CashFlowRE
Sign in Sign up
1743 Meadowbrook Ln
B- Composite 69.94
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 +3.9/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$56,200

1743 Meadowbrook Ln · Texarkana, TX 75501
3 bd · 1.0 ba · 1,179 sqft · SingleFamily public records
Built 2008 8,712 sqft lot ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this great starter home or investment property in a quiet neighborhood tucked away so conveniently. Just seconds to the loop to access any part of town within minutes.

Key facts

  • 8,712 sq ft lot
  • Parking
  • Built 2008

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 $56k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Cap rate 12.6% vs local median 4.3% in Texarkana — 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 77/100 on livability (#93 in TX, #3,241 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, schools D, crime D.
  • Texarkana ISD (urban): math 36% / reading 41% proficiency, ranked #472 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.6%/yr); 320 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $389 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $16k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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: property tax is 4.3% of price.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,200

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.84%
Cap rate
12.63%
Cash-on-cash
22.64%
DSCR
2.01
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.63% rent growth · sell at horizon

5-year hold
IRR
13.8%
Equity multiple
1.54×
Total profit
$8,491
Equity at exit
$8,380
10-year hold
IRR
21.4%
Equity multiple
2.69×
Total profit
$26,517
Equity at exit
$4,859

Cash invested: $15,736 (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 75501

Home prices YoY
-34.9%
Rents YoY
1.6%
Active inventory
320
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,035 medium interval (Pro) →
Mortgage (P&I)
$295
Tax from tax record
$203 /mo · $2,432/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$297

Break-even live

Break-even rent $659
Max offer price $56,200
Occupancy floor 66%

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
$14,050
Closing costs
$1,686
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 Westlawn Dr Texarkana, TX 2.0 1.0 775 $800 $1.03 43d 1 0.22mi
313-315 Brookwood Dr Unit 315 Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 1.22mi
315 Brookwood Dr Texarkana, TX 2.0 1.5 1173 $1,095 $0.93 43d 1 1.22mi
411 Redwater Rd Wake Village, TX 2.0 1.0 900 $1,500 $1.67 43d 1 1.43mi

Listing history 9 events

  1. 2026-05-01
    historical
  2. 2026-04-15
    listed $56,200
  3. 2025-02-20
    price $114,900
  4. 2024-10-29
    price $119,500
  5. 2024-09-16
    price $121,500
  6. 2024-09-02
    listed $125,000 Active
  7. 2020-06-29
    soldstatus
  8. 2020-06-25
    soldstatus $70,000 177-char remark
    Show marketing remark (177 chars)

    Check out this great starter home or investment property in a quiet neighborhood tucked away so conveniently. Just seconds to the loop to access any part of town within minutes.

  9. 2020-03-10
    listed $70,000 177-char remark
    Show marketing remark (177 chars)

    Check out this great starter home or investment property in a quiet neighborhood tucked away so conveniently. Just seconds to the loop to access any part of town within minutes.

ⓘ 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
$2,432 · $203/mo
Projected year-2 tax
$2,432 · $203/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% 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
$12,420
− Mortgage interest
−$3,148
− Property taxes
−$2,432
− Insurance
−$281
− Repairs & maintenance
−$994
− Management
−$994
− Depreciation
−$1,635
Taxable income
$2,937
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$705
After-tax cash flow
$2,858/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
Texarkana ISD
NCES district ID
4842480
Math proficiency
36% ▼ -7.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,692
Composite
31.87/100
National rank
#5867
State rank
#472 of 826 in TX

Livability — Texarkana

Score
77/100
State rank
#93
US rank
#3241

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, TX
County
Bowie County · 61,238 people
City population
61,238
Metro
Texarkana, TX-AR
Population (ZIP)
34,866
Household income
$45,995
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
1289.0

Population outlook (Bowie County) Hauer SSP2

Today (2025)
94,699 people
By 2030
94,824 · +0.1%
By 2040
94,870 · +0.2%
By 2050
93,686 · -1.1%
By 2075
90,082 · -4.9%
By 2100
76,579 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 54% Black 33% Hispanic / Latino 9% Two or more races 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 1% Lithuanian 1% Portuguese 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Bowie

2024 margin
Solid R (+48.7) · D 25.3% · R 74.0%
2008→2024 swing
-10.8pp toward R · 2008: -37.9pp · 2024: -48.7pp
All cycles
2024: R+48.7 2020: R+42.8 2016: R+46.6 2012: R+41.5 2008: R+37.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.14%
Current HPI
147.9402
Rent YoY
▲ 1.63%
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-19.7% since first listed
9 events — show timeline
  • 2026-05-01 Delisted TBOR
  • 2026-04-15 Listed $56,200 TBOR
  • 2025-02-20 Price Changed $114,900 TBOR
  • 2024-10-29 Price Changed $119,500 TBOR
  • 2024-09-16 Price Changed $121,500 TBOR
  • 2024-09-02 Listed $125,000 TBOR
  • 2020-06-29 Sold (Public Records) Public Records
  • 2020-06-25 Sold (MLS) $70,000 TBOR
  • 2020-03-10 Listed $70,000 TBOR

Property tax history

+8.4%/yr

Latest (2025): $2,432 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…