CashFlowRE
Sign in Sign up
6 Childers Dr
A- Composite 84.0
Why this score? — see what drove the A- 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
  • Appreciation +5.5/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.9/5.0
  • Livability +3.6/5.0
  • Schools +2.0/10.0

$99,900

6 Childers Dr · Orange, TX 77630
4 bd · 1.5 ba · 1,538 sqft · SingleFamily public records · 34 Days on market
Built 1952 Good condition 7,405 sqft lot Garage $65/sqft · 23% below area Est $130k · 23% under ↓ 16% since listing

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

Listing remarks

Come start your next chapter in this spacious 4-bedroom home! Recent updates make this property a great opportunity to move right in and add your personal touch. The spacious main living area provides a comfortable space for relaxing or gathering, while the kitchen and dining area offer a functional layout for everyday meals. With four bedrooms, there’s flexibility for guests, a home office, or hobbies. For investors, this property offers an additional opportunity to build on its rental potential. Whether you’re looking for a primary residence or your next investment property, this home offers flexibility and potential in a convenient location.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Listed 33 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 3.8% 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+, amenities F.
  • West Orange-Cove CISD (suburban): math 17% / reading 21% proficiency, ranked #784 of 826 in TX (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West Orange-Stark El (math 14% / reading 17%, grade F, #3,990 of 4,322 statewide, top 93%, 1,130 students, 94% FRL); West Orange-Stark Middle (math 20% / reading 20%, grade F, #1,428 of 1,662 statewide, top 87%, 505 students, 92% FRL); West Orange-Stark H S (math 19% / reading 31%, grade F, #1,250 of 1,632 statewide, top 77%, 660 students, 88% FRL).
  • Market conditions: Rents rising fast (+5.7%/yr); 557 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals lingering (median 34d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 51% of comp listings sitting > 30 days — soft ceiling on asking rent; 235 units permitted in Orange County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($691 loan paydown + $1k appreciation (1.0% local appreciation)).
  • Orange County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.0% appreciation + 5.7% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago 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: property tax is 2.8% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.54% ✓
Cap rate
11.30%
Cash-on-cash
17.89%
DSCR
1.80
GRM
5.4

CMA / ARV

ARV (median comp)
$129,891
List price
$99,900
Delta
-23.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2210 Link Ave 0.17mi 3/2.0 (-1) 1,548 (+1%) 10mo $135,000 $87 76
2413 Mckee Dr 0.33mi 3/1.0 (-1) 1,547 (+1%) 8mo $129,990 $84 70
2008 Coronado Pl 0.51mi 3/2.0 (-1) 1,616 (+5%) 1mo $174,900 $108 60
2313 Mckee Dr 0.26mi 3/2.0 (-1) 1,677 (+9%) 13mo $159,900 $95 54
1218 Jayway St 0.62mi 3/2.0 (-1) 1,656 (+8%) 0mo $99,900 $60 51
2324 Manley Cir 0.73mi 3/1.5 (-1) 1,360 (-12%) 9mo $129,900 $96 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.01% appreciation · 5.71% rent growth · sell at horizon

5-year hold
IRR
22.4%
Equity multiple
2.17×
Total profit
$32,866
Equity at exit
$34,156
10-year hold
IRR
27.1%
Equity multiple
4.60×
Total profit
$100,662
Equity at exit
$45,430

Cash invested: $27,972 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
24 active · 10 under contract
Months of supply
28.8 mo (3%/mo absorbed)
Median asking
$129,975 ($80/sqft)
Median days on market
69 d
This list price
38% of active listings are priced below it
ARV vs active asking
+4.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 77630

Home prices YoY
0.4%
Rents YoY
5.7%
Active inventory
557
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,536 high interval (Pro) →
Mortgage (P&I)
−$524
Tax from tax record
−$231 /mo · $2,776/yr
Insurance
−$42
HOA
−$0
Vacancy / Maint / Mgmt
−$323
Net cashflow
$417

Break-even live

Break-even rent $1,009
Max offer price $99,900
Occupancy floor 68%

Sensitivity live

Price -10% $474 -5% $445 +0% $417 +5% $389 +10% $360
Rent -10% $296 -5% $356 +0% $417 +5% $478 +10% $538
Rate -1.0pp $467 -0.5pp $442 base $417 +0.5pp $391 +1.0pp $365

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
$24,975
Closing costs
$2,997
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1117 18th St Orange, TX 4.0 2.0 1716 $1,500 $0.87 184d 1 0.35mi
2331 Coronado Pl Orange, TX 4.0 1.0 1289 $1,495 $1.16 10d 1 0.49mi
1010 N 16th St Orange, TX 3.0 1.5 1100 $1,500 $1.36 10d 1 0.55mi
2801 W Sunset Dr Orange, TX 1.0–3.0 1.0–2.0 1113 $1,250 $1.12 0d 17 0.57mi
2208 Monterrey Dr Orange, TX 3.0 1.0 1132 $1,200 $1.06 184d 1 0.62mi
3 Pacific Cir Orange, TX 4.0 1.0 1361 $1,500 $1.10 162d 1 0.66mi
12 Putnam Ave Orange, TX 3.0 1.5 1373 $1,500 $1.09 33d 1 0.67mi
1711 11th St Orange, TX 3.0 1.0 1356 $949 $0.70 2d 1 0.67mi
1205 Wrenway Orange, TX 4.0 2.0 1551 $1,775 $1.14 154d 1 0.67mi
1120 28th St Orange, TX 3.0 1.0 1308 $1,500 $1.15 184d 1 0.70mi
9 W Eads Ave Orange, TX 3.0 2.0 1255 $1,400 $1.12 184d 1 0.72mi
6 W Eads Ave Orange, TX 3.0 2.0 1100 $1,400 $1.27 0d 1 0.77mi
1030 Clairmont Dr Orange, TX 3.0 2.0 1372 $1,850 $1.35 162d 1 0.89mi
3000 MacArthur Dr Orange, TX 3.0 2.0 1200 $1,330 $1.11 50d 1 0.91mi
3000 MacArthur Dr Orange, TX 3.0 1.0–2.0 791 $1,330 $1.68 2d 18 0.91mi
210 Florence St Orange, TX 3.0 1.0 1064 $1,425 $1.34 184d 1 1.01mi
2306 Butler Dr Orange, TX 3.0 1.0 1375 $1,250 $0.91 12d 1 1.02mi
2306 Butler Dr Orange, TX 3.0 1.0 1375 $1,250 $0.91 0d 1 1.02mi
207 Florence St West Orange, TX 4.0 2.0 1904 $2,225 $1.17 10d 1 1.04mi
205 Gloria St West Orange, TX 3.0 2.0 1225 $1,300 $1.06 184d 1 1.05mi
2602 Tanglewood St West Orange, TX 4.0 2.0 1306 $1,250 $0.96 154d 1 1.06mi
2325 Butler Dr Orange, TX 3.0 2.0 1324 $1,425 $1.08 38d 1 1.08mi
1405 Main Ave Orange, TX 4.0 2.0 1802 $1,500 $0.83 10d 1 1.11mi
3333 Ridgemont Dr Unit 401 Orange, TX 3.0 2.0 1700 $1,725 $1.01 162d 1 1.11mi
3333 Ridgemont Dr Orange, TX 3.0 1.0–2.0 1084 $1,440 $1.33 0d 25 1.13mi
101 Azalea Ave Unit A Orange, TX 3.0 1.0 1200 $2,000 $1.67 1d 1 1.14mi
101 Azalea Ave Unit A Orange, TX 3.0 1.0 1200 $2,000 $1.67 184d 1 1.14mi
3 Circle R Orange, TX 3.0 1.0 1672 $2,325 $1.39 10d 1 1.21mi
403 Bluebonnet Dr Orange, TX 3.0 1.0 1196 $1,200 $1.00 10d 1 1.24mi
302 Bridal Wreath Ave Orange, TX 3.0 1.0 1182 $1,195 $1.01 184d 1 1.24mi
306 Bridal Wreath Ave Orange, TX 3.0 1.0 1529 $1,195 $0.78 162d 1 1.26mi
1118 3rd St Orange, TX 4.0 2.0 1702 $1,400 $0.82 29d 1 1.29mi
3615 Ridgemont Dr Orange, TX 3.0 1.0 1266 $1,275 $1.01 184d 1 1.30mi
436 Gardenia Ave Orange, TX 3.0 1.0 1238 $1,300 $1.05 10d 1 1.31mi
1907 Walnut Ave Orange, TX 3.0 1.5 1360 $1,475 $1.08 154d 1 1.34mi
3901 Beverly Ave Orange, TX 3.0 2.0 1359 $1,500 $1.10 154d 1 1.41mi
412 Azalea Ave Orange, TX 4.0 2.0 1472 $1,525 $1.04 12d 1 1.41mi
412 Azalea Ave Orange, TX 4.0 2.0 1472 $1,525 $1.04 0d 1 1.41mi
3715 Ridgemont Dr Orange, TX 3.0 1.0 1515 $1,195 $0.79 2d 1 1.44mi

Property features AI

Finance

Financial info
Annual taxes: $3,705.23

Exterior

Parking
Attached garage1 garage spaceCarport1 carport space
Utilities
Public waterPublic sewer
Home design
Residential propertySingle Family ResidenceSingle Family
Construction
Frame constructionComposition roofSlab foundationBuilt on lot size 62x118
Exterior features
Covered patioPatio

Interior

Kitchen
Range
Flooring
LaminateTile
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
No heatingCeiling fan(s)Window unit(s)
Interior features
RangeLaminate flooringTile flooringCeiling fan(s)Window unit(s)

Listing history 50 events

  1. 2026-11-08
    days on market $99,900 Active 34 DOM
  2. 2026-11-07
    days on market $99,900 Active 33 DOM
  3. 2026-11-06
    days on market $99,900 Active 32 DOM
  4. 2026-11-05
    days on market $99,900 Active 31 DOM
  5. 2026-11-04
    days on market $99,900 Active 30 DOM
  6. 2026-11-02
    days on market $99,900 Active 28 DOM
  7. 2026-11-01
    days on market $99,900 Active 27 DOM
  8. 2026-10-31
    days on market $99,900 Active 26 DOM
  9. 2026-10-30
    days on market $99,900 Active 25 DOM
  10. 2026-10-29
    days on market $99,900 Active 24 DOM
  11. 2026-10-28
    days on market $99,900 Active 23 DOM
  12. 2026-10-27
    days on market $99,900 Active 22 DOM
  13. 2026-10-26
    days on market $99,900 Active 21 DOM
  14. 2026-10-25
    days on market $99,900 Active 20 DOM
  15. 2026-10-24
    days on market $99,900 Active 19 DOM
  16. 2026-10-23
    days on market $99,900 Active 18 DOM
  17. 2026-10-22
    days on market $99,900 Active 17 DOM
  18. 2026-10-21
    days on market $99,900 Active 16 DOM
  19. 2026-10-20
    days on market $99,900 Active 15 DOM
  20. 2026-10-19
    days on market $99,900 Active 14 DOM
  21. 2026-10-18
    days on market $99,900 Active 13 DOM
  22. 2026-10-17
    days on market $99,900 Active 12 DOM
  23. 2026-10-16
    days on market $99,900 Active 11 DOM
  24. 2026-10-15
    days on market $99,900 Active 10 DOM
  25. 2026-10-14
    days on market $99,900 Active 9 DOM
  26. 2026-10-13
    days on market $99,900 Active 8 DOM
  27. 2026-10-12
    days on market $99,900 Active 7 DOM
  28. 2026-10-11
    days on market $99,900 Active 6 DOM
  29. 2026-10-10
    days on market $99,900 Active 5 DOM
  30. 2026-10-09
    days on market $99,900 Active 4 DOM
  31. 2026-10-08
    days on market $99,900 Active 3 DOM
  32. 2026-10-07
    days on market $99,900 Active 2 DOM
  33. 2026-10-05
    remarks 681-char remark
  34. 2026-10-05
    pricedays on marketlisting id $99,900 Active 1 DOM
  35. 2026-10-02
    days on market $109,000 Active 128 DOM
  36. 2026-10-01
    days on market $109,000 Active 127 DOM
  37. 2026-09-30
    days on market $109,000 Active 126 DOM
  38. 2026-09-29
    days on market $109,000 Active 125 DOM
  39. 2026-09-28
    days on market $109,000 Active 124 DOM
  40. 2026-09-27
    days on market $109,000 Active 123 DOM
  41. 2026-09-26
    days on market $109,000 Active 122 DOM
  42. 2026-09-25
    days on market $109,000 Active 121 DOM
  43. 2026-09-24
    days on market $109,000 Active 120 DOM
  44. 2026-09-23
    days on market $109,000 Active 119 DOM
  45. 2026-09-22
    days on market $109,000 Active 118 DOM
  46. 2026-09-21
    days on market $109,000 Active 117 DOM
  47. 2026-09-20
    days on market $109,000 Active 116 DOM
  48. 2026-09-18
    days on market $109,000 Active 114 DOM
  49. 2026-09-17
    days on market $109,000 Active 113 DOM
  50. 2026-09-16
    days on market $109,000 Active 112 DOM

ⓘ 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
$2,776 · $231/mo
Projected year-2 tax
$2,776 · $231/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,438
− Mortgage interest
−$5,596
− Property taxes
−$2,776
− Insurance
−$500
− Repairs & maintenance
−$1,475
− Management
−$1,475
− Depreciation
−$2,906
Taxable income
$3,710
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$890
After-tax cash flow
$4,113/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.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $7,690–$23,070 screening

This 4-bedroom, 1.5-bath home in Orange County is in good condition with recent updates, making it a great opportunity for move-in and personalization.

Value-add opportunities

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value. ↑
  • Rental Clean gutters — Clean gutters improve drainage and reduce maintenance costs for tenants. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary West Orange-Stark El F TX #3,990/4,322 Nat'l #36,161/41,679 Middle West Orange-Stark Middle F TX #1,428/1,662 Nat'l #11,652/14,009 High West Orange-Stark H S F TX #1,250/1,632 Nat'l #12,347/17,239

Schools (NCES district)

District
West Orange-Cove CISD
NCES district ID
4845090
Math proficiency
17% ▼ -7.00%
Reading proficiency
21% ▼ -2.00%
Median HH income
$37,329
Composite
15.86/100
National rank
#9260
State rank
#784 of 826 in TX
B Composite livability gradescore 71/100

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 · 88,065 people
City population
22,976
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
28,983
Household income
$64,373
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
12% of renters

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
Majority White (64%)
Race & ethnicity
White 64% Black 21% Hispanic / Latino 11% Two or more races 9%
Hispanic origin (detail)
Mexican 7%
Languages at home
91% English-only · Spanish 7% French/Haitian/Cajun 1% Other Asian/Pacific 1%

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
—

Price history

-15.7% since first listed
10 events — show timeline
  • 2026-10-05 Listed $99,900 BBOR
  • 2026-08-14 Price Changed $109,000 BBOR
  • 2026-03-16 Price Changed $125,000 BBOR
  • 2023-11-02 Price Changed $111,000 BBOR
  • 2023-09-20 Listed $118,500 BBOR
  • 2021-08-30 Sold (Public Records) — Public Records
  • 2019-11-12 Sold (Public Records) — Public Records
  • 2019-11-12 Sold (Public Records) — Public Records
  • 2019-07-05 Sold (Public Records) — Public Records
  • 2008-05-27 Sold (Public Records) — Public Records

Property tax history

+3.4%/yr

Latest (2026): $2,776 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…