CashFlowRE
Sign in Sign up
1709 Robin Ave
B Composite 73.91
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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

1709 Robin Ave · Orange, TX 77632
3 bd · 1.5 ba · 1,344 sqft · SingleFamily public records · 126 Days on market
Built 1958 8,232 sqft lot $82/sqft · 29% below area Est $154k · 29% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

Key facts

  • Fenced yard
  • Two living areas
  • Original wood floors

Tags

CORNER LOTTWO LIVING AREASORIGINAL WOOD FLOORSFENCED YARD

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $361 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 3.9% in Orange — 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 71/100 on livability (#286 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, employment D+, schools D-.
  • Little Cypress-Mauriceville CISD (rural): math 35% / reading 40% proficiency, ranked #435 of 826 in TX (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 294 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 235 units permitted in Orange County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Orange County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 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 1958 — 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. 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
1.35%
Cap rate
10.24%
Cash-on-cash
14.08%
DSCR
1.63
GRM
6.2

CMA / ARV

ARV (median comp)
$153,741
List price
$109,900
Delta
-28.52%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 Robin 0.01mi 3/1.0 1,225 (-9%) 11mo $167,000 $136 74
1833 W Decker Ave 0.18mi 3/1.5 1,183 (-12%) 2mo $169,900 $144 70
1908 Maple 0.16mi 3/1.5 1,202 (-11%) 11mo $159,900 $133 66
2049 Wildwood Ave 0.22mi 3/2.0 1,424 (+6%) 18mo $175,000 $123 63

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
4.4%
Equity multiple
1.17×
Total profit
$5,246
Equity at exit
$16,386
10-year hold
IRR
13.9%
Equity multiple
2.12×
Total profit
$34,398
Equity at exit
$9,502

Cash invested: $30,772 (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 77632

Home prices YoY
-31.6%
Active inventory
294
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$185 /mo · $2,215/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$361

Break-even live

Break-even rent $1,021
Max offer price $109,900
Occupancy floor 71%

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
$27,475
Closing costs
$3,297
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3901 Beverly Ave Orange, TX 3.0 2.0 1359 $1,500 $1.10 14d 1 0.13mi
1907 Walnut Ave Orange, TX 3.0 1.5 1360 $1,475 $1.08 14d 1 0.21mi
4417 Willowglen St Orange, TX 3.0 2.0 1658 $1,650 $1.00 14d 1 0.27mi
1019 Ruby Ln Orange, TX 2.0 1.0 1243 $1,100 $0.88 14d 1 0.88mi
1030 Clairmont Dr Orange, TX 3.0 2.0 1372 $1,850 $1.35 21d 1 0.93mi
9 W Eads Ave Orange, TX 3.0 2.0 1255 $1,400 $1.12 44d 1 0.94mi
2208 Monterrey Dr Orange, TX 3.0 1.0 1132 $1,200 $1.06 44d 1 0.94mi
3 Pacific Cir Orange, TX 4.0 1.0 1361 $1,500 $1.10 21d 1 1.03mi
2309 7th St Orange, TX 3.0 1.0 1036 $995 $0.96 14d 1 1.07mi
1205 Wrenway Orange, TX 4.0 2.0 1551 $1,775 $1.14 14d 1 1.32mi
2801 W Sunset Dr Orange, TX 1.0–3.0 1.0–2.0 1113 $1,400 $1.26 13d 27 1.38mi
1500 Link Ave Orange, TX 1.0–2.0 1.0–1.5 1082 $1,050 $0.97 13d 1 1.44mi

Listing history 21 events

  1. 2026-06-18
    days on market $109,900 Active 126 DOM
  2. 2026-06-17
    days on market $109,900 Active 125 DOM
  3. 2026-06-16
    days on market $109,900 Active 124 DOM
  4. 2026-06-15
    days on market $109,900 Active 123 DOM
  5. 2026-06-14
    days on market $109,900 Active 121 DOM
  6. 2026-06-13
    pricedays on market $109,900 Active 120 DOM
  7. 2026-06-10
    days on market $114,900 Active 118 DOM
  8. 2026-06-09
    days on market $114,900 Active 117 DOM
  9. 2026-06-08
    days on market $114,900 Active 116 DOM
  10. 2026-06-07
    days on market $114,900 Active 115 DOM
  11. 2026-06-03
    days on market $114,900 Active 111 DOM
  12. 2026-06-02
    days on market $114,900 Active 110 DOM
  13. 2026-06-01
    days on market $114,900 Active 109 DOM
  14. 2026-05-31
    days on market $114,900 Active 108 DOM
  15. 2026-05-30
    days on market $114,900 Active 107 DOM
  16. 2026-05-06
    price $114,900 509-char remark
    Show marketing remark (507 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

  17. 2026-05-06
    price $114,900 507-char remark
    Show marketing remark (507 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

  18. 2026-03-31
    price $119,900 507-char remark
    Show marketing remark (509 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

  19. 2026-03-31
    price $119,900 509-char remark
    Show marketing remark (509 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

  20. 2026-02-12
    listed $124,900 Active 509-char remark
    Show marketing remark (507 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

  21. 2026-02-12
    listed $124,900 Active 507-char remark
    Show marketing remark (507 chars)

    Great Opportunity For A 3 Bedroom, 1 1/2 Bath Home Located In LCM ISD And Nested On A Corner Lot!!! This great floor plan has wonderful potential and is ready for its next owner. The original owner lived in this home since its construction in 1958! The home features two living areas, with plenty of space for relaxing, entertaining or creating a nice home office and also offers original wood floors, a two car carport, nice storage building and a fenced yard. Come make this great listing your new home!!!

ⓘ 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
$2,215 · $185/mo
Projected year-2 tax
$2,215 · $185/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 5/10 Major FEMA zone X (shaded) · 26% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$17,740
− Mortgage interest
−$6,156
− Property taxes
−$2,215
− Insurance
−$550
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$3,197
Taxable income
$2,784
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$668
After-tax cash flow
$3,666/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
Little Cypress-Mauriceville CISD
NCES district ID
4827690
Math proficiency
35% ▼ -5.00%
Reading proficiency
40% ▲ 1.00%
Median HH income
$60,483
Composite
33.41/100
National rank
#5473
State rank
#435 of 826 in TX

Livability — Orange

Score
71/100
State rank
#286
US rank
#6456

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orange, TX
County
Orange County · 87,112 people
City population
22,976
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
22,976
Household income
$74,418
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
431.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
88,065 people
By 2030
89,591 · +1.7%
By 2040
91,982 · +4.4%
By 2050
93,023 · +5.6%
By 2075
94,871 · +7.7%
By 2100
88,155 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 8% Two or more races 6% Black 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 8% Slovak 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Orange

2024 margin
Solid R (+66.8) · D 16.4% · R 83.1%
2008→2024 swing
-19.6pp toward R · 2008: -47.1pp · 2024: -66.8pp
All cycles
2024: R+66.8 2020: R+63.4 2016: R+61.9 2012: R+54.3 2008: R+47.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.96%
Current HPI
149.354
Rent YoY
Metro
Beaumont-Port Arthur, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-8.0% since first listed
6 events — show timeline
  • 2026-05-06 Price Changed $114,900 BBOR
  • 2026-05-06 Price Changed $114,900 HARMLS
  • 2026-03-31 Price Changed $119,900 HARMLS
  • 2026-03-31 Price Changed $119,900 BBOR
  • 2026-02-12 Listed $124,900 HARMLS
  • 2026-02-12 Listed $124,900 BBOR

Property tax history

+0.2%/yr

Latest (2025): $2,215 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…