CashFlowRE
Sign in Sign up
6714 Highland Grass
C Composite 57.96
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 +20.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • 1% rule +6.2/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$150,000

6714 Highland Grass · Converse, TX 78109
3 bd · 2.0 ba · 1,097 sqft · SingleFamily public records · 55 Days on market
Built 2001 4,617 sqft lot $137/sqft · 25% below area Est $201k · 25% under $23/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great house ready for move in. Great location, freshly paint, tile flooring.

Key facts

  • Water softener
  • Water heater
  • Eat-in kitchen

Tags

NEW HVAC SYSTEMWATER HEATERWATER SOFTENERCERAMIC TILE FLOORINGCOZY CORNER FIREPLACEEAT-IN KITCHEN

Property features AI

Finance

  • HOA & community: Mandatory HOA; Annual HOA fee of $275; Association transfer fee $250; Subdivision: The Fields of Dover (Dover)

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Water system available; Sewer system available; Electric service
  • Home design: Pre-owned single-family home; Accessible / adaptive home; Level entry with no steps; 2+ access exits
  • Construction: Approximately 25 years old; Brick and siding exterior; Slab foundation; Composition roof
  • Exterior features: Level lot; Street paved with curbs; Pool, tennis, clubhouse, park/playground, and basketball court in the community

Interior

  • Kitchen: Eat-in kitchen (12 x 10); Cooktop; Self-cleaning oven; Microwave oven; Stove/Range; Refrigerator; Dishwasher; Disposal
  • Bedrooms: Master bedroom on lower level with full bath (12 x 14); Bedroom 2 (11 x 12); Bedroom 3 (12 x 12)
  • Flooring: Carpeting; Ceramic tile floors
  • Bathrooms: Two full bathrooms; Master bath with tub/shower combination and single vanity (9 x 8)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans throughout; Open floor plan with 1 living area; Eat-in kitchen; Study/Library; Utility room inside; Converted garage; All bedrooms on lower level; Ground level / no steps; Laundry on main level; Washer and dryer connections; Water softener plumbing; City garbage service; Smoke alarm; All window coverings remain; Cable TV available; High speed internet available; Electric water heater
  • Laundry & utility: Washer connection; Dryer connection; Laundry located on main level; Utility room inside

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 $150k.

Deal economics

  • At list price, monthly cash flow is $184 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.4% in Converse — 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 66/100 on livability (#649 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime C-, amenities F, commute F.
  • Judson ISD (suburban): math 21% / reading 33% proficiency, ranked #660 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Judson H S (math 19% / reading 38%, grade F, #1,157 of 1,632 statewide, top 72%, 2,666 students, 62% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: Rents soft (-1.1%/yr); 1152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.12%
Cap rate
7.76%
Cash-on-cash
5.25%
DSCR
1.23
GRM
7.5

CMA / ARV

ARV (median comp)
$201,075
List price
$150,000
Delta
-25.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6032 Pearl Mdw 0.38mi 3/2.0 1,114 (+2%) 8mo $255,000 $229 73
6852 Flatstone Pass 0.25mi 3/2.0 1,211 (+10%) 2mo $189,000 $156 69
7110 Tranquil 0.42mi 3/2.0 1,064 (-3%) 8mo $170,000 $160 69
8852 Staghorn 0.29mi 3/2.0 1,212 (+10%) 8mo $184,000 $152 62
11508 Chestnut Rose 0.50mi 3/2.0 1,213 (+11%) 4mo $182,999 $151 56
11532 Chestnut Rose 0.50mi 3/2.0 1,213 (+11%) 4mo $180,999 $149 56
11536 Chestnut Rose 0.50mi 3/2.0 1,200 (+9%) 6mo $180,499 $150 56
11549 Chestnut Rose 0.51mi 3/2.0 1,213 (+11%) 5mo $208,999 $172 55
11529 Chestnut Rose 0.51mi 3/2.0 1,200 (+9%) 8mo $165,499 $138 54
11564 Chestnut Rose 0.50mi 3/2.0 1,200 (+9%) 8mo $168,499 $140 54
7239 Brisk Brk 0.71mi 3/2.0 1,151 (+5%) 8mo $238,900 $208 52
11517 Chestnut Rose 0.51mi 3/2.0 1,213 (+11%) 9mo $204,049 $168 51

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-11.8%
Equity multiple
0.59×
Total profit
$-17,411
Equity at exit
$22,365
10-year hold
IRR
-8.3%
Equity multiple
0.56×
Total profit
$-18,676
Equity at exit
$12,969

Cash invested: $42,000 (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.

ZIP-level market 78109

Home prices YoY
-17.8%
Rents YoY
-1.1%
Active inventory
1152
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,673 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$266 /mo · $3,191/yr
Insurance
$62
HOA
$23
Vacancy / Maint / Mgmt
$351
Net cashflow
$184

Break-even live

Break-even rent $1,441
Max offer price $150,000
Occupancy floor 84%

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
$37,500
Closing costs
$4,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8206 Longhorn Ridge Dr Converse, TX 3.0 2.0 1386 $1,525 $1.10 2d 1 0.04mi
6846 Columbia Ridge Dr Converse, TX 3.0 2.0 1307 $1,430 $1.09 4d 1 0.18mi
6822 Eden Grove Dr Converse, TX 3.0 2.0 1435 $1,490 $1.04 43d 1 0.24mi
6610 Eastern Clouds Converse, TX 3.0 2.0 1496 $1,660 $1.11 4d 1 0.25mi
8848 Staghorn Ml Converse, TX 3.0 2.0 1212 $1,500 $1.24 4d 1 0.29mi
6907 Saharastone Dr Converse, TX 3.0 3.0 1211 $1,416 $1.17 12d 1 0.31mi
6907 Saharastone Dr Converse, TX 3.0 3.0 1211 $1,310 $1.08 4d 1 0.31mi
6027 Kensinger Pass Converse, TX 3.0 2.0 1332 $1,480 $1.11 4d 1 0.32mi
9019 Gore Cres Converse, TX 3.0–5.0 2.0–3.5 2058 $2,220 $1.08 1d 1 0.45mi
8818 Slumber Ln Converse, TX 3.0 2.0 1259 $1,700 $1.35 1d 1 0.56mi
8827 Slumber Ln Converse, TX 3.0 2.0 1292 $2,000 $1.55 43d 1 0.59mi
5736 Brook Pr San Antonio, TX 3.0 2.5 1497 $1,500 $1.00 23d 1 0.62mi
5631 Pearl Mdw Converse, TX 3.0 2.0 1410 $1,500 $1.06 23d 1 0.63mi
9234 Foxing Blfs Converse, TX 3.0 2.5 1414 $1,825 $1.29 3d 1 0.66mi
8304 Heights Vly Converse, TX 3.0 2.0 1249 $1,450 $1.16 14d 1 0.66mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 14d 1 0.67mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 23d 1 0.67mi
5735 Cool River Way San Antonio, TX 3.0–5.0 2.0–3.5 2059 $1,929 $0.94 1d 5 0.70mi
6426 Thorpe Holw Converse, TX 3.0 2.5 1414 $1,600 $1.13 23d 1 0.83mi
8355 Crestway Dr Unit 710 Converse, TX 2.0 2.0 865 $947 $1.09 3d 1 0.84mi
9213 Groff Lndg Converse, TX 3.0 2.0 1344 $1,600 $1.19 11d 1 0.86mi
8511 Amistad Cv Converse, TX 3.0 2.0 1440 $1,479 $1.03 4d 1 0.87mi
5170 Fowler Crst Converse, TX 3.0 2.0 1450 $1,695 $1.17 4d 1 0.89mi
8833 Binz Engleman Rd Unit 710 Converse, TX 2.0 2.0 1097 $950 $0.87 3d 1 0.90mi
9204 Canyon Bnd Unit 2 Converse, TX 3.0 2.5 1372 $1,495 $1.09 43d 1 0.91mi
5135 Fowler Crst Converse, TX 3.0 2.0 1266 $1,950 $1.54 4d 1 0.92mi
5223 Hornbeck Hts Converse, TX 3.0 2.0 1440 $1,795 $1.25 43d 1 0.94mi
5506 Rio Cyn Unit 2 Converse, TX 3.0 2.0 1351 $1,549 $1.15 43d 1 0.96mi
10814 Lillia BR San Antonio, TX 3.0 2.0 1266 $1,600 $1.26 43d 1 0.97mi
8803 Barrow Path Converse, TX 3.0 2.0 1440 $1,570 $1.09 23d 1 0.97mi
317 Vivian Dr Converse, TX 3.0 2.0 1454 $1,650 $1.13 2d 1 0.98mi
5435 Devils Gate Unit 1 Converse, TX 3.0 2.0 1243 $1,650 $1.33 14d 1 0.99mi
5435 Devils Gate Converse, TX 3.0 2.0 1243 $1,650 $1.33 2d 1 0.99mi
5107 Hornbeck Hts Converse, TX 3.0 2.0 1266 $1,496 $1.18 4d 1 1.00mi
5423 Devils Gate Converse, TX 3.0 2.0 1287 $1,650 $1.28 11d 1 1.00mi
7611 Overview Pl San Antonio, TX 3.0 2.0 1451 $1,750 $1.21 14d 1 1.02mi
9115 Griffith Run Converse, TX 3.0 2.0 1266 $1,521 $1.20 43d 1 1.02mi
9211 Griffith Run Converse, TX 3.0 2.0 1266 $1,446 $1.14 4d 1 1.06mi
305 Jeanette Dr Converse, TX 3.0 2.0 1084 $1,600 $1.48 23d 1 1.06mi
309 Jeanette Dr Converse, TX 4.0 2.0 1105 $1,595 $1.44 23d 1 1.07mi

HOA detail

Monthly dues
$23 · $276/yr

Listing history 25 events

  1. 2026-06-18
    days on market $150,000 Active 55 DOM
  2. 2026-06-17
    days on market $150,000 Active 54 DOM
  3. 2026-06-16
    days on market $150,000 Active 53 DOM
  4. 2026-06-15
    days on market $150,000 Active 52 DOM
  5. 2026-06-13
    statusdays on market $150,000 Active 50 DOM
  6. 2026-06-09
    days on market $150,000 Price Change 46 DOM
  7. 2026-06-08
    days on market $150,000 Price Change 45 DOM
  8. 2026-06-07
    days on market $150,000 Price Change 44 DOM
  9. 2026-06-04
    days on market $150,000 Price Change 41 DOM
  10. 2026-06-03
    days on market $150,000 Price Change 40 DOM
  11. 2026-06-02
    days on market $150,000 Price Change 39 DOM
  12. 2026-06-01
    days on market $150,000 Price Change 38 DOM
  13. 2026-05-31
    pricestatusdays on market $150,000 Price Change 37 DOM
  14. 2026-05-10
    price $160,000 814-char remark
  15. 2026-04-24
    listed $170,000 New 814-char remark
  16. 2017-08-31
    soldstatus Sold 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  17. 2017-08-31
    soldstatus
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  18. 2017-07-25
    status Pending 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  19. 2017-07-16
    historical Active Option 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  20. 2017-07-10
    price $124,900 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  21. 2017-06-06
    status Back on Market 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  22. 2017-05-31
    historical Active Option 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  23. 2017-05-20
    listed $129,900 New 77-char remark
    Show marketing remark (77 chars)

    Great house ready for move in. Great location, freshly paint, tile flooring.

  24. 2005-03-09
    soldstatus
    Show marketing remark (312 chars)

    PC1016 VA VENDEE FINANCING AVAILABLE! VA VENDEE LOAN IS AVAILABLE FOR VETERAN, NON-VETERAN, INVESTORS, AND OWNER OCCUPANTS. PLEASE REFER TO WWW.OCWEN.COM FOR DISCLOSURE AND SIMULTANEOUS LISTING EXPIRATION DATE. CALL FOR VA FORMS OR GO TO WWW.OCWEN.COM FAX OFFERS TO CATHY @ 525-8623. DON'T MISS OUT ON THIS ONE!

  25. 2004-04-23
    listed $70,225
    Show marketing remark (312 chars)

    PC1016 VA VENDEE FINANCING AVAILABLE! VA VENDEE LOAN IS AVAILABLE FOR VETERAN, NON-VETERAN, INVESTORS, AND OWNER OCCUPANTS. PLEASE REFER TO WWW.OCWEN.COM FOR DISCLOSURE AND SIMULTANEOUS LISTING EXPIRATION DATE. CALL FOR VA FORMS OR GO TO WWW.OCWEN.COM FAX OFFERS TO CATHY @ 525-8623. DON'T MISS OUT ON THIS ONE!

ⓘ 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
$3,191 · $266/mo
Projected year-2 tax
$3,191 · $266/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$20,080
− Mortgage interest
−$8,402
− Property taxes
−$3,191
− Insurance
−$750
− Repairs & maintenance
−$1,606
− Management
−$1,606
− HOA
−$276
− Depreciation
−$4,364
Taxable loss
−$116
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$28
After-tax cash flow
$2,234/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
Judson ISD
NCES district ID
4824990
Math proficiency
21% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$57,542
Composite
24.39/100
National rank
#7689
State rank
#660 of 826 in TX

Livability — Converse

Score
66/100
State rank
#649
US rank
#12250

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
City population
63,067
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
63,067
Household income
$91,320
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
1732.0

Population outlook (Bexar County) Hauer SSP2

Today (2025)
2,336,851 people
By 2030
2,560,728 · +9.6%
By 2040
3,020,569 · +29.3%
By 2050
3,493,522 · +49.5%
By 2075
4,668,459 · +99.8%
By 2100
5,533,242 · +136.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 44% White 27% Two or more races 21% Black 21% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 4%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
71% English-only · Spanish 23% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Bexar

2024 margin
Lean D (+9.8) · D 54.3% · R 44.6% · Other 1.1%
2008→2024 swing
+4.2pp toward D · 2008: 5.6pp · 2024: 9.8pp
All cycles
2024: D+9.8 2020: D+18.2 2016: D+13.5 2012: D+4.6 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.02%
Current HPI
236.4923
Rent YoY
▼ -1.08%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+113.6% since first listed
13 events — show timeline
  • 2026-05-30 Price Changed $150,000 LERA
  • 2026-05-10 Price Changed $160,000 LERA
  • 2026-04-24 Listed $170,000 LERA
  • 2017-08-31 Sold (MLS) LERA
  • 2017-08-31 Sold (Public Records) Public Records
  • 2017-07-25 Pending LERA
  • 2017-07-16 Contingent LERA
  • 2017-07-10 Price Changed $124,900 LERA
  • 2017-06-06 Relisted LERA
  • 2017-05-31 Contingent LERA
  • 2017-05-20 Listed $129,900 LERA
  • 2005-03-09 Sold (MLS) LERA
  • 2004-04-23 Listed $70,225 LERA

Property tax history

+12.5%/yr

Latest (2025): $3,191 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…