CashFlowRE
Sign in Sign up
2408 Hunter St
C- Composite 51.28
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.2/10.0
  • 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

$194,500

2408 Hunter St · Tyler, TX 75701
3 bd · 2.0 ba · 1,881 sqft · SingleFamily public records · 20 Days on market
Built 1955 $103/sqft · 18% below area Est $238k · 18% under ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LOCATION LOCATION LOCATION!!!! This charming house features hard wood flooring, 3 bedrooms, 2 baths with one of the bedrooms being VERY large! The home is located close to schools, shopping and medical facilities. Situated on a large lot with a work shop in a well maintained neighborhood that is very sought after. Recent upgrades include New Roof on the home and in August 2025, updates to the HVAC system August 2025, New flooring in 2 rooms along with dishwasher installed and some new paint. The 15X20 shop in the huge back yard has recently had inside lighting upgrades to 5 LED light bars, outside light upgraded with LED motion detector, all electrical wiring inside & out, workbench (with drawers) along with breaker box updated & up to code. Hurry to see this one before it's GONE!

Key facts

  • Recent upgrades
  • Hard wood flooring
  • New flooring

Tags

HARD WOOD FLOORINGLARGE LOTWORK SHOPRECENT UPGRADESHVAC SYSTEM UPDATESNEW 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 $194k.

Deal economics

  • At list price, monthly cash flow is $48 ($579/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (7.8% below list).
  • Recommended offer: $179k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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-, schools D+, crime D+.
  • 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.
  • Market conditions: Rents rising (+3.7%/yr); 327 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; 595 units permitted in Smith County in 2024 (45 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($66k/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 $1k of loan paydown is wiped out by about $6k 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 20 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 3 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: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 61% 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 $179,269 (7.8% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
0.92%
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
GRM
9.0

CMA / ARV

ARV (median comp)
$238,291
List price
$194,500
Delta
-18.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2407 Sarasota Dr 0.23mi 3/2.5 1,912 (+2%) 0mo $199,900 $105 84
3014 Brentwood Dr 0.68mi 3/2.0 1,872 (-0%) 1mo $234,990 $126 66
2419 Sampson Dr 0.10mi 3/2.0 1,680 (-11%) 20mo $240,000 $143 60
912 Moorehill 0.59mi 3/2.5 1,871 (-0%) 13mo $249,500 $133 59
1715 Ridgeview 0.39mi 2/1.5 (-1) 1,637 (-13%) 7mo $245,000 $150 48
1515 San Antonio 0.74mi 3/2.0 1,682 (-11%) 7mo $198,500 $118 42
2619 Golden Rd 0.66mi 3/2.0 1,684 (-10%) 14mo $280,900 $167 40
2911 Meadow Brook Trl 0.49mi 4/2.0 (+1) 1,610 (-14%) 11mo $299,000 $186 39
3000 Brentwood 0.64mi 3/2.0 2,127 (+13%) 18mo $215,000 $101 33

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
-13.8%
Equity multiple
0.50×
Total profit
$-27,206
Equity at exit
$29,001
10-year hold
IRR
-3.9%
Equity multiple
0.73×
Total profit
$-14,582
Equity at exit
$16,817

Cash invested: $54,460 (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
9.0×

Monthly cashflow live

Estimated rent
$1,793 high interval (Pro) →
Mortgage (P&I)
$1,020
Tax from tax record
$267 /mo · $3,204/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$48

Break-even live

Break-even rent $1,732
Max offer price $194,500
Occupancy floor 92%

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
$48,625
Closing costs
$5,835
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2401 Airline Dr Tyler, TX 3.0 2.5 1512 $1,325 $0.88 44d 1 0.23mi
2020 S Tipton Ave Tyler, TX 3.0 2.0 1914 $2,100 $1.10 13d 1 0.32mi
2725 Tanglewood Dr Tyler, TX 3.0 2.0 1956 $1,675 $0.86 13d 1 0.35mi
1712 Redbud Ave Tyler, TX 3.0 1.5 1305 $1,475 $1.13 21d 1 0.73mi
1712 Redbud Ave Tyler, TX 3.0 1.5 1561 $1,475 $0.94 13d 1 0.73mi
3207 Timberlane Dr Tyler, TX 3.0 2.0 1783 $1,750 $0.98 44d 1 0.88mi
1225 San Antonio St Tyler, TX 3.0 2.0 1754 $1,695 $0.97 13d 1 0.95mi
811 S Mahon Ave Tyler, TX 3.0 2.0 1761 $1,900 $1.08 44d 1 1.00mi
3032 Santa Elena Dr Tyler, TX 3.0 2.0 1473 $2,485 $1.69 44d 1 1.07mi
3038 Santa Elena Dr Tyler, TX 3.0 2.0 1305 $2,485 $1.90 13d 1 1.09mi
3127 Andy Ln Tyler, TX 4.0 2.0 1733 $2,100 $1.21 44d 1 1.16mi
1118 S Fleishel Ave Tyler, TX 3.0 2.0 1425 $1,495 $1.05 13d 1 1.16mi
3629 McDonald Rd Tyler, TX 2.0 2.0 1287 $1,325 $1.03 21d 1 1.25mi
9149 County Road 273 Tyler, TX 2.0 2.0 1597 $1,595 $1.00 21d 1 1.25mi
211 Patricia Ct Tyler, TX 3.0 2.0 1314 $1,795 $1.37 44d 1 1.39mi
2804 Old Omen Rd Unit 2804 Tyler, TX 3.0 2.5 2406 $2,850 $1.18 44d 1 1.39mi
2521 Westminster Dr Tyler, TX 3.0 2.5 2400 $1,500 $0.62 44d 1 1.41mi
2531 Westminster Dr Tyler, TX 3.0 2.0 1410 $1,425 $1.01 21d 1 1.43mi
3200 Decharles St Tyler, TX 3.0 2.0 2584 $2,750 $1.06 44d 1 1.45mi

Listing history 6 events

  1. 2026-05-05
    status Pending 803-char remark
    Show marketing remark (803 chars)

    LOCATION LOCATION LOCATION!!!! This charming house features hard wood flooring, 3 bedrooms, 2 baths with one of the bedrooms being VERY large! The home is located close to schools, shopping and medical facilities. Situated on a large lot with a work shop in a well maintained neighborhood that is very sought after. Recent upgrades include New Roof on the home and in August 2025, updates to the HVAC system August 2025, New flooring in 2 rooms along with dishwasher installed and some new paint. The 15X20 shop in the huge back yard has recently had inside lighting upgrades to 5 LED light bars, outside light upgraded with LED motion detector, all electrical wiring inside & out, workbench (with drawers) along with breaker box updated & up to code. Hurry to see this one before it's GONE!

  2. 2026-04-22
    status Active 803-char remark
    Show marketing remark (803 chars)

    LOCATION LOCATION LOCATION!!!! This charming house features hard wood flooring, 3 bedrooms, 2 baths with one of the bedrooms being VERY large! The home is located close to schools, shopping and medical facilities. Situated on a large lot with a work shop in a well maintained neighborhood that is very sought after. Recent upgrades include New Roof on the home and in August 2025, updates to the HVAC system August 2025, New flooring in 2 rooms along with dishwasher installed and some new paint. The 15X20 shop in the huge back yard has recently had inside lighting upgrades to 5 LED light bars, outside light upgraded with LED motion detector, all electrical wiring inside & out, workbench (with drawers) along with breaker box updated & up to code. Hurry to see this one before it's GONE!

  3. 2026-04-18
    status Pending 803-char remark
    Show marketing remark (803 chars)

    LOCATION LOCATION LOCATION!!!! This charming house features hard wood flooring, 3 bedrooms, 2 baths with one of the bedrooms being VERY large! The home is located close to schools, shopping and medical facilities. Situated on a large lot with a work shop in a well maintained neighborhood that is very sought after. Recent upgrades include New Roof on the home and in August 2025, updates to the HVAC system August 2025, New flooring in 2 rooms along with dishwasher installed and some new paint. The 15X20 shop in the huge back yard has recently had inside lighting upgrades to 5 LED light bars, outside light upgraded with LED motion detector, all electrical wiring inside & out, workbench (with drawers) along with breaker box updated & up to code. Hurry to see this one before it's GONE!

  4. 2026-04-12
    listed $194,500 Active 803-char remark
    Show marketing remark (803 chars)

    LOCATION LOCATION LOCATION!!!! This charming house features hard wood flooring, 3 bedrooms, 2 baths with one of the bedrooms being VERY large! The home is located close to schools, shopping and medical facilities. Situated on a large lot with a work shop in a well maintained neighborhood that is very sought after. Recent upgrades include New Roof on the home and in August 2025, updates to the HVAC system August 2025, New flooring in 2 rooms along with dishwasher installed and some new paint. The 15X20 shop in the huge back yard has recently had inside lighting upgrades to 5 LED light bars, outside light upgraded with LED motion detector, all electrical wiring inside & out, workbench (with drawers) along with breaker box updated & up to code. Hurry to see this one before it's GONE!

  5. 2025-09-05
    listed $199,000 Active
  6. 1996-02-16
    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
$3,204 · $267/mo
Projected year-2 tax
$3,559 · $297/mo
Expected delta
+$356/yr (+$30/mo · 11.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 61% 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
$21,512
− Mortgage interest
−$10,895
− Property taxes
−$3,204
− Insurance
−$972
− Repairs & maintenance
−$1,721
− Management
−$1,721
− Depreciation
−$5,658
Taxable loss
−$2,659
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$638
After-tax cash flow
$1,217/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

-2.3% since first listed
6 events — show timeline
  • 2026-05-05 Pending GTAR
  • 2026-04-22 Relisted GTAR
  • 2026-04-18 Pending GTAR
  • 2026-04-12 Listed $194,500 GTAR
  • 2025-09-05 Listed $199,000 GTAR
  • 1996-02-16 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2024): $3,204 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…