1020 3rd Ave · Port Arthur, TX 77642

$50,000

2 bd · 1.0 ba · 1,068 sqft · SingleFamily public records · 80 Days on market

Built 1958 7,841 sqft lot $47/sqft · 40% below area Est $84k · 40% under

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +5.0/5.0
• Livability +3.1/5.0
• Condition / age +2.5/5.0
• Schools +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Calling all investors! This Port Arthur property is a full rehab opportunity with strong upside potential! Approximately 1058 square feet, built in 1958 and on a corner lot. Buyer to verify all property dimensions. Being sold as-is, where-is! Ideal for investors, flippers or redevelopment opportunity! Bring your vision and turn this into your next real estate project!

Key facts

• 7,841 sq ft lot
• Listed 80 days

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $50k.

Deal economics

• At list price, monthly cash flow is $498 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $50k).
• Recommended offer: $47k (6.0% below list) — sets the bar for market timing.
• Cap rate 19.8% vs local median 5.0% in Port Arthur — 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 61/100 on livability (#1,014 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D-, crime F, amenities F.
• Port Arthur ISD (urban): math 15% / reading 22% proficiency, ranked #796 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+14.4%/yr); 115 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 343 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
• This rent runs 33% of the median local income ($43k/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 $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 80 days — a 6% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: severe 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 $47,000 (6.0% below list)

Questions for the listing agent

1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 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?
7. 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?
8. 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.
9. 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.
10. 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: 2.38% ✓
• Cap rate: 19.83%
• Cash-on-cash: 48.36%
• DSCR: 3.15
• GRM: 3.5

CMA / ARV

• ARV (median comp): $83,787
• List price: $50,000
• Delta: -40.33%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3208 10th St	0.13mi	2/1.0	1,062 (-1%)	22mo	$64,900	$61	75
1235 Dequeen Blvd	0.54mi	2/1.0	1,008 (-6%)	5mo	$10,000	$10	61
3335 14th St	0.43mi	3/1.0 (+1)	1,108 (+4%)	20mo	$95,000	$86	52
2217 Rev Dr Ransom Howard St	0.71mi	2/1.0	1,144 (+7%)	18mo	$30,000	$26	40
530 Liberty Ave	0.70mi	3/2.0 (+1)	1,127 (+6%)	15mo	$210,000	$186	36

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 · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 45.7%
• Equity multiple: 3.14×
• Total profit: $29,962
• Equity at exit: $7,455

10-year hold

• IRR: 53.9%
• Equity multiple: 7.85×
• Total profit: $95,836
• Equity at exit: $4,323

Cash invested: $14,000 (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.

Methodology + full state rankings →

ZIP-level market 77642

• Rents YoY: 14.4%
• Active inventory: 115
• Price-to-rent: 3.5×

Monthly cashflow live

• Estimated rent: $1,189 high
• Mortgage (P&I): −$262
• Tax from tax record: −$92 /mo · $1,109/yr
• Insurance: −$21
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$250
• Net cashflow: $498

Break-even live

Break-even rent $559

Max offer price $50,000

Occupancy floor 53%

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: $12,500
• Closing costs: $1,500
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3000 8th St Port Arthur, TX	2.0	1.0	780	$1,195	$1.53	23d	1	0.21mi
3501 5th St Port Arthur, TX	3.0	1.0	1237	$1,200	$0.97	44d	1	0.56mi
2510 Avenue A Port Arthur, TX	2.0	2.0	1270	$1,500	$1.18	23d	1	1.01mi
1409 10th St Port Arthur, TX	2.0	1.0	1000	$925	$0.93	44d	1	1.24mi
1409 10th St Unit A Port Arthur, TX	3.0	1.0	1278	$1,275	$1.00	21d	1	1.24mi
1300 18th St Port Arthur, TX	3.0	1.0	1400	$1,495	$1.07	44d	1	1.44mi

Listing history 17 events

1. 2026-06-18
   days on market $50,000 Active 80 DOM
2. 2026-06-17
   days on market $50,000 Active 79 DOM
3. 2026-06-16
   days on market $50,000 Active 78 DOM
4. 2026-06-15
   days on market $50,000 Active 77 DOM
5. 2026-06-14
   days on market $50,000 Active 75 DOM
6. 2026-06-13
   days on market $50,000 Active 74 DOM
7. 2026-06-10
   days on market $50,000 Active 72 DOM
8. 2026-06-09
   days on market $50,000 Active 71 DOM
9. 2026-06-08
   days on market $50,000 Active 70 DOM
10. 2026-06-07
    days on market $50,000 Active 69 DOM
11. 2026-06-03
    days on market $50,000 Active 65 DOM
12. 2026-06-02
    days on market $50,000 Active 64 DOM
13. 2026-06-01
    days on market $50,000 Active 63 DOM
14. 2026-05-31
    days on market $50,000 Active 62 DOM
15. 2026-05-30
    days on market $50,000 Active 61 DOM
16. 2026-03-30
    listed $50,000 Active 371-char remark

    Show marketing remark (370 chars)

    Calling all investors! This Port Arthur property is a full rehab opportunity with strong upside potential! Approximately 1058 square feet, built in 1958 and on a corner lot. Buyer to verify all property dimensions. Being sold as-is, where-is! Ideal for investors, flippers or redevelopment opportunity! Bring your vision and turn this into your next real estate project!

17. 2026-03-30
    listed $50,000 Active 370-char remark

    Show marketing remark (370 chars)

    Calling all investors! This Port Arthur property is a full rehab opportunity with strong upside potential! Approximately 1058 square feet, built in 1958 and on a corner lot. Buyer to verify all property dimensions. Being sold as-is, where-is! Ideal for investors, flippers or redevelopment opportunity! Bring your vision and turn this into your next real estate project!

ⓘ 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: $1,109 · $92/mo
• Projected year-2 tax: $1,109 · $92/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 8/10 Severe FEMA zone X (shaded) · 73% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 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 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,274
• − Mortgage interest: −$2,801
• − Property taxes: −$1,109
• − Insurance: −$1,048
• − Repairs & maintenance: −$1,142
• − Management: −$1,142
• − Depreciation: −$1,455
• Taxable income: $5,578
• Est. tax owed @ 24.0%: −$1,339
• After-tax cash flow: $4,634/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: Port Arthur ISD
• NCES district ID: 4835400
• Math proficiency: 15% ▼ -22.00%
• Reading proficiency: 22% ▼ -10.00%
• Median HH income: $31,795
• Composite: 14.9/100
• National rank: #9373
• State rank: #796 of 826 in TX

Livability — Port Arthur

• Score: 61/100
• State rank: #1014
• US rank: #18061

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Port Arthur, TX
• County: Jefferson County · 203,592 people
• City population: 38,358
• Metro: Beaumont-Port Arthur, TX
• Population (ZIP): 38,358
• Household income: $42,950
• Rent vs Own: 47.0% rent · 53.0% own
• Severe rent burden: 1775.0

Population outlook (Jefferson County) Hauer SSP2

• Today (2025): 259,015 people
• By 2030: 260,685 · +0.6%
• By 2040: 263,309 · +1.7%
• By 2050: 265,237 · +2.4%
• By 2075: 270,193 · +4.3%
• By 2100: 255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.66)
• Race & ethnicity: Hispanic / Latino 42% Black 37% Two or more races 18% White 12% Asian 7% Native American 1%
• Hispanic origin (detail): Mexican 35% Cuban 1%
• Common ancestry: Lithuanian 2% European 1%
• Foreign-born: 25% · Canada, Vietnam
• Languages at home: 56% English-only · Spanish 37% Vietnamese 4% Other Indo-European 1%

Political lean MEDSL · Jefferson

• 2024 margin: Lean R (+8.9) · D 45.1% · R 54.0%
• 2008→2024 swing: -11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
• All cycles: 2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -86.58%
• Current HPI: 152.1615
• Rent YoY: ▲ 14.42%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+0.0% since first listed

2 events — show timeline

• 2026-03-30 Listed $50,000 Deep East Texas MLS
• 2026-03-30 Listed $50,000 BBOR

Property tax history

+9.4%/yr

Latest (2025): $1,109 · +2.2% YoY. Source: county tax records.