CashFlowRE
Sign in Sign up
5148 Foster Ave
B+ Composite 77.41
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

5148 Foster Ave · Groves, TX 77619
4 bd · 1.5 ba · 1,313 sqft · SingleFamily public records · 11 Days on market
Built 1968 7,710 sqft lot Est $230k · 43% under

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

Listing remarks MLS

Welcome to 5148 Foster Ave in Groves, TX! This property offers a great opportunity for buyers looking to add their personal touch or investors seeking their next project. Featuring a spacious layout and situated in an established neighborhood, this home has plenty of potential to be transformed into something special. The property offers generous living areas, sizable bedrooms, and a convenient location close to schools, shopping, dining, and major roadways. Whether you're looking for a primary residence, rental investment, or renovation project, this home presents endless possibilities. Property is being sold AS-IS. Seller will make no repairs. Schedule your showing today and explore the potential this property has to offer!

Key facts

  • 7,710 sq ft lot
  • Garage
  • Built 1968

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 1968; Slab foundation
  • Construction: Asbestos and vinyl siding construction; Composition roof; Slab foundation; Built in 1968
  • Exterior features: Composition roof; Asbestos and vinyl siding exterior; Lot is 0.177 acres (7,709 sq ft)

Interior

  • Bedrooms: Primary bedroom on the first floor (11 x 12); Bedroom on the first floor (10 x 17); Bedroom on the first floor (10 x 11); Bedroom on the first floor (10 x 11)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central gas heating; Window unit(s) for cooling
  • Interior features: 4 total rooms; Located on a cul-de-sac

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 4-bed/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $459 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 11.2% vs local median 4.0% in Groves — 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 (#315 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment C-, amenities F, commute F.
  • Port Neches-Groves ISD (suburban): math 42% / reading 47% proficiency, ranked #260 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Port Neches El (math 40% / reading 44%, grade F, #1,335 of 4,322 statewide, top 33%, 378 students, 40% FRL); Groves Middle (math 47% / reading 41%, grade D, #512 of 1,662 statewide, top 32%, 608 students, 55% FRL); Port Neches-Groves H S (math 36% / reading 57%, grade D-, #621 of 1,632 statewide, top 38%, 1,627 students, 43% FRL) — zoned schools average 46% FRL vs 27% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 92 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 343 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 11 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

  • Watch-outs: property tax is 2.7% of price; flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.51%
Cap rate
11.15%
Cash-on-cash
17.35%
DSCR
1.77
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$229,775
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4821 Foster Ave 0.21mi 3/1.5 (-1) 1,482 (+13%) 14mo $161,499 $109 52
5308 W Groves Cir 0.65mi 4/2.0 1,437 (+9%) 7mo $252,000 $175 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.9%
Equity multiple
1.23×
Total profit
$8,359
Equity at exit
$19,369
10-year hold
IRR
15.4%
Equity multiple
2.25×
Total profit
$45,557
Equity at exit
$11,231

Cash invested: $36,372 (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 77619

Active inventory
92
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,961 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$288 /mo · $3,457/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$412
Net cashflow
$459

Break-even live

Break-even rent $1,380
Max offer price $129,900
Occupancy floor 72%

Sensitivity live

Price -10% $533 -5% $496 +0% $459 +5% $423 +10% $386
Rent -10% $304 -5% $382 +0% $459 +5% $537 +10% $614
Rate -1.0pp $525 -0.5pp $492 base $459 +0.5pp $426 +1.0pp $392

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
$32,475
Closing costs
$3,897
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5048 Kent Ave Groves, TX 3.0 1.5 1351 $1,650 $1.22 16d 1 0.10mi
5431 Marion Ave Groves, TX 3.0 1.0 1100 $1,500 $1.36 46d 1 1.25mi

Listing history 8 events

  1. 2026-06-14
    statusdays on market $129,900 Pending 11 DOM
  2. 2026-06-10
    days on market $129,900 Active 9 DOM
  3. 2026-06-09
    days on market $129,900 Active 8 DOM
  4. 2026-06-08
    days on market $129,900 Active 7 DOM
  5. 2026-06-07
    days on market $129,900 Active 6 DOM
  6. 2026-06-03
    days on market $129,900 Active 2 DOM
  7. 2026-06-02
    remarks 699-char remark
  8. 2026-06-02
    listed $129,900 Active 1 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
$3,457 · $288/mo
Projected year-2 tax
$3,457 · $288/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 8/10 Severe FEMA zone X (shaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 25 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
$23,533
− Mortgage interest
−$7,276
− Property taxes
−$3,457
− Insurance
−$1,447
− Repairs & maintenance
−$1,883
− Management
−$1,883
− Depreciation
−$3,779
Taxable income
$3,809
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$914
After-tax cash flow
$4,599/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
Port Neches-Groves ISD
NCES district ID
4835430
Math proficiency
42% ▼ -13.00%
Reading proficiency
47% ▼ -5.00%
Median HH income
$54,661
Composite
38.65/100
National rank
#4152
State rank
#260 of 826 in TX

Livability — Groves

Score
71/100
State rank
#315
US rank
#7031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Groves, TX
County
Jefferson County · 203,592 people
City population
16,976
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
16,976
Household income
$73,710
Rent vs Own
22.1% rent · 77.9% own
Severe rent burden
131.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
259,015 people
By 2030
260,685 · +0.6%
By 2040
263,309 · +1.7%
By 2050
265,237 · +2.4%
By 2075
270,193 · +4.3%
By 2100
255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Hispanic / Latino 30% Two or more races 18% Black 9% Asian 6%
Hispanic origin (detail)
Mexican 24% Dominican 2%
Common ancestry
Lithuanian 10% Serbian 1% Slovak 1%
Foreign-born
16% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 20% Vietnamese 5% Other Asian/Pacific 2%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+8.9) · D 45.1% · R 54.0%
2008→2024 swing
-11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
All cycles
2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -235.42%
Current HPI
183.1358
Rent YoY
Metro
Beaumont-Port Arthur, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-06-01 Listed $129,900 BBOR
  • 2026-06-01 Listed $129,900 HARMLS

Property tax history

+3.3%/yr

Latest (2025): $3,457 · -13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…