 12%

Political lean MEDSL · Freestone

2024 margin
Solid R (+66.3) · D 16.6% · R 82.9%
2008→2024 swing
-22.8pp toward R · 2008: -43.5pp · 2024: -66.3pp
All cycles
2024: R+66.3 2020: R+61.5 2016: R+59.6 2012: R+50.2 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.43%
Current HPI
185.1167
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

1 event — show timeline
  • 2025-06-16 Listed $67,899 HARMLS

Property tax history

-4.0%/yr

Latest (2025): $253 · -44.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…