CashFlowRE
Sign in Sign up
2400 Bobolink Cir W
C Composite 59.95
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$65,000

2400 Bobolink Cir W · Palmview, TX 78572
3 bd · 1.0 ba · 640 sqft · Manufactured public records · 275 Days on market
Built 1995 3,093 sqft lot $102/sqft · 17% above area Est $56k · 17% over $75/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MOTIVATED SELLER!!! Own your own lot!!! Green Gate Grove is a certified, 55+ gated community in Palmview, TX. The 1995 Polaris Fully Furnished manufactured home is a 16X40 640 sq. ft. 1 bed/1 bath home. The roof was replaced approximately 6 years ago, the hot water heater is only 1 year old. The home has a strongly performing central air. This home is ready for your personal touches. Bring your suitcase and enjoy The RGV Winters. Green Gate Grove offers many amenities, including a year round salt water pool with jacuzzi, gazebo area, Recreation Hall, Library, Billiard room, card room, shuffleboard and many activities during the season.

Key facts

  • Gated community
  • Salt water pool
  • Gazebo area

Tags

GATED COMMUNITYSALT WATER POOLJACUZZIGAZEBO AREARECREATION HALLLIBRARY

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 $65k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 4.2% in Palmview — 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 57/100 on livability (#1,267 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime D, schools F, amenities F.
  • La Joya ISD (suburban): math 18% / reading 29% proficiency, ranked #759 of 826 in TX (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents flat; 852 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,378 units permitted in Hidalgo County in 2024 (641 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Hidalgo County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 275 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $7k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 94% chance of damaging wind over 30y; severe wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 275 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  6. Crime grade is D 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?
  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
1.88%
Cap rate
13.83%
Cash-on-cash
26.92%
DSCR
2.20
GRM
4.4

CMA / ARV

ARV (median comp)
$55,680
List price
$65,000
Delta
16.74%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.93% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
1.72×
Total profit
$13,064
Equity at exit
$9,692
10-year hold
IRR
25.0%
Equity multiple
2.94×
Total profit
$35,393
Equity at exit
$5,620

Cash invested: $18,200 (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 78572

Home prices YoY
-22.9%
Rents YoY
0.9%
Active inventory
852
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$114 /mo · $1,364/yr
Insurance
$27
HOA
$75
Vacancy / Maint / Mgmt
$256
Net cashflow
$408

Break-even live

Break-even rent $705
Max offer price $65,000
Occupancy floor 62%

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
$16,250
Closing costs
$1,950
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4321 Royal Palm Dr Mission, TX 2.0 1.0 572 $800 $1.40 23d 1 0.44mi
2508 U.S. 83 Business Unit 16 Mission, TX 2.0 1.0 650 $730 $1.12 23d 1 1.29mi

HOA detail

Monthly dues
$75 · $900/yr
Likely covers
waterpoolsecurity

Listing history 32 events

  1. 2026-06-18
    days on market $65,000 Active 275 DOM
  2. 2026-06-17
    days on market $65,000 Active 274 DOM
  3. 2026-06-16
    days on market $65,000 Active 273 DOM
  4. 2026-06-15
    days on market $65,000 Active 272 DOM
  5. 2026-06-14
    days on market $65,000 Active 270 DOM
  6. 2026-06-13
    days on market $65,000 Active 269 DOM
  7. 2026-06-10
    days on market $65,000 Active 267 DOM
  8. 2026-06-09
    days on market $65,000 Active 266 DOM
  9. 2026-06-08
    days on market $65,000 Active 265 DOM
  10. 2026-06-07
    days on market $65,000 Active 264 DOM
  11. 2026-06-05
    days on market $65,000 Active 261 DOM
  12. 2026-06-03
    days on market $65,000 Active 260 DOM
  13. 2026-06-02
    days on market $65,000 Active 259 DOM
  14. 2026-06-01
    days on market $65,000 Active 258 DOM
  15. 2026-05-31
    days on market $65,000 Active 257 DOM
  16. 2026-05-31
    days on market $65,000 Active 256 DOM
  17. 2026-02-17
    price $65,000 649-char remark
    Show marketing remark (649 chars)

    MOTIVATED SELLER!!! Own your own lot!!! Green Gate Grove is a certified, 55+ gated community in Palmview, TX. The 1995 Polaris Fully Furnished manufactured home is a 16X40 640 sq. ft. 1 bed/1 bath home. The roof was replaced approximately 6 years ago, the hot water heater is only 1 year old. The home has a strongly performing central air. This home is ready for your personal touches. Bring your suitcase and enjoy The RGV Winters. Green Gate Grove offers many amenities, including a year round salt water pool with jacuzzi, gazebo area, Recreation Hall, Library, Billiard room, card room, shuffleboard and many activities during the season.

  18. 2025-09-14
    listed $72,000 Active 649-char remark
    Show marketing remark (649 chars)

    MOTIVATED SELLER!!! Own your own lot!!! Green Gate Grove is a certified, 55+ gated community in Palmview, TX. The 1995 Polaris Fully Furnished manufactured home is a 16X40 640 sq. ft. 1 bed/1 bath home. The roof was replaced approximately 6 years ago, the hot water heater is only 1 year old. The home has a strongly performing central air. This home is ready for your personal touches. Bring your suitcase and enjoy The RGV Winters. Green Gate Grove offers many amenities, including a year round salt water pool with jacuzzi, gazebo area, Recreation Hall, Library, Billiard room, card room, shuffleboard and many activities during the season.

  19. 2020-12-01
    soldstatus
  20. 2020-11-24
    price $26,000 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  21. 2020-11-23
    soldstatus Sold 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  22. 2020-11-04
    status Pending 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  23. 2020-11-03
    price $29,900 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  24. 2020-10-26
    historical Option 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  25. 2020-09-05
    status Active 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  26. 2020-08-29
    historical Option 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  27. 2020-06-12
    status Active 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  28. 2020-06-06
    historical Option 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  29. 2020-04-24
    listed $29,900 Active 454-char remark
    Show marketing remark (454 chars)

    Adorable 1 bedroom 1 bath mobile home is located in a secured 55+ community. Featuring a large kitchen and family room, you'll have plenty of room to gather with your loved ones. Fully furnished with appliances, a covered carport and patio spaces allow for enjoyable outdoor living on those lovely valley evenings. Your new community awaits you with heated pool and hot tub privileges, group activities, outdoor cooking area, golf cart access and more!!!

  30. 2009-11-20
    soldstatus
  31. 2008-03-11
    soldstatus
  32. 1994-03-16
    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
$1,364 · $114/mo
Projected year-2 tax
$1,364 · $114/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 94% 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
$14,657
− Mortgage interest
−$3,641
− Property taxes
−$1,364
− Insurance
−$325
− Repairs & maintenance
−$1,173
− Management
−$1,173
− HOA
−$900
− Depreciation
−$1,891
Taxable income
$4,191
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$3,894/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
La Joya ISD
NCES district ID
4826130
Math proficiency
18% ▼ -35.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$27,845
Composite
18.65/100
National rank
#8891
State rank
#759 of 826 in TX

Livability — Palmview

Score
57/100
State rank
#1267
US rank
#22043

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmview, TX
County
Hidalgo County · 623,128 people
Metro
McAllen-Edinburg-Mission, TX
Population (ZIP)
78,024
Household income
$54,298
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1714.0

Population outlook (Hidalgo County) Hauer SSP2

Today (2025)
955,232 people
By 2030
1,009,774 · +5.7%
By 2040
1,120,332 · +17.3%
By 2050
1,225,036 · +28.2%
By 2075
1,439,189 · +50.7%
By 2100
1,533,429 · +60.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (85%)
Race & ethnicity
Hispanic / Latino 85% Two or more races 47% White 12% Asian 2%
Hispanic origin (detail)
Mexican 80%
Common ancestry
Slovak 1% Portuguese 0%
Foreign-born
28% · Canada, South Korea
Languages at home
22% English-only · Spanish 76%

Political lean MEDSL · Hidalgo

2024 margin
Toss-up / Even · D 48.1% · R 51.0%
2008→2024 swing
-41.6pp toward R · 2008: 38.7pp · 2024: -2.9pp
All cycles
2024: R+2.9 2020: D+17.1 2016: D+40.5 2012: D+41.8 2008: D+38.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.35%
Current HPI
209.3573
Rent YoY
▲ 0.93%
Metro
McAllen-Edinburg-Mission, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+117.4% since first listed
16 events — show timeline
  • 2026-02-17 Price Changed $65,000 MCALLENMLS
  • 2025-09-14 Listed $72,000 MCALLENMLS
  • 2020-12-01 Sold (Public Records) Public Records
  • 2020-11-24 Price Changed $26,000 MCALLENMLS
  • 2020-11-23 Sold (MLS) MCALLENMLS
  • 2020-11-04 Pending MCALLENMLS
  • 2020-11-03 Price Changed $29,900 MCALLENMLS
  • 2020-10-26 Contingent MCALLENMLS
  • 2020-09-05 Relisted MCALLENMLS
  • 2020-08-29 Contingent MCALLENMLS
  • 2020-06-12 Relisted MCALLENMLS
  • 2020-06-06 Contingent MCALLENMLS
  • 2020-04-24 Listed $29,900 MCALLENMLS
  • 2009-11-20 Sold (Public Records) Public Records
  • 2008-03-11 Sold (Public Records) Public Records
  • 1994-03-16 Sold (Public Records) Public Records

Property tax history

+6.3%/yr

Latest (2025): $1,364 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…