CashFlowRE
Sign in Sign up
801 4th St
D- Composite 39.93
Why this score? — see what drove the D- 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 +9.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.4/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$155,000

801 4th St · Smyer, TX 79367
3 bd · 2.0 ba · 1,525 sqft · SingleFamily · 1 Days on market
Built 1994 10,799 sqft lot ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

Key facts

  • Large sunroom
  • Updated kitchen
  • Mature trees

Tags

UPDATED KITCHENLARGE SUNROOMMATURE TREES

Property features AI

Finance

  • Other: Annual tax amount listed

Exterior

  • Parking: 2-space carport
  • Home design: Single-family residence; Residential property; Single-family zoning
  • Construction: Lap siding exterior; Metal roof; Pillar/post/pier foundation; Built area: 1,525 (above grade)
  • Exterior features: Exterior storage; Wood fencing; Paved road access

Interior

  • Kitchen: Electric range
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Ceiling fans for cooling; Wall/window air conditioning units
  • Interior features: Ceiling fans; Pantry; Storage (interior)

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 $155k.

Deal economics

  • At list price, monthly cash flow is $-117 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (10.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $121k (22.1% below list).
  • Recommended offer: $121k (22.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#581 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools D+, crime F.
  • Smyer ISD (rural): math 49% / reading 47% proficiency, ranked #206 of 826 in TX (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 7 units permitted in Hockley County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.9% local appreciation)).
  • Hockley County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,817 (22.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
5.39%
Cash-on-cash
-3.23%
DSCR
0.86
GRM
10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.86% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.87×
Total profit
$-5,544
Equity at exit
$51,822
10-year hold
IRR
2.6%
Equity multiple
1.31×
Total profit
$13,523
Equity at exit
$68,029

Cash invested: $43,400 (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 79367

Home prices YoY
0.9%
Active inventory
11
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$-117

Break-even live

Break-even rent $1,356
Max offer price $138,111
Occupancy floor

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
$38,750
Closing costs
$4,650
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 24 events

  1. 2026-06-18
    days on marketlisting id $155,000 Active 1 DOM
  2. 2026-06-18
    days on market $155,000 Active 42 DOM
  3. 2026-06-17
    price $155,000 Active 41 DOM
  4. 2026-06-17
    days on market $160,000 Active 41 DOM
  5. 2026-06-16
    days on market $160,000 Active 40 DOM
  6. 2026-06-15
    days on market $160,000 Active 39 DOM
  7. 2026-06-14
    days on market $160,000 Active 37 DOM
  8. 2026-06-10
    days on market $160,000 Active 34 DOM
  9. 2026-06-09
    days on market $160,000 Active 33 DOM
  10. 2026-06-08
    days on market $160,000 Active 32 DOM
  11. 2026-06-07
    days on market $160,000 Active 31 DOM
  12. 2026-06-03
    days on market $160,000 Active 27 DOM
  13. 2026-06-02
    days on market $160,000 Active 26 DOM
  14. 2026-06-01
    days on market $160,000 Active 25 DOM
  15. 2026-05-31
    days on market $160,000 Active 24 DOM
  16. 2026-05-30
    days on market $160,000 Active 23 DOM
  17. 2026-05-07
    listed $160,000 Active 980-char remark
  18. 2025-10-15
    soldstatus Closed 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  19. 2025-09-20
    status Pending 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  20. 2025-09-05
    price $135,000 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  21. 2025-08-12
    price $144,999 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  22. 2025-07-29
    price $154,000 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  23. 2025-06-22
    price $159,000 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

  24. 2025-06-06
    listed $165,000 Active 1106-char remark
    Show marketing remark (1106 chars)

    Fresh Price Reduction!!! - Welcome to 801 4th St in Smyer, TX — a spacious and beautifully updated 2-bedroom, 2-bath home offering 1,525 square feet of flexible living space. One of the highlights of this property is a large additional room that offers endless potential. Whether you need a third bedroom, a dedicated home office, or a formal dining area, this oversized bonus room is ready to adapt to your lifestyle. The home features an open-concept layout with marble-look tile flooring, a fully updated kitchen with granite countertops, modern black cabinetry, stainless steel appliances, and a walk-in pantry. A bright sunroom adds even more space to relax or entertain. The two main bedrooms are generously sized with original hardwood floors and easy access to two full bathrooms. Sitting on a spacious double lot with mature shade trees, a covered carport, and plenty of outdoor space, this home also boasts a prime location just a 1-minute walk from Smyer ISD schools. Enjoy the peace of small-town living with the convenience of being only 20 minutes from Lubbock. This home is a must-see!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 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
$14,498
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$4,509
Taxable loss
−$4,113
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$987
After-tax cash flow
$-413/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
Smyer ISD
NCES district ID
4840590
Math proficiency
49% ▲ 15.00%
Reading proficiency
47% ▲ 9.00%
Median HH income
$49,331
Composite
41.08/100
National rank
#3574
State rank
#206 of 826 in TX

Livability — Smyer

Score
67/100
State rank
#581
US rank
#11104

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Smyer, TX
City population
602
Population (ZIP)
602

Population outlook (Hockley County) Hauer SSP2

Today (2025)
25,295 people
By 2030
26,230 · +3.7%
By 2040
28,268 · +11.8%
By 2050
30,536 · +20.7%
By 2075
36,867 · +45.7%
By 2100
40,662 · +60.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (59%)
Race & ethnicity
White 59% Hispanic / Latino 32% Two or more races 30% Black 2%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Slovak 2% Italian 2% Lithuanian 1%
Foreign-born
0% · Canada
Languages at home
84% English-only · Spanish 16%

Political lean MEDSL · Hockley

2024 margin
Solid R (+66.3) · D 16.6% · R 82.8%
2008→2024 swing
-14.0pp toward R · 2008: -52.3pp · 2024: -66.3pp
All cycles
2024: R+66.3 2020: R+62.4 2016: R+62.3 2012: R+57.0 2008: R+52.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.86%
Current HPI
99.9061
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

-6.1% since first listed
9 events — show timeline
  • 2026-06-17 Price Changed $155,000 LARMLS
  • 2026-05-07 Listed $160,000 LARMLS
  • 2025-10-15 Sold (MLS) LARMLS
  • 2025-09-20 Pending LARMLS
  • 2025-09-05 Price Changed $135,000 LARMLS
  • 2025-08-12 Price Changed $144,999 LARMLS
  • 2025-07-29 Price Changed $154,000 LARMLS
  • 2025-06-22 Price Changed $159,000 LARMLS
  • 2025-06-06 Listed $165,000 LARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…