CashFlowRE
Sign in Sign up
1106 W Claude St
C+ Composite 62.01
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 +22.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1106 W Claude St · Tyler, TX 75701
3 bd · 1.0 ba · 1,372 sqft · SingleFamily public records · 32 Days on market
Built 1923 Est $211k · 29% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Garage
  • Built 1923
  • Listed 31 days

Property features AI

Exterior

  • Parking: Attached or detached garage with 1 garage space
  • Home design: Single-family detached residence; Single story
  • Construction: Brick veneer construction
  • Exterior features: Front porch; Composition roof

Interior

  • Kitchen: Gas oven; Gas range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air; Ceiling fans
  • Interior features: Gas oven; Gas range; Ceiling fans; Central air

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/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: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 3.6% in Tyler — 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 75/100 on livability (#147 in TX, #4,181 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, commute F.
  • Tyler ISD (urban): math 39% / reading 38% proficiency, ranked #449 of 826 in TX (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ramey El (math 34% / reading 24%, grade F, #2,668 of 4,322 statewide, top 63%, 541 students, 95% FRL); Boulter Middle (math 28% / reading 22%, grade F, #1,258 of 1,662 statewide, top 77%, 853 students, 93% FRL); Tyler H S (math 26% / reading 27%, grade F, #1,228 of 1,632 statewide, top 76%, 2,164 students, 90% FRL) — zoned schools average 92% FRL vs 66% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 327 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 595 units permitted in Smith County in 2024 (45 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.
  • Smith County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago 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: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 59% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.00%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$211,288
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
602 N Bois D Arc Ave 0.63mi 3/2.0 1,365 (-0%) 10mo $233,500 $171 58
1523 W Lollar St 0.35mi 2/1.0 (-1) 1,381 (+1%) 24mo $45,000 $33 58
219 Bandera 0.73mi 3/1.0 1,400 (+2%) 12mo $215,000 $154 53

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 · 3.66% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-8,076
Equity at exit
$22,351
10-year hold
IRR
5.2%
Equity multiple
1.40×
Total profit
$16,632
Equity at exit
$12,961

Cash invested: $41,972 (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 75701

Rents YoY
3.7%
Active inventory
327
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,500 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$97 /mo · $1,162/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$239

Break-even live

Break-even rent $1,197
Max offer price $149,900
Occupancy floor 79%

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
$37,475
Closing costs
$4,497
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1104 W Park St Tyler, TX 3.0 2.0 1440 $1,650 $1.15 20d 1 0.32mi
720 N Englewood Ave Tyler, TX 3.0 1.0 1856 $1,650 $0.89 43d 1 0.46mi
1800 W Oakwood St Tyler, TX 2.0 1.0 900 $975 $1.08 20d 1 0.49mi
1806 W Oakwood St Tyler, TX 2.0 1.0 900 $975 $1.08 20d 1 0.49mi
714 W Bow St Unit B Tyler, TX 2.0 1.0 969 $785 $0.81 13d 1 0.50mi
611 N Border Ave Unit 300 Tyler, TX 2.0 1.5 1008 $1,200 $1.19 43d 1 0.51mi
1822 W Oakwood St Tyler, TX 2.0 1.0 900 $1,100 $1.22 43d 1 0.53mi
539 Williams Ct Tyler, TX 2.0 1.0 1352 $1,415 $1.05 20d 1 0.55mi
2006 W Oakwood St Tyler, TX 3.0 2.0 1344 $1,895 $1.41 13d 1 0.62mi
526 S Bonner Ave Apt 4 Tyler, TX 2.0 1.0 1120 $1,175 $1.05 20d 1 0.69mi
431 S College Ave Tyler, TX 2.0 1.0 1380 $1,650 $1.20 20d 1 0.77mi
431 S College Ave Tyler, TX 2.0 1.0 1380 $1,750 $1.27 43d 1 0.77mi
1523 N Englewood Ave Tyler, TX 3.0 2.0 1542 $1,650 $1.07 43d 1 0.96mi
522 W Dobbs St Tyler, TX 3.0 1.0 1127 $1,395 $1.24 13d 1 0.97mi
809 W Harmony St Tyler, TX 3.0 2.0 1309 $1,500 $1.15 43d 1 0.99mi
425 E Oakwood St Tyler, TX 3.0 2.0 1298 $1,540 $1.19 43d 1 0.99mi
826 W Franklin St Tyler, TX 3.0 2.0 1273 $1,550 $1.22 13d 1 1.00mi
1538 N Hill Ave Tyler, TX 3.0 2.0 1813 $1,650 $0.91 20d 1 1.03mi
1618 N Tenneha Ave Tyler, TX 3.0 1.0 1587 $1,400 $0.88 13d 1 1.06mi
507 W Shaw St Tyler, TX 2.0 1.0 1005 $1,250 $1.24 13d 1 1.12mi
501 W Vance St Tyler, TX 3.0 2.0 1160 $1,350 $1.16 43d 1 1.14mi
1115 S Robertson Ave Tyler, TX 2.0 1.0 1366 $1,550 $1.13 13d 1 1.14mi
1500 Mockingbird Ln Tyler, TX 3.0 2.0 1090 $1,230 $1.13 43d 1 1.16mi
132 Rowland Pl Unit b Tyler, TX 2.0 1.0 1170 $1,295 $1.11 20d 1 1.16mi
328 Mockingbird Ln Tyler, TX 2.0 1.0 1200 $950 $0.79 13d 1 1.24mi
1215 S Lenox St Tyler, TX 3.0 2.0 1090 $1,264 $1.16 43d 1 1.29mi
420 E Dodge St Tyler, TX 3.0 2.0 940 $950 $1.01 13d 1 1.35mi
305 E Lake St Tyler, TX 2.0 1.5 1287 $1,695 $1.32 13d 1 1.39mi
324 S Saunders Ave Tyler, TX 3.0 2.0 1650 $2,100 $1.27 43d 1 1.41mi
1655 S Kennedy Ave Unit 203 Tyler, TX 2.0 2.5 1174 $1,650 $1.41 43d 1 1.44mi
1655 S Kennedy Ave Tyler, TX 2.0 2.5 1174 $1,595 $1.36 43d 1 1.44mi
2717 W Shaw St Tyler, TX 2.0 1.0 985 $1,200 $1.22 20d 1 1.48mi
2803 W Shaw St Tyler, TX 2.0 1.0 900 $1,050 $1.17 20d 1 1.49mi
902 W 5th St Tyler, TX 2.0 1.0 1369 $1,200 $0.88 13d 1 1.49mi

Listing history 20 events

  1. 2026-06-19
    days on market $149,900 Active 32 DOM
  2. 2026-06-18
    days on market $149,900 Active 31 DOM
  3. 2026-06-17
    days on market $149,900 Active 30 DOM
  4. 2026-06-16
    days on market $149,900 Active 29 DOM
  5. 2026-06-15
    days on market $149,900 Active 28 DOM
  6. 2026-06-14
    days on market $149,900 Active 26 DOM
  7. 2026-06-13
    days on market $149,900 Active 25 DOM
  8. 2026-06-10
    days on market $149,900 Active 23 DOM
  9. 2026-06-09
    days on market $149,900 Active 22 DOM
  10. 2026-06-08
    days on market $149,900 Active 21 DOM
  11. 2026-06-07
    days on market $149,900 Active 20 DOM
  12. 2026-06-05
    days on market $149,900 Active 17 DOM
  13. 2026-06-02
    days on market $149,900 Active 15 DOM
  14. 2026-06-01
    days on market $149,900 Active 14 DOM
  15. 2026-05-31
    days on market $149,900 Active 13 DOM
  16. 2026-05-30
    days on market $149,900 Active 12 DOM
  17. 2026-05-18
    listed $149,900 Active
  18. 2024-04-03
    listed $163,500 Active
  19. 2004-10-05
    soldstatus
  20. 1994-10-12
    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
$1,162 · $97/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$1,581/yr (+$132/mo · 136.0%)

ⓘ 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 6/10 Major 7 d/yr ≥109°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 59% 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
$17,997
− Mortgage interest
−$8,397
− Property taxes
−$1,162
− Insurance
−$750
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$4,361
Taxable income
$448
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$107
After-tax cash flow
$2,765/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
Tyler ISD
NCES district ID
4843470
Math proficiency
39% ▼ -4.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$44,090
Composite
32.69/100
National rank
#5650
State rank
#449 of 826 in TX

Livability — Tyler

Score
75/100
State rank
#147
US rank
#4181

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tyler, TX
County
Smith County · 180,570 people
City population
127,842
Metro
Tyler, TX
Population (ZIP)
36,344
Household income
$66,401
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
1116.0

Population outlook (Smith County) Hauer SSP2

Today (2025)
248,890 people
By 2030
261,665 · +5.1%
By 2040
286,114 · +15.0%
By 2050
308,006 · +23.8%
By 2075
354,171 · +42.3%
By 2100
372,828 · +49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 19% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
84% English-only · Spanish 14% Other Indo-European 1%

Political lean MEDSL · Smith

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-5.6pp toward R · 2008: -39.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+39.4 2016: R+43.9 2012: R+46.9 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -299.78%
Current HPI
207.238
Rent YoY
▲ 3.66%
Metro
Tyler, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-8.3% since first listed
4 events — show timeline
  • 2026-05-18 Listed $149,900 GTAR
  • 2024-04-03 Listed $163,500 GTAR
  • 2004-10-05 Sold (Public Records) Public Records
  • 1994-10-12 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2024): $1,162 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…