CashFlowRE
Sign in Sign up
201 N Austin Ave
B- Composite 68.32
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,000

201 N Austin Ave · Snyder, TX 79549
5 bd · 3.0 ba · 1,976 sqft · Other · 72 Days on market
Built 2013 0.96 ac lot ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

5 bedroom, 3 bathroom manufactured home on approximately 1 acre offering a hard-to-find combination of space and price. Generous layout with open living, interior laundry, and a private sequestered primary suite featuring dual sinks, separate tub and shower, and a large walk-in closet. Covered parking, storage shed, and ample outdoor space add to the functionality. A practical option for those seeking more room at a competitive price point. Call today to schedule your showing!

Key facts

  • 0.96 acre lot
  • Garage
  • Built 2013

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 5-bed/3.0-bath other listed at $98k.

Deal economics

  • At list price, monthly cash flow is $642 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $98k).
  • Recommended offer: $92k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#1,008 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, schools F.
  • Snyder ISD (town): math 33% / reading 31% proficiency, ranked #577 of 826 in TX (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 107 active listings in the ZIP; 32 units permitted in Scurry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Scurry County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($92k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,120 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% 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 F-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 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?
  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
1.70%
Cap rate
14.15%
Cash-on-cash
28.06%
DSCR
2.25
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
22.2%
Equity multiple
1.91×
Total profit
$25,009
Equity at exit
$14,612
10-year hold
IRR
30.3%
Equity multiple
3.71×
Total profit
$74,499
Equity at exit
$8,473

Cash invested: $27,440 (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 79549

Active inventory
107
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,669 medium interval (Pro) →
Mortgage (P&I)
$514
Tax est. 1.5%
$122 /mo · $1,470/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$642

Break-even live

Break-even rent $857
Max offer price $98,000
Occupancy floor 57%

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
$24,500
Closing costs
$2,940
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 20 events

  1. 2026-06-18
    days on market $98,000 Active 72 DOM
  2. 2026-06-17
    days on market $98,000 Active 71 DOM
  3. 2026-06-17
    price $98,000 Active 70 DOM
  4. 2026-06-16
    days on market $100,000 Active 70 DOM
  5. 2026-06-15
    days on market $100,000 Active 69 DOM
  6. 2026-06-15
    days on market $100,000 Active 68 DOM
  7. 2026-06-13
    days on market $100,000 Active 67 DOM
  8. 2026-06-12
    days on market $100,000 Active 66 DOM
  9. 2026-06-09
    days on market $100,000 Active 63 DOM
  10. 2026-06-08
    days on market $100,000 Active 62 DOM
  11. 2026-06-08
    days on market $100,000 Active 61 DOM
  12. 2026-06-07
    days on market $100,000 Active 60 DOM
  13. 2026-06-03
    days on market $100,000 Active 57 DOM
  14. 2026-06-02
    days on market $100,000 Active 56 DOM
  15. 2026-06-01
    days on market $100,000 Active 55 DOM
  16. 2026-05-31
    days on market $100,000 Active 54 DOM
  17. 2026-05-12
    price $110,000 481-char remark
    Show marketing remark (481 chars)

    5 bedroom, 3 bathroom manufactured home on approximately 1 acre offering a hard-to-find combination of space and price. Generous layout with open living, interior laundry, and a private sequestered primary suite featuring dual sinks, separate tub and shower, and a large walk-in closet. Covered parking, storage shed, and ample outdoor space add to the functionality. A practical option for those seeking more room at a competitive price point. Call today to schedule your showing!

  18. 2026-05-06
    price $112,500 481-char remark
    Show marketing remark (481 chars)

    5 bedroom, 3 bathroom manufactured home on approximately 1 acre offering a hard-to-find combination of space and price. Generous layout with open living, interior laundry, and a private sequestered primary suite featuring dual sinks, separate tub and shower, and a large walk-in closet. Covered parking, storage shed, and ample outdoor space add to the functionality. A practical option for those seeking more room at a competitive price point. Call today to schedule your showing!

  19. 2026-04-18
    price $115,000 481-char remark
    Show marketing remark (481 chars)

    5 bedroom, 3 bathroom manufactured home on approximately 1 acre offering a hard-to-find combination of space and price. Generous layout with open living, interior laundry, and a private sequestered primary suite featuring dual sinks, separate tub and shower, and a large walk-in closet. Covered parking, storage shed, and ample outdoor space add to the functionality. A practical option for those seeking more room at a competitive price point. Call today to schedule your showing!

  20. 2026-04-07
    listed $120,000 Active 481-char remark
    Show marketing remark (481 chars)

    5 bedroom, 3 bathroom manufactured home on approximately 1 acre offering a hard-to-find combination of space and price. Generous layout with open living, interior laundry, and a private sequestered primary suite featuring dual sinks, separate tub and shower, and a large walk-in closet. Covered parking, storage shed, and ample outdoor space add to the functionality. A practical option for those seeking more room at a competitive price point. Call today to schedule your showing!

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 6 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$20,033
− Mortgage interest
−$5,490
− Property taxes
−$1,470
− Insurance
−$490
− Repairs & maintenance
−$1,603
− Management
−$1,603
− Depreciation
−$2,851
Taxable income
$6,528
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,567
After-tax cash flow
$6,133/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
Snyder ISD
NCES district ID
4840650
Math proficiency
33% ▼ -4.00%
Reading proficiency
31% ▼ -1.00%
Median HH income
$48,075
Composite
27.69/100
National rank
#6912
State rank
#577 of 826 in TX

Livability — Snyder

Score
61/100
State rank
#1008
US rank
#17920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Snyder, TX
Population (ZIP)
15,505

Population outlook (Scurry County) Hauer SSP2

Today (2025)
18,819 people
By 2030
19,548 · +3.9%
By 2040
21,178 · +12.5%
By 2050
22,980 · +22.1%
By 2075
27,055 · +43.8%
By 2100
28,065 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 48% Hispanic / Latino 44% Two or more races 14% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
75% English-only · Spanish 25%

Political lean MEDSL · Scurry

2024 margin
Solid R (+73.6) · D 12.8% · R 86.5%
2008→2024 swing
-13.9pp toward R · 2008: -59.7pp · 2024: -73.6pp
All cycles
2024: R+73.6 2020: R+71.0 2016: R+69.8 2012: R+65.4 2008: R+59.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.76%
Current HPI
137.2297
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

-8.3% since first listed
4 events — show timeline
  • 2026-05-12 Price Changed $110,000 PBBOR
  • 2026-05-06 Price Changed $112,500 PBBOR
  • 2026-04-18 Price Changed $115,000 PBBOR
  • 2026-04-07 Listed $120,000 PBBOR

Property tax history

+1.0%/yr

Latest (2019): $49 · -6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…