CashFlowRE
Sign in Sign up
706 Sandpiper Ct
C- Composite 51.55
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 +21.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.6/10.0
  • Livability +3.0/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

706 Sandpiper Ct · Seven Points, TX 75143
3 bd · 2.0 ba · 1,140 sqft · Land · 122 Days on market
Built 2023 0.27 ac lot $237/sqft · 157% above area

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

Listing remarks MLS

Waterfront retreat on Cedar Creek Lake, fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul de sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move in ready, just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property.

Key facts

  • Lakeside fire pit
  • Expansive back deck
  • Open concept layout

Tags

WATERFRONT RETREATBREATHTAKING WATER VIEWSEXPANSIVE BACK DECKLAKESIDE FIRE PITPERSONAL BOAT RAMPOPEN CONCEPT LAYOUT

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 land listed at $270k.

Deal economics

  • At list price, monthly cash flow is $386 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $238k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.1% in Seven Points — 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 60/100 on livability (#1,063 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D, amenities F, commute F.
  • Kemp ISD (rural): math 33% / reading 29% proficiency, ranked #605 of 826 in TX (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kemp Pri (503 students, 81% FRL); Kemp J H (math 28% / reading 26%, grade F, #1,177 of 1,662 statewide, top 72%, 401 students, 75% FRL); Kemp H S (math 32% / reading 37%, grade F, #963 of 1,632 statewide, top 61%, 543 students, 57% FRL) — zoned schools average 71% FRL vs 54% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 442 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 263 units permitted in Henderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 4y ago; this cycle's ask has dropped $18k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $237,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.06%
Cap rate
8.01%
Cash-on-cash
6.13%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (median comp)
$104,918
List price
$269,900
Delta
157.25%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-19,090
Equity at exit
$40,243
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$15,231
Equity at exit
$23,336

Cash invested: $75,572 (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 75143

Home prices YoY
-11.4%
Active inventory
442
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,850 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax est. 1.5%
$337 /mo · $4,048/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$598
Net cashflow
$386

Break-even live

Break-even rent $2,361
Max offer price $269,900
Occupancy floor 81%

Sensitivity live

Price -10% $573 -5% $480 +0% $386 +5% $293 +10% $200
Rent -10% $161 -5% $274 +0% $386 +5% $499 +10% $611
Rate -1.0pp $522 -0.5pp $455 base $386 +0.5pp $316 +1.0pp $245

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
$67,475
Closing costs
$8,097
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1340 E Cedar Creek Pkwy Kemp, TX 3.0 2.0 1330 $2,850 $2.14 45d 1 1.04mi

Listing history 50 events

  1. 2026-06-21
    days on market $269,900 Active 122 DOM
  2. 2026-06-18
    days on market $269,900 Active 119 DOM
  3. 2026-06-17
    days on market $269,900 Active 118 DOM
  4. 2026-06-16
    days on market $269,900 Active 117 DOM
  5. 2026-06-15
    days on market $269,900 Active 116 DOM
  6. 2026-06-13
    days on market $269,900 Active 114 DOM
  7. 2026-06-13
    days on market $269,900 Active 113 DOM
  8. 2026-06-09
    days on market $269,900 Active 110 DOM
  9. 2026-06-08
    days on market $269,900 Active 109 DOM
  10. 2026-06-07
    days on market $269,900 Active 108 DOM
  11. 2026-06-04
    days on market $269,900 Active 105 DOM
  12. 2026-06-03
    days on market $269,900 Active 104 DOM
  13. 2026-06-02
    days on market $269,900 Active 103 DOM
  14. 2026-06-01
    days on market $269,900 Active 102 DOM
  15. 2026-05-31
    days on market $269,900 Active 101 DOM
  16. 2026-05-14
    price $269,900 1243-char remark
    Show marketing remark (1260 chars)

    Waterfront retreat on Cedar Creek Lake-fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul-de-sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move-in ready- just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property. Bring all offers!

  17. 2026-05-14
    price $269,900 1260-char remark
    Show marketing remark (1260 chars)

    Waterfront retreat on Cedar Creek Lake-fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul-de-sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move-in ready- just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property. Bring all offers!

  18. 2026-04-06
    price $279,900 1243-char remark
    Show marketing remark (1243 chars)

    Waterfront retreat on Cedar Creek Lake, fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul de sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move in ready, just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property.

  19. 2026-04-02
    price $279,900 1260-char remark
    Show marketing remark (1260 chars)

    Waterfront retreat on Cedar Creek Lake-fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul-de-sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move-in ready- just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property. Bring all offers!

  20. 2026-02-19
    listed $288,000 Active 1243-char remark
    Show marketing remark (1260 chars)

    Waterfront retreat on Cedar Creek Lake-fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul-de-sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move-in ready- just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property. Bring all offers!

  21. 2026-02-19
    listed $288,000 Active 1260-char remark
    Show marketing remark (1260 chars)

    Waterfront retreat on Cedar Creek Lake-fully furnished and income-producing! Your dream lake escape awaits in the Persimmon Creek community on Cedar Creek Lake. Built in 2023 this beautifully maintained 3-bedroom, 2-bath doublewide home offers modern comfort with breathtaking water views from nearly every room. Situated on approximately 65 feet of waterfront in a quiet cul-de-sac, the property is designed for relaxation and entertainment. Enjoy spectacular sunsets from the expensive back deck, gather around the lakeside fire pit, or launch your next adventure with convenient access to your own personal boat ramp. Weather, boating, fishing, kayaking, or simply unwinding by the water, this home delivers the ultimate lake lifestyle. Inside, the open-concept, layout features a bright kitchen with modern appliances, spacious living areas, insulated windows, and thoughtful finishes throughout. The home comes fully furnished, making it truly move-in ready- just bring your personal belongings. Even better, this property offers excellent investment potential as a current vacation rental, giving buyers opportunity to enjoy personal use while generating income. With no HOA, you have the freedom to make the most of your lake property. Bring all offers!

  22. 2025-10-23
    historical
  23. 2025-05-19
    price $289,900
  24. 2025-05-19
    price $289,900
  25. 2025-04-23
    listed $299,900 Active
  26. 2025-04-23
    listed $299,900 Active
  27. 2025-03-25
    historical
  28. 2025-02-08
    price $329,000
  29. 2025-02-08
    price $329,000
  30. 2025-01-21
    price $339,000
  31. 2025-01-21
    price $339,000
  32. 2025-01-07
    price $359,000
  33. 2025-01-07
    price $359,000
  34. 2024-12-06
    price $379,000
  35. 2024-12-06
    price $379,000
  36. 2024-10-24
    listed $399,000 Active
  37. 2024-10-24
    listed $399,000 Active
  38. 2024-06-11
    historical
  39. 2024-04-19
    listed $399,000 Active
  40. 2024-04-19
    listed $399,000 Active
  41. 2024-02-07
    historical
  42. 2023-10-17
    price $379,000
  43. 2023-10-17
    price $379,000
  44. 2023-08-28
    listed $369,000 Active
  45. 2023-08-28
    listed $369,000 Active
  46. 2023-08-28
    historical
  47. 2023-08-15
    historical
  48. 2023-05-18
    price $114,999
  49. 2023-05-17
    price $114,999
  50. 2023-04-17
    price $119,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,200
− Mortgage interest
−$15,119
− Property taxes
−$4,048
− Insurance
−$1,350
− Repairs & maintenance
−$2,736
− Management
−$2,736
− Depreciation
−$7,852
Taxable income
$360
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$86
After-tax cash flow
$4,549/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
Kemp ISD
NCES district ID
4825320
Math proficiency
33% ▼ -11.00%
Reading proficiency
29% ▼ -5.00%
Median HH income
$42,788
Composite
26.37/100
National rank
#7233
State rank
#605 of 826 in TX

Livability — Seven Points

Score
60/100
State rank
#1063
US rank
#18899

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seven Points, TX
Population (ZIP)
14,676

Population outlook (Henderson County) Hauer SSP2

Today (2025)
80,471 people
By 2030
80,608 · +0.2%
By 2040
80,087 · -0.5%
By 2050
78,208 · -2.8%
By 2075
72,423 · -10.0%
By 2100
61,012 · -24.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 13% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Italian 2% Iranian 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
90% English-only · Spanish 9%

Political lean MEDSL · Henderson

2024 margin
Solid R (+63.5) · D 18.0% · R 81.4%
2008→2024 swing
-18.8pp toward R · 2008: -44.6pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+60.2 2016: R+60.0 2012: R+54.8 2008: R+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.99%
Current HPI
332.57
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

+99.9% since first listed
48 events — show timeline
  • 2026-05-14 Price Changed $269,900 NTREIS
  • 2026-05-14 Price Changed $269,900 HCBOR
  • 2026-04-06 Price Changed $279,900 NTREIS
  • 2026-04-02 Price Changed $279,900 HCBOR
  • 2026-02-19 Listed $288,000 HCBOR
  • 2026-02-19 Listed $288,000 NTREIS
  • 2025-10-23 Listing Removed NTREIS
  • 2025-05-19 Price Changed $289,900 NTREIS
  • 2025-05-19 Price Changed $289,900 HCBOR
  • 2025-04-23 Listed $299,900 NTREIS
  • 2025-04-23 Listed $299,900 HCBOR
  • 2025-03-25 Listing Removed NTREIS
  • 2025-02-08 Price Changed $329,000 NTREIS
  • 2025-02-08 Price Changed $329,000 HCBOR
  • 2025-01-21 Price Changed $339,000 HCBOR
  • 2025-01-21 Price Changed $339,000 NTREIS
  • 2025-01-07 Price Changed $359,000 NTREIS
  • 2025-01-07 Price Changed $359,000 HCBOR
  • 2024-12-06 Price Changed $379,000 NTREIS
  • 2024-12-06 Price Changed $379,000 HCBOR
  • 2024-10-24 Listed $399,000 NTREIS
  • 2024-10-24 Listed $399,000 HCBOR
  • 2024-06-11 Listing Removed NTREIS
  • 2024-04-19 Listed $399,000 HCBOR
  • 2024-04-19 Listed $399,000 NTREIS
  • 2024-02-07 Listing Removed NTREIS
  • 2023-10-17 Price Changed $379,000 NTREIS
  • 2023-10-17 Price Changed $379,000 HCBOR
  • 2023-08-28 Listing Removed NTREIS
  • 2023-08-28 Listed $369,000 NTREIS
  • 2023-08-28 Listed $369,000 HCBOR
  • 2023-08-15 Delisted HCBOR
  • 2023-05-18 Price Changed $114,999 NTREIS
  • 2023-05-17 Price Changed $114,999 HCBOR
  • 2023-04-17 Price Changed $119,900 NTREIS
  • 2023-03-31 Price Changed $128,900 NTREIS
  • 2023-02-10 Listed $119,900 HCBOR
  • 2023-02-10 Listed $129,900 NTREIS
  • 2023-01-01 Listing Removed NTREIS
  • 2022-10-12 Price Changed $134,900 NTREIS
  • 2022-09-19 Price Changed $139,900 NTREIS
  • 2022-07-29 Price Changed $144,900 NTREIS
  • 2022-07-01 Listed $159,000 NTREIS
  • 2022-06-27 Sold (MLS) NTREIS
  • 2022-06-27 Sold (MLS) HCBOR
  • 2022-05-17 Pending NTREIS
  • 2022-05-13 Listed $135,000 HCBOR
  • 2022-05-12 Listed $135,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…