CashFlowRE
Sign in Sign up
1502 Avenue N N
B Composite 74.76
Why this score? — see what drove the B 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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$220,000

1502 Avenue N N · Anson, TX 79501
3 bd · 2.0 ba · 1,305 sqft · SingleFamily public records · 231 Days on market
Built 2021 9,801 sqft lot $169/sqft · 151% above area ↓ 27% since listing

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

Listing remarks MLS

Welcome to 1502 Avenue N in Anson, Texas! Built in 2021, this 3 bedroom, 2 bathroom stucco home offers modern living, functional space, and small town charm just under 30 minutes from Abilene. Situated on a spacious corner lot, this property features a split bedroom floor plan, open concept living and dining area, and concrete floors throughout for easy maintenance and durability. The kitchen comes complete with appliances that will convey, creating a move in ready opportunity for the next owner. The primary suite offers privacy away from the secondary bedrooms, while the additional bedrooms provide flexibility for guests, office space, or hobbies. Outside, you’ll find a detached covered outdoor entertaining area, detached metal carport, storage shed, metal roof, and plenty of yard space with room to enjoy the outdoors. The large corner lot offers added parking flexibility and extra space compared to many homes in the area. Seller is offering a $5,000 buyer credit with an acceptable offer, which may be applied toward buyer closing costs or other allowable expenses with lender approval. Whether you are searching for a first home, investment property, or low maintenance newer construction in Anson, this property combines comfort, functionality, and convenience with easy access to Abilene and surrounding areas.

Key facts

  • Tall beamed ceilings
  • Open floor plan
  • Natural light

Tags

TALL BEAMED CEILINGSOPEN FLOOR PLANNATURAL LIGHTFRESH WHITE CABINETRYAMPLE STORAGECONCRETE FLOORING

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 $220k.

Deal economics

  • At list price, monthly cash flow is $857 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#377 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, schools D, employment D.
  • Anson ISD (rural): math 29% / reading 37% proficiency, ranked #565 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 71 active listings in the ZIP; 1 units permitted in Jones County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($2k loan paydown + $9k appreciation (4.1% local appreciation)).
  • Jones County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 231 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.39%
Cap rate
10.97%
Cash-on-cash
16.70%
DSCR
1.74
GRM
6.0

CMA / ARV

ARV (median comp)
$87,532
List price
$220,000
Delta
151.34%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1331 Avenue N 0.10mi 2/1.0 (-1) 1,334 (+2%) 2mo $120,000 $90 80
1921 Avenue O 0.26mi 3/2.0 1,384 (+6%) 1mo $70,000 $51 77
1301 Avenue I 0.47mi 3/1.5 1,340 (+3%) 6mo $65,000 $49 67
1507 Avenue M 0.10mi 2/1.0 (-1) 1,162 (-11%) 5mo $105,000 $90 64
531 Avenue N N 0.41mi 3/2.0 1,492 (+14%) 1mo $189,900 $127 56
532 Avenue J 0.73mi 3/2.0 1,327 (+2%) 11mo $68,000 $51 54
801 Avenue J 0.62mi 2/1.0 (-1) 1,296 (-1%) 9mo $69,900 $54 54
620 Avenue Ave N 0.59mi 3/2.0 1,148 (-12%) 2mo $165,000 $144 51
1726 Avenue J 0.38mi 2/1.0 (-1) 1,142 (-12%) 3mo $94,500 $83 50
2319 Ave L 0.56mi 3/1.0 1,130 (-13%) 14mo $100,000 $88 36
1302 6th St 0.66mi 3/1.0 1,122 (-14%) 10mo $77,000 $69 34
3319 US Highway 277 S 0.65mi 2/1.0 (-1) 1,500 (+15%) 10mo $117,500 $78 28

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

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.6%
Equity multiple
2.54×
Total profit
$94,613
Equity at exit
$113,236
10-year hold
IRR
25.3%
Equity multiple
4.97×
Total profit
$244,608
Equity at exit
$186,570

Cash invested: $61,600 (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 79501

Home prices YoY
2.9%
Active inventory
71
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$3,051 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$308 /mo · $3,695/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$641
Net cashflow
$857

Break-even live

Break-even rent $1,966
Max offer price $220,000
Occupancy floor 67%

Sensitivity live

Price -10% $982 -5% $919 +0% $857 +5% $795 +10% $733
Rent -10% $616 -5% $737 +0% $857 +5% $978 +10% $1,098
Rate -1.0pp $968 -0.5pp $913 base $857 +0.5pp $800 +1.0pp $742

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
$55,000
Closing costs
$6,600
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. 2026-06-19
    days on market $220,000 Active 231 DOM
  2. 2026-06-18
    days on market $220,000 Active 230 DOM
  3. 2026-06-17
    days on market $220,000 Active 229 DOM
  4. 2026-06-16
    days on market $220,000 Active 228 DOM
  5. 2026-06-15
    days on market $220,000 Active 227 DOM
  6. 2026-06-14
    days on market $220,000 Active 225 DOM
  7. 2026-06-13
    days on market $220,000 Active 224 DOM
  8. 2026-06-10
    days on market $220,000 Active 222 DOM
  9. 2026-06-09
    days on market $220,000 Active 221 DOM
  10. 2026-06-08
    days on market $220,000 Active 220 DOM
  11. 2026-06-07
    days on market $220,000 Active 219 DOM
  12. 2026-06-03
    days on market $220,000 Active 215 DOM
  13. 2026-06-02
    days on market $220,000 Active 214 DOM
  14. 2026-06-01
    days on market $220,000 Active 213 DOM
  15. 2026-05-31
    days on market $220,000 Active 212 DOM
  16. 2026-05-30
    days on market $220,000 Active 211 DOM
  17. 2026-04-15
    price $220,000 1335-char remark
    Show marketing remark (1335 chars)

    Welcome to 1502 Avenue N in Anson, Texas! Built in 2021, this 3 bedroom, 2 bathroom stucco home offers modern living, functional space, and small town charm just under 30 minutes from Abilene. Situated on a spacious corner lot, this property features a split bedroom floor plan, open concept living and dining area, and concrete floors throughout for easy maintenance and durability. The kitchen comes complete with appliances that will convey, creating a move in ready opportunity for the next owner. The primary suite offers privacy away from the secondary bedrooms, while the additional bedrooms provide flexibility for guests, office space, or hobbies. Outside, you’ll find a detached covered outdoor entertaining area, detached metal carport, storage shed, metal roof, and plenty of yard space with room to enjoy the outdoors. The large corner lot offers added parking flexibility and extra space compared to many homes in the area. Seller is offering a $5,000 buyer credit with an acceptable offer, which may be applied toward buyer closing costs or other allowable expenses with lender approval. Whether you are searching for a first home, investment property, or low maintenance newer construction in Anson, this property combines comfort, functionality, and convenience with easy access to Abilene and surrounding areas.

  18. 2026-01-16
    price $229,999 1335-char remark
    Show marketing remark (1335 chars)

    Welcome to 1502 Avenue N in Anson, Texas! Built in 2021, this 3 bedroom, 2 bathroom stucco home offers modern living, functional space, and small town charm just under 30 minutes from Abilene. Situated on a spacious corner lot, this property features a split bedroom floor plan, open concept living and dining area, and concrete floors throughout for easy maintenance and durability. The kitchen comes complete with appliances that will convey, creating a move in ready opportunity for the next owner. The primary suite offers privacy away from the secondary bedrooms, while the additional bedrooms provide flexibility for guests, office space, or hobbies. Outside, you’ll find a detached covered outdoor entertaining area, detached metal carport, storage shed, metal roof, and plenty of yard space with room to enjoy the outdoors. The large corner lot offers added parking flexibility and extra space compared to many homes in the area. Seller is offering a $5,000 buyer credit with an acceptable offer, which may be applied toward buyer closing costs or other allowable expenses with lender approval. Whether you are searching for a first home, investment property, or low maintenance newer construction in Anson, this property combines comfort, functionality, and convenience with easy access to Abilene and surrounding areas.

  19. 2025-11-30
    price $235,000 1335-char remark
    Show marketing remark (1335 chars)

    Welcome to 1502 Avenue N in Anson, Texas! Built in 2021, this 3 bedroom, 2 bathroom stucco home offers modern living, functional space, and small town charm just under 30 minutes from Abilene. Situated on a spacious corner lot, this property features a split bedroom floor plan, open concept living and dining area, and concrete floors throughout for easy maintenance and durability. The kitchen comes complete with appliances that will convey, creating a move in ready opportunity for the next owner. The primary suite offers privacy away from the secondary bedrooms, while the additional bedrooms provide flexibility for guests, office space, or hobbies. Outside, you’ll find a detached covered outdoor entertaining area, detached metal carport, storage shed, metal roof, and plenty of yard space with room to enjoy the outdoors. The large corner lot offers added parking flexibility and extra space compared to many homes in the area. Seller is offering a $5,000 buyer credit with an acceptable offer, which may be applied toward buyer closing costs or other allowable expenses with lender approval. Whether you are searching for a first home, investment property, or low maintenance newer construction in Anson, this property combines comfort, functionality, and convenience with easy access to Abilene and surrounding areas.

  20. 2025-10-31
    listed $240,000 Active 1335-char remark
    Show marketing remark (1335 chars)

    Welcome to 1502 Avenue N in Anson, Texas! Built in 2021, this 3 bedroom, 2 bathroom stucco home offers modern living, functional space, and small town charm just under 30 minutes from Abilene. Situated on a spacious corner lot, this property features a split bedroom floor plan, open concept living and dining area, and concrete floors throughout for easy maintenance and durability. The kitchen comes complete with appliances that will convey, creating a move in ready opportunity for the next owner. The primary suite offers privacy away from the secondary bedrooms, while the additional bedrooms provide flexibility for guests, office space, or hobbies. Outside, you’ll find a detached covered outdoor entertaining area, detached metal carport, storage shed, metal roof, and plenty of yard space with room to enjoy the outdoors. The large corner lot offers added parking flexibility and extra space compared to many homes in the area. Seller is offering a $5,000 buyer credit with an acceptable offer, which may be applied toward buyer closing costs or other allowable expenses with lender approval. Whether you are searching for a first home, investment property, or low maintenance newer construction in Anson, this property combines comfort, functionality, and convenience with easy access to Abilene and surrounding areas.

  21. 2025-09-25
    listed $300,000 Active
  22. 2019-11-20
    soldstatus
  23. 2018-11-28
    soldstatus
  24. 1995-12-21
    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
$3,695 · $308/mo
Projected year-2 tax
$4,026 · $336/mo
Expected delta
+$331/yr (+$28/mo · 8.9%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$36,614
− Mortgage interest
−$12,323
− Property taxes
−$3,695
− Insurance
−$1,100
− Repairs & maintenance
−$2,929
− Management
−$2,929
− Depreciation
−$6,400
Taxable income
$7,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,737
After-tax cash flow
$8,548/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
Anson ISD
NCES district ID
4808400
Math proficiency
29% ▼ -9.00%
Reading proficiency
37% ▼ -3.00%
Median HH income
$45,223
Composite
28.21/100
National rank
#6805
State rank
#565 of 826 in TX

Livability — Anson

Score
70/100
State rank
#377
US rank
#7976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anson, TX
City population
2,635
Population (ZIP)
2,635

Population outlook (Jones County) Hauer SSP2

Today (2025)
19,845 people
By 2030
20,213 · +1.9%
By 2040
21,446 · +8.1%
By 2050
22,499 · +13.4%
By 2075
23,272 · +17.3%
By 2100
20,420 · +2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 31% Two or more races 12% Black 2%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Slovak 4% Serbian 2% Scotch-Irish 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
81% English-only · Spanish 19%

Political lean MEDSL · Jones

2024 margin
Solid R (+73.2) · D 13.1% · R 86.2%
2008→2024 swing
-27.1pp toward R · 2008: -46.1pp · 2024: -73.2pp
All cycles
2024: R+73.2 2020: R+69.1 2016: R+65.4 2012: R+54.5 2008: R+46.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
148.5884
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

-26.7% since first listed
8 events — show timeline
  • 2026-04-15 Price Changed $220,000 NTREIS
  • 2026-01-16 Price Changed $229,999 NTREIS
  • 2025-11-30 Price Changed $235,000 NTREIS
  • 2025-10-31 Listed $240,000 NTREIS
  • 2025-09-25 Listed $300,000 NTREIS
  • 2019-11-20 Sold (Public Records) Public Records
  • 2018-11-28 Sold (Public Records) Public Records
  • 1995-12-21 Sold (Public Records) Public Records

Property tax history

+58.7%/yr

Latest (2025): $3,695 · +20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…