CashFlowRE
Sign in Sign up
340 Fielden St
C Composite 58.45
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 +19.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.0/10.0
  • DSCR +6.0/10.0
  • Livability +3.9/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

340 Fielden St · Texarkana, TX 75501
2 bd · 1.0 ba · 1,363 sqft · SingleFamily public records · 39 Days on market
0.48 ac lot $73/sqft · 33% below area Est $150k · 33% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This charming cottage-style home is full of potential! Offering 2 bedrooms, 1 bathroom, and approximately 1,363 sq. ft. , the home features a spacious layout where the living area flows into a large dining room and kitchen, creating a warm and welcoming feel. The centrally located bathroom includes a shower and is conveniently situated between both bedrooms. Outside, the shaded 0.48 acre yard provides plenty of room to enjoy the outdoors, complete with a chain-link fence and storage building. With a little updating and personal touch, this adorable property could truly become a hidden gem. Whether you're searching for your first home, an investment opportunity, or a cozy place to make your

Key facts

  • Large dining room
  • Storage building
  • Shaded yard

Tags

COTTAGE STYLE HOMESPACIOUS LAYOUTLARGE DINING ROOMSHADED YARDSTORAGE BUILDING

Property features AI

Exterior

  • Parking: Detached carport (1 covered space); 1 total parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Residential property
  • Construction: Frame construction; Shingle roof; Pillar/post/pier foundation; Built on a 0.48-acre lot
  • Exterior features: Chain link fencing; Outbuilding and storage on the property; City street frontage

Interior

  • Kitchen: Dishwasher
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Dishwasher

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $104 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.3% in Texarkana — 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 77/100 on livability (#93 in TX, #3,241 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, schools D, crime D.
  • Texarkana ISD (urban): math 36% / reading 41% proficiency, ranked #472 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 320 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($97k) 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

  • Climate carrying-cost: extreme-heat days projected 7→22/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 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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 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?
  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
1.10%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
7.6

CMA / ARV

ARV (median comp)
$149,985
List price
$99,900
Delta
-33.39%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2708 Weaver Pl 0.46mi 3/1.5 (+1) 1,331 (-2%) 9mo $165,000 $124 60
2914 Sunset Rd 0.30mi 3/2.0 (+1) 1,283 (-6%) 11mo $119,900 $93 58
3506 Robinhood Ln 0.47mi 3/2.0 (+1) 1,323 (-3%) 19mo $187,900 $142 48

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 · 1.63% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.61×
Total profit
$-10,999
Equity at exit
$14,895
10-year hold
IRR
-3.9%
Equity multiple
0.76×
Total profit
$-6,773
Equity at exit
$8,638

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.

ZIP-level market 75501

Home prices YoY
-34.9%
Rents YoY
1.6%
Active inventory
320
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,102 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$201 /mo · $2,413/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$104

Break-even live

Break-even rent $970
Max offer price $99,900
Occupancy floor 86%

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

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
313-315 Brookwood Dr Unit 315 Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 0.45mi
315 Brookwood Dr Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 0.45mi
1504 Colorado St Texarkana, TX 3.0 2.0 1298 $1,595 $1.23 43d 1 1.32mi

Listing history 23 events

  1. 2026-06-19
    days on market $99,900 Active 39 DOM
  2. 2026-06-18
    days on market $99,900 Active 38 DOM
  3. 2026-06-17
    days on market $99,900 Active 37 DOM
  4. 2026-06-16
    days on market $99,900 Active 36 DOM
  5. 2026-06-15
    days on market $99,900 Active 35 DOM
  6. 2026-06-14
    days on market $99,900 Active 33 DOM
  7. 2026-06-13
    days on market $99,900 Active 32 DOM
  8. 2026-06-10
    days on market $99,900 Active 30 DOM
  9. 2026-06-09
    days on market $99,900 Active 29 DOM
  10. 2026-06-08
    days on market $99,900 Active 28 DOM
  11. 2026-06-07
    days on market $99,900 Active 27 DOM
  12. 2026-06-05
    days on market $99,900 Active 24 DOM
  13. 2026-06-02
    days on market $99,900 Active 22 DOM
  14. 2026-06-01
    days on market $99,900 Active 21 DOM
  15. 2026-05-31
    days on market $99,900 Active 20 DOM
  16. 2026-05-30
    days on market $99,900 Active 19 DOM
  17. 2026-05-11
    listed $105,000 Active 781-char remark
  18. 2026-04-15
    historical
  19. 2026-04-09
    price $79,900
  20. 2026-03-27
    price $89,000
  21. 2026-03-19
    price $94,500
  22. 2026-03-13
    price $99,900
  23. 2026-02-25
    listed $109,900 Active

ⓘ 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
$2,413 · $201/mo
Projected year-2 tax
$2,413 · $201/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$13,224
− Mortgage interest
−$5,596
− Property taxes
−$2,413
− Insurance
−$500
− Repairs & maintenance
−$1,058
− Management
−$1,058
− Depreciation
−$2,906
Taxable loss
−$306
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$73
After-tax cash flow
$1,322/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
Texarkana ISD
NCES district ID
4842480
Math proficiency
36% ▼ -7.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,692
Composite
31.87/100
National rank
#5867
State rank
#472 of 826 in TX

Livability — Texarkana

Score
77/100
State rank
#93
US rank
#3241

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, TX
County
Bowie County · 61,238 people
City population
61,238
Metro
Texarkana, TX-AR
Population (ZIP)
34,866
Household income
$45,995
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
1289.0

Population outlook (Bowie County) Hauer SSP2

Today (2025)
94,699 people
By 2030
94,824 · +0.1%
By 2040
94,870 · +0.2%
By 2050
93,686 · -1.1%
By 2075
90,082 · -4.9%
By 2100
76,579 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Black 33% Hispanic / Latino 9% Two or more races 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Lithuanian 1% Portuguese 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Bowie

2024 margin
Solid R (+48.7) · D 25.3% · R 74.0%
2008→2024 swing
-10.8pp toward R · 2008: -37.9pp · 2024: -48.7pp
All cycles
2024: R+48.7 2020: R+42.8 2016: R+46.6 2012: R+41.5 2008: R+37.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.14%
Current HPI
147.9402
Rent YoY
▲ 1.63%
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-9.1% since first listed
8 events — show timeline
  • 2026-05-22 Price Changed $99,900 TBOR
  • 2026-05-11 Listed $105,000 TBOR
  • 2026-04-15 Listing Removed NTREIS
  • 2026-04-09 Price Changed $79,900 NTREIS
  • 2026-03-27 Price Changed $89,000 NTREIS
  • 2026-03-19 Price Changed $94,500 NTREIS
  • 2026-03-13 Price Changed $99,900 NTREIS
  • 2026-02-25 Listed $109,900 NTREIS

Property tax history

+4.2%/yr

Latest (2025): $2,413 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…