CashFlowRE
Sign in Sign up
6304 Quaker Ave Duplex
C- Composite 53.17
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$264,900

6304 Quaker Ave · Lubbock, TX 79413
5 bd · 4.0 ba · 2,663 sqft · MultiFamily public records · 233 Days on market
Built 1976 0.32 ac lot $99/sqft · 21% below area Est $333k · 21% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great opportunity to own a turn-key investment property! Both units are partially updated. Unit A is 2br/1.5bath, approx 1200sf. Unit B is 3br/2bath, approx 1400sf. Features of both units include: updated laminate flooring, wood burning fireplace w/ gas starter, walk in closets, spacious backyards, and 2 car garage. The duplex is located off of a separate side street of Quaker, so it's not located directly on the busy street, making it more efficient to navigate the property.

Key facts

  • Separate side street
  • Walk in closets
  • Spacious backyards

Tags

UPDATED LAMINATE FLOORINGWOOD BURNING FIREPLACEWALK IN CLOSETSSPACIOUS BACKYARDSSEPARATE SIDE STREET

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 2 × 2.0-bed/1.5-bath units multifamily listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-298 ($-4k/yr) — negative. Per door: $-149/mo.
  • To cash-flow at today's rent, offer at most $212k (19.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (3.5% below list).
  • Recommended offer: $212k (19.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Williams El (math 32% / reading 37%, grade F, #1,995 of 4,322 statewide, top 50%, 307 students, 76% FRL); Coronado H S (math 34% / reading 38%, grade F, #930 of 1,632 statewide, top 57%, 1,960 students, 66% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 187 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 233 days — a 12% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $212,330 (19.8% 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. It's been on market 233 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  11. 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.
  12. 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.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.96%
Cap rate
6.88%
Cash-on-cash
2.09%
DSCR
1.09
GRM
8.6

CMA / ARV

ARV (median comp)
$333,468
List price
$264,900
Delta
-19.33%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.94% rent growth · sell at horizon

5-year hold
IRR
-25.8%
Equity multiple
0.13×
Total profit
$-64,239
Equity at exit
$39,497
10-year hold
IRR
-26.9%
Equity multiple
-0.21×
Total profit
$-89,810
Equity at exit
$22,904

Cash invested: $74,172 (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 79413

Rents YoY
1.9%
Active inventory
187
Price-to-rent
17.3×

Monthly cashflow live

Estimated rent
$2,556 high interval (Pro) →
Mortgage (P&I)
$1,389
Tax from tax record
$391 /mo · $4,689/yr
Insurance
$110
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$537
Net cashflow
$-298

Break-even live

Break-even rent $2,933
Max offer price $212,330
Occupancy floor

Sensitivity live

Price -10% $-148 -5% $-223 +0% $-298 +5% $-373 +10% $-448
Rent -10% $-500 -5% $-399 +0% $-298 +5% $-197 +10% $-96
Rate -1.0pp $-164 -0.5pp $-230 base $-298 +0.5pp $-366 +1.0pp $-436

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,556

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
$66,225
Closing costs
$7,947
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4324 56th St Lubbock, TX 4.0 2.0 2014 $2,000 $0.99 45d 1 0.47mi
4211 41st St Lubbock, TX 4.0 2.0 1960 $1,599 $0.82 45d 1 1.39mi

Listing history 36 events

  1. 2026-06-22
    pricedays on market $264,900 Active 233 DOM
  2. 2026-06-18
    days on market $269,000 Active 230 DOM
  3. 2026-06-17
    days on market $269,000 Active 229 DOM
  4. 2026-06-16
    days on market $269,000 Active 228 DOM
  5. 2026-06-15
    days on market $269,000 Active 227 DOM
  6. 2026-06-14
    days on market $269,000 Active 225 DOM
  7. 2026-06-13
    days on market $269,000 Active 224 DOM
  8. 2026-06-10
    days on market $269,000 Active 222 DOM
  9. 2026-06-09
    days on market $269,000 Active 221 DOM
  10. 2026-06-08
    days on market $269,000 Active 220 DOM
  11. 2026-06-07
    days on market $269,000 Active 219 DOM
  12. 2026-06-05
    days on market $269,000 Active 216 DOM
  13. 2026-06-03
    days on market $269,000 Active 215 DOM
  14. 2026-06-02
    days on market $269,000 Active 214 DOM
  15. 2026-06-01
    days on market $269,000 Active 213 DOM
  16. 2026-05-31
    days on market $269,000 Active 212 DOM
  17. 2026-05-30
    days on market $269,000 Active 211 DOM
  18. 2026-05-12
    price $269,000 480-char remark
    Show marketing remark (480 chars)

    Great opportunity to own a turn-key investment property! Both units are partially updated. Unit A is 2br/1.5bath, approx 1200sf. Unit B is 3br/2bath, approx 1400sf. Features of both units include: updated laminate flooring, wood burning fireplace w/ gas starter, walk in closets, spacious backyards, and 2 car garage. The duplex is located off of a separate side street of Quaker, so it's not located directly on the busy street, making it more efficient to navigate the property.

  19. 2026-03-16
    price $275,000 480-char remark
    Show marketing remark (480 chars)

    Great opportunity to own a turn-key investment property! Both units are partially updated. Unit A is 2br/1.5bath, approx 1200sf. Unit B is 3br/2bath, approx 1400sf. Features of both units include: updated laminate flooring, wood burning fireplace w/ gas starter, walk in closets, spacious backyards, and 2 car garage. The duplex is located off of a separate side street of Quaker, so it's not located directly on the busy street, making it more efficient to navigate the property.

  20. 2026-01-12
    price $285,000 480-char remark
    Show marketing remark (480 chars)

    Great opportunity to own a turn-key investment property! Both units are partially updated. Unit A is 2br/1.5bath, approx 1200sf. Unit B is 3br/2bath, approx 1400sf. Features of both units include: updated laminate flooring, wood burning fireplace w/ gas starter, walk in closets, spacious backyards, and 2 car garage. The duplex is located off of a separate side street of Quaker, so it's not located directly on the busy street, making it more efficient to navigate the property.

  21. 2025-10-30
    listed $295,000 Active 480-char remark
    Show marketing remark (480 chars)

    Great opportunity to own a turn-key investment property! Both units are partially updated. Unit A is 2br/1.5bath, approx 1200sf. Unit B is 3br/2bath, approx 1400sf. Features of both units include: updated laminate flooring, wood burning fireplace w/ gas starter, walk in closets, spacious backyards, and 2 car garage. The duplex is located off of a separate side street of Quaker, so it's not located directly on the busy street, making it more efficient to navigate the property.

  22. 2023-10-10
    soldstatus
  23. 2023-09-29
    soldstatus Closed 253-char remark
    Show marketing remark (253 chars)

    Price Drop! Great opportunity to own a turn key investment property! This duplex is located in Quail Ridge, with both sides rented through June 2024. Unit A is a 2/1.5/2 and Unit B is a 3/2/2. Both units have been partially updated. Don't miss this one!

  24. 2023-09-13
    status Pending 253-char remark
    Show marketing remark (253 chars)

    Price Drop! Great opportunity to own a turn key investment property! This duplex is located in Quail Ridge, with both sides rented through June 2024. Unit A is a 2/1.5/2 and Unit B is a 3/2/2. Both units have been partially updated. Don't miss this one!

  25. 2023-09-07
    listed $270,000 Active 253-char remark
    Show marketing remark (253 chars)

    Price Drop! Great opportunity to own a turn key investment property! This duplex is located in Quail Ridge, with both sides rented through June 2024. Unit A is a 2/1.5/2 and Unit B is a 3/2/2. Both units have been partially updated. Don't miss this one!

  26. 2020-12-16
    soldstatus
  27. 2020-12-15
    soldstatus
  28. 2020-11-30
    listed $204,000
  29. 2018-06-29
    soldstatus
  30. 2018-06-29
    soldstatus
  31. 2018-05-11
    listed $179,900
  32. 2014-12-17
    soldstatus
  33. 2014-12-15
    soldstatus
  34. 2014-10-10
    listed $154,000
  35. 2011-08-02
    soldstatus
  36. 2004-02-24
    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
$4,689 · $391/mo
Projected year-2 tax
$4,848 · $404/mo
Expected delta
+$159/yr (+$13/mo · 3.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AE · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$30,672
− Mortgage interest
−$14,839
− Property taxes
−$4,689
− Insurance
−$6,443
− Repairs & maintenance
−$2,454
− Management
−$2,454
− Depreciation
−$7,706
Taxable loss
−$7,912
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,899
After-tax cash flow
$-1,672/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
23,343
Household income
$69,400
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1211.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Hispanic / Latino 34% Two or more races 18% Black 6%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
3% · Canada, China
Languages at home
88% English-only · Spanish 10% Chinese 1%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -145.52%
Current HPI
239.8854
Rent YoY
▲ 1.94%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+74.7% since first listed
19 events — show timeline
  • 2026-05-12 Price Changed $269,000 LARMLS
  • 2026-03-16 Price Changed $275,000 LARMLS
  • 2026-01-12 Price Changed $285,000 LARMLS
  • 2025-10-30 Listed $295,000 LARMLS
  • 2023-10-10 Sold (Public Records) Public Records
  • 2023-09-29 Sold (MLS) LARMLS
  • 2023-09-13 Pending LARMLS
  • 2023-09-07 Listed $270,000 LARMLS
  • 2020-12-16 Sold (Public Records) Public Records
  • 2020-12-15 Sold (MLS) LARMLS
  • 2020-11-30 Listed $204,000 LARMLS
  • 2018-06-29 Sold (Public Records) Public Records
  • 2018-06-29 Sold (MLS) LARMLS
  • 2018-05-11 Listed $179,900 LARMLS
  • 2014-12-17 Sold (Public Records) Public Records
  • 2014-12-15 Sold (MLS) LARMLS
  • 2014-10-10 Listed $154,000 LARMLS
  • 2011-08-02 Sold (Public Records) Public Records
  • 2004-02-24 Sold (Public Records) Public Records

Property tax history

+12.3%/yr

Latest (2025): $4,689 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…