4004 33rd St · Lubbock, TX 79410

$154,950

3 bd · 2.0 ba · 1,626 sqft · SingleFamily public records · 10 Days on market

Built 1953 7,950 sqft lot

---

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 +19.1/30.0
• ARV discount +7.5/15.0
• DSCR +6.0/10.0
• 1% rule +5.2/10.0
• Livability +4.0/5.0
• Rent growth +3.9/5.0
• Schools +3.1/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

A needle in a hay stack . . . a 4 Bedroom/ 2 Bath home for $154,950. Updates include flooring in the kitchen, carpet in the bedrooms and interior/exterior paint. The main bedroom is isolated and has a walk-in closet. The other 3 guest bedrooms are spacious. The kitchen & eating area is large AND the seller is offering a $500 allowance for the buyer to select their own stove. You'll love the size of the backyard and it even has a storm cellar.

Key facts

• Walk-in closet
• Size of the backyard
• Storm cellar

Tags

• WALK-IN CLOSET
• STORM CELLAR
• SIZE OF THE BACKYARD
• LARGE KITCHEN AND EATING AREA

Property features AI

Exterior

• Parking: Additional parking; Converted garage
• Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Natural gas available
• Home design: Single-family residence; Residential property
• Construction: Constructed with asbestos and Masonite materials; Pillar/post/pier foundation; Built area above grade: 1,626
• Exterior features: Patio; Storm door(s); Fenced yard with wood fencing; Composition roof

Interior

• Kitchen: Gas water heater
• Bedrooms: Total rooms: 7
• Flooring: Carpet; Hardwood; Laminate; Painted/stained surfaces
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (natural gas); Central air; Ceiling fan(s)
• Interior features: Ceiling fans; Eat-in kitchen; Walk-in closet(s)
• Laundry & utility: Dedicated laundry room

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $155k.

Deal economics

• At list price, monthly cash flow is $163 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $155k).

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: Overton El (math 22% / reading 27%, grade F, #3,052 of 4,322 statewide, top 74%, 277 students, 84% FRL); Mackenzie Middle (math 19% / reading 27%, grade F, #1,327 of 1,662 statewide, top 81%, 515 students, 88% FRL); Coronado H S (math 34% / reading 38%, grade F, #930 of 1,632 statewide, top 57%, 1,960 students, 66% FRL) — zoned schools average 79% FRL vs 60% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising fast (+5.4%/yr); 110 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
• This rent runs 43% of the median local income ($45k/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 $1k of loan paydown is wiped out by about $5k 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

• Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

• Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $154,950

Questions for the listing agent

1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. 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?
5. 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.
6. 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.
7. 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: 1.02% ✓
• Cap rate: 7.56%
• Cash-on-cash: 4.52%
• DSCR: 1.20
• GRM: 8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.4% rent growth · sell at horizon

5-year hold

• IRR: -6.5%
• Equity multiple: 0.75×
• Total profit: $-10,755
• Equity at exit: $23,104

10-year hold

• IRR: 5.9%
• Equity multiple: 1.49×
• Total profit: $21,064
• Equity at exit: $13,397

Cash invested: $43,386 (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 79410

• Home prices YoY: -20.8%
• Rents YoY: 5.4%
• Active inventory: 110
• Price-to-rent: 8.1×

Monthly cashflow live

• Estimated rent: $1,585 high
• Mortgage (P&I): −$813
• Tax from tax record: −$212 /mo · $2,544/yr
• Insurance: −$65
• HOA: −$0
• Vacancy / Maint / Mgmt: −$333
• Net cashflow: $163

Break-even live

Break-even rent $1,379

Max offer price $154,950

Occupancy floor 85%

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: $38,738
• Closing costs: $4,648
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3812 36th St Unit A Lubbock, TX	3.0	2.0	1458	$1,500	$1.03	21d	1	0.17mi
4103 30th St Lubbock, TX	3.0	1.0	1323	$1,250	$0.94	43d	1	0.22mi
4304 32nd St Lubbock, TX	3.0	2.0	1174	$1,395	$1.19	13d	1	0.27mi
3712 37th St Lubbock, TX	4.0	2.0	1672	$2,100	$1.26	43d	1	0.29mi
3620 32nd St Lubbock, TX	3.0	1.0	1146	$1,200	$1.05	21d	1	0.31mi
3709 28th St Lubbock, TX	3.0	2.0	1164	$1,400	$1.20	21d	1	0.38mi
3807 26th St Lubbock, TX	3.0	2.0	1410	$1,500	$1.06	13d	1	0.45mi
3813 25th St Lubbock, TX	4.0	2.0	1467	$1,400	$0.95	13d	1	0.50mi
4211 41st St Lubbock, TX	4.0	2.0	1960	$1,599	$0.82	43d	1	0.52mi
4428 33rd St Lubbock, TX	3.0	1.5	1685	$1,375	$0.82	43d	1	0.53mi
4430 33rd St Lubbock, TX	3.0	2.0	1402	$1,100	$0.78	43d	1	0.54mi
4315 41st St Lubbock, TX	3.0	2.0	1558	$1,450	$0.93	21d	1	0.59mi
4310 42nd St Lubbock, TX	3.0	2.0	1754	$1,700	$0.97	43d	1	0.59mi
4423 27th St Lubbock, TX	3.0	2.0	1268	$1,600	$1.26	21d	1	0.63mi
4413 40th St Lubbock, TX	3.0	1.0	1152	$1,350	$1.17	21d	1	0.64mi
4606 35th St Lubbock, TX	4.0	2.0	1684	$1,800	$1.07	43d	1	0.64mi
3408 38th St Lubbock, TX	3.0	2.0	1927	$1,895	$0.98	43d	1	0.65mi
3709 23rd St Lubbock, TX	3.0	1.0	1107	$950	$0.86	43d	1	0.66mi
3604 24th St Lubbock, TX	4.0	3.0	2038	$2,300	$1.13	21d	1	0.69mi
3502 26th St Lubbock, TX	2.0	2.0	1152	$1,295	$1.12	43d	1	0.69mi
3418 26th St Lubbock, TX	3.0	2.0	1335	$1,350	$1.01	21d	1	0.72mi
3612 44th St Lubbock, TX	3.0	2.0	1675	$1,850	$1.10	43d	1	0.74mi
4702 31st St Lubbock, TX	3.0	2.0	1600	$1,450	$0.91	43d	1	0.75mi
3319 26th St Lubbock, TX	3.0	2.0	1520	$1,500	$0.99	43d	1	0.79mi
3404 25th St #3 Lubbock, TX	4.0	4.5	2234	$2,400	$1.07	21d	1	0.82mi
3404 42nd St Lubbock, TX	3.0	2.0	1475	$1,500	$1.02	43d	1	0.82mi
3302 28th St Lubbock, TX	3.0	2.5	1660	$1,725	$1.04	21d	1	0.84mi
3712 47th St Lubbock, TX	3.0	2.0	1767	$1,400	$0.79	21d	1	0.87mi
4801 36th St Lubbock, TX	3.0	2.0	1424	$1,275	$0.90	21d	1	0.88mi
4707 42nd St Lubbock, TX	3.0	1.0	1053	$1,049	$1.00	13d	1	0.95mi
4619 43rd St Lubbock, TX	3.0	1.0	1404	$1,500	$1.07	43d	1	0.95mi
3505 46th St Lubbock, TX	2.0	2.0	1686	$1,550	$0.92	43d	1	0.95mi
4818 36th St Lubbock, TX	3.0	2.0	1285	$1,400	$1.09	21d	1	0.95mi
4708 43rd St Lubbock, TX	3.0	1.5	1249	$1,350	$1.08	43d	1	0.96mi
3126 38th St Lubbock, TX	2.0	1.0	1248	$1,195	$0.96	43d	1	0.97mi
2409 Utica Ave Lubbock, TX	3.0	1.5	1693	$1,400	$0.83	21d	1	0.99mi
3119 26th St Lubbock, TX	3.0	3.0	1888	$1,400	$0.74	21d	1	1.01mi
3114 40th St Lubbock, TX	3.0	2.0	1488	$1,375	$0.92	43d	1	1.01mi
3101 33rd St Lubbock, TX	3.0	3.0	1250	$999	$0.80	43d	1	1.01mi
3417 47th St Lubbock, TX	3.0	2.0	1450	$1,550	$1.07	43d	1	1.02mi

Listing history 4 events

1. 2026-04-30
   status Pending
2. 2026-04-20
   listed $154,950 Active
3. 2008-09-25
   soldstatus
4. 2008-07-03
   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: $2,544 · $212/mo
• Projected year-2 tax: $2,836 · $236/mo
• Expected delta: +$291/yr (+$24/mo · 11.4%)

ⓘ 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 (unshaded) · 0% 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

Taxation est. · year 1

• Rental income: $19,024
• − Mortgage interest: −$8,680
• − Property taxes: −$2,544
• − Insurance: −$775
• − Repairs & maintenance: −$1,522
• − Management: −$1,522
• − Depreciation: −$4,508
• Taxable loss: −$526
• Est. tax savings @ 24.0%: +$126
• After-tax cash flow: $2,085/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): 10,137
• Household income: $44,537
• Rent vs Own: 67.7% rent · 32.3% own
• Severe rent burden: 1068.0

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 0.58)
• Race & ethnicity: White 55% Hispanic / Latino 33% Two or more races 15% Black 5% Asian 4%
• Hispanic origin (detail): Mexican 29%
• Common ancestry: Slovak 3% Lithuanian 2% Italian 2%
• Foreign-born: 6% · China, Canada, Vietnam
• Languages at home: 80% English-only · Spanish 15% Chinese 2% Vietnamese 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: ▼ -71.78%
• Current HPI: 272.7482
• Rent YoY: ▲ 5.40%
• Metro: Lubbock, 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

4 events — show timeline

• 2026-04-30 Pending — LARMLS
• 2026-04-20 Listed $154,950 LARMLS
• 2008-09-25 Sold (Public Records) — Public Records
• 2008-07-03 Sold (Public Records) — Public Records

Property tax history

+4.5%/yr

Latest (2025): $2,544 · -11.4% YoY. Source: county tax records.