CashFlowRE
Sign in Sign up
150 Oak Ridge Dr
C Composite 57.25
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 +21.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • Appreciation +5.6/10.0
  • 1% rule +4.6/10.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$295,000

150 Oak Ridge Dr · Center Point, TX 78010
3 bd · 2.0 ba · 1,152 sqft · SingleFamily public records · 29 Days on market
0.52 ac lot

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

Listing remarks

Welcome to this stunning, newly renovated home nestled in the quaint and tranquil town of Center Point. Offering charm, comfort, and modern updates throughout, this inviting home features 3 bedrooms, 2 bathrooms, 1,152 sq. ft. of living space, plus a spacious carport. The primary bedroom offers two large closets, and a private en-suite bathroom. The heart of the home is in the spacious kitchen, complete with quartz countertops adorned with a beautiful tile backsplash, shaker-style cabinets, stainless steel appliances, and an island perfect for meal prep and entertaining. Step outside to enjoy the expansive 0.52-acre lot featuring a fully fenced backyard, perfect for relaxing and enjoying t

Key facts

  • Quartz countertops
  • Spacious kitchen
  • Island for meal prep

Tags

SPACIOUS KITCHENQUARTZ COUNTERTOPSTILE BACKSPLASHSHAKER-STYLE CABINETSSTAINLESS STEEL APPLIANCESISLAND FOR MEAL PREP

Property features AI

Exterior

  • Parking: Attached parking
  • Utilities: Cable available; Septic tank
  • Home design: Single-family residence; Residential property; 1 story
  • Construction: Wood siding; Composition roof; Slab foundation; Built for single-family use
  • Exterior features: Covered patio; Fenced yard; Level lot

Interior

  • Kitchen: Dishwasher; Microwave; Electric range; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Vinyl flooring; Covered patio; Fenced yard
  • Laundry & utility: Electric water heater

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/2.0-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $450 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $284k (3.9% below list).
  • Recommended offer: $284k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 2.0% in Center Point — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Center Point ISD (rural): math 36% / reading 47% proficiency, ranked #359 of 826 in TX (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Center Point El (math 42% / reading 37%, grade F, #1,545 of 4,322 statewide, top 38%, 265 students, 75% FRL).
  • Market conditions: 73 active listings in the ZIP; 422 units permitted in Kerr County in 2024 (322 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($2k loan paydown + $3k appreciation (1.1% local appreciation)).
  • Kerr County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.1% appreciation + 3.0% rent growth), your $83k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($291k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $283,559 (3.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.96%
Cap rate
8.12%
Cash-on-cash
6.53%
DSCR
1.29
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.4%
Equity multiple
1.43×
Total profit
$35,672
Equity at exit
$102,433
10-year hold
IRR
12.3%
Equity multiple
2.51×
Total profit
$124,902
Equity at exit
$137,468

Cash invested: $82,600 (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 78010

Home prices YoY
0.5%
Active inventory
73
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,836 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$120 /mo · $1,445/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$595
Net cashflow
$450

Break-even live

Break-even rent $2,266
Max offer price $295,000
Occupancy floor 79%

Sensitivity live

Price -10% $617 -5% $533 +0% $450 +5% $366 +10% $283
Rent -10% $226 -5% $338 +0% $450 +5% $562 +10% $674
Rate -1.0pp $598 -0.5pp $525 base $450 +0.5pp $373 +1.0pp $296

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
$73,750
Closing costs
$8,850
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.

Listing history 18 events

  1. 2026-06-19
    days on market $295,000 Active 29 DOM
  2. 2026-06-18
    days on market $295,000 Active 28 DOM
  3. 2026-06-17
    days on market $295,000 Active 27 DOM
  4. 2026-06-16
    days on market $295,000 Active 26 DOM
  5. 2026-06-15
    days on market $295,000 Active 25 DOM
  6. 2026-06-14
    days on market $295,000 Active 23 DOM
  7. 2026-06-12
    pricedays on market $295,000 Active 22 DOM
  8. 2026-06-09
    days on market $300,000 Active 19 DOM
  9. 2026-06-08
    days on market $300,000 Active 18 DOM
  10. 2026-06-07
    days on market $300,000 Active 17 DOM
  11. 2026-06-05
    days on market $300,000 Active 14 DOM
  12. 2026-06-03
    days on market $300,000 Active 13 DOM
  13. 2026-06-02
    days on market $300,000 Active 12 DOM
  14. 2026-06-01
    days on market $300,000 Active 11 DOM
  15. 2026-05-31
    days on market $300,000 Active 10 DOM
  16. 2026-05-30
    days on market $300,000 Active 9 DOM
  17. 2026-05-21
    listed $300,000 Active
  18. 2024-08-09
    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
$1,445 · $120/mo
Projected year-2 tax
$5,398 · $450/mo
Expected delta
+$3,953/yr (+$329/mo · 273.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% 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
$34,027
− Mortgage interest
−$16,525
− Property taxes
−$1,445
− Insurance
−$1,475
− Repairs & maintenance
−$2,722
− Management
−$2,722
− Depreciation
−$8,582
Taxable income
$556
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$133
After-tax cash flow
$5,263/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
Center Point ISD
NCES district ID
4813350
Math proficiency
36% ▼ -11.00%
Reading proficiency
47% ▲ 4.00%
Median HH income
$47,127
Composite
35.42/100
National rank
#4939
State rank
#359 of 826 in TX

Livability — Center Point

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
3,819

Population outlook (Kerr County) Hauer SSP2

Today (2025)
54,010 people
By 2030
55,651 · +3.0%
By 2040
58,923 · +9.1%
By 2050
62,117 · +15.0%
By 2075
71,809 · +33.0%
By 2100
77,004 · +42.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 54% Hispanic / Latino 38% Two or more races 26% Asian 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Romanian 5% Lithuanian 2% Serbian 2%
Foreign-born
15% · Canada, Jamaica
Languages at home
70% English-only · Spanish 30%

Political lean MEDSL · Kerr

2024 margin
Solid R (+54.3) · D 22.4% · R 76.8%
2008→2024 swing
-4.8pp toward R · 2008: -49.6pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+51.7 2016: R+56.3 2012: R+59.1 2008: R+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.11%
Current HPI
226.9684
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-21 Listed $300,000 KVMLS
  • 2024-08-09 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,445 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…