813 Linda St · Alton, TX 78572

$180,000

5 bd · 2.0 ba · 1,428 sqft · SingleFamily · 391 Days on market

Built 1978 Fair condition 0.35 ac lot $126/sqft · 35% below area Est $279k · 35% under

---

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 +18.1/30.0
• ARV discount +15.0/15.0
• DSCR +5.7/10.0
• 1% rule +4.9/10.0
• Schools +3.4/10.0
• Livability +2.9/5.0
• Rent growth +2.7/5.0
• Condition / age +2.2/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This updated Palmview property offers a 3-bedroom, 1-bath main home with new carpet, ceiling fans, kitchen tile, and a remodeled bathroom. A separate 2-bedroom, 1-bath guest house provides additional living space, complete with kitchen tile and mini splits in the rooms. Nestled on a spacious lot and conveniently located near Expressway 83, this is a great opportunity you don’t want to miss.

Key facts

• New carpet
• Remodeled bathroom
• Ceiling fans

Tags

• NEW CARPET
• CEILING FANS
• KITCHEN TILE
• REMODELED BATHROOM
• GUEST HOUSE
• MINI SPLITS

What this means for you Summary

Snapshot

• This is a 5-bed/2.0-bath single-family listed at $180k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $157 ($2k/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 $177k (1.5% below list).
• Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
• Cap rate 7.3% vs local median 3.2% in Alton — 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 58/100 on livability (#1,230 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
• Sharyland ISD (urban): math 34% / reading 44% proficiency, ranked #406 of 826 in TX (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Jessie L Jensen El (math 12% / reading 22%, grade F, #3,836 of 4,322 statewide, top 91%, 543 students, 88% FRL); Sharyland North J H (math 46% / reading 42%, grade D, #512 of 1,662 statewide, top 32%, 806 students, 74% FRL); Sharyland Pioneer H S (math 31% / reading 51%, grade F, #774 of 1,632 statewide, top 49%, 1,471 students, 68% FRL) — zoned schools average 77% FRL vs 55% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents flat; 1115 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7,378 units permitted in Hidalgo County in 2024 (641 in 5+ unit buildings).
• This rent runs 39% of the median local income ($54k/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 $5k of value loss. Plan a longer hold.
• Hidalgo County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 391 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.

Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

1. It's been on market 391 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.99% ✗
• Cap rate: 7.34%
• Cash-on-cash: 3.74%
• DSCR: 1.17
• GRM: 8.5

CMA / ARV

• ARV (median comp): $278,894
• List price: $180,000
• Delta: -35.46%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1204 S Rockport St	0.32mi	4/2.5 (-1)	1,548 (+8%)	6mo	$249,900	$161	59
1508 E Rabbit Run Ave	0.94mi	4/2.0 (-1)	1,406 (-2%)	7mo	$200,000	$142	52
3705 E Diamondhead Ave	1.04mi	4/3.0 (-1)	1,507 (+6%)	1mo	$256,000	$170	46
3110 Nixon Ave	0.66mi	4/2.0 (-1)	1,255 (-12%)	14mo	$138,000	$110	32
2713 E Filmore Ave	0.86mi	5/3.0	1,645 (+15%)	9mo	$170,000	$103	28

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 · 0.93% rent growth · sell at horizon

5-year hold

• IRR: -12.8%
• Equity multiple: 0.55×
• Total profit: $-22,762
• Equity at exit: $26,839

10-year hold

• IRR: -7.3%
• Equity multiple: 0.58×
• Total profit: $-21,083
• Equity at exit: $15,563

Cash invested: $50,400 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 5 active · 2 under contract
• Median asking: $259,900 ($162/sqft)
• Median days on market: 64 d
• This list price: 20% of active listings are priced below it
• ARV vs active asking: +20.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78572

• Home prices YoY: -22.9%
• Rents YoY: 0.9%
• Active inventory: 1115
• Price-to-rent: 8.5×

Monthly cashflow live

• Estimated rent: $1,773 medium
• Mortgage (P&I): −$944
• Tax est. 1.5%: −$225 /mo · $2,700/yr
• Insurance: −$75
• HOA: −$0
• Vacancy / Maint / Mgmt: −$372
• Net cashflow: $157

Break-even live

Break-even rent $1,575

Max offer price $180,000

Occupancy floor 86%

Sensitivity live

Price	-10% $281	-5% $219	+0% $157	+5% $95	+10% $33
Rent	-10% $17	-5% $87	+0% $157	+5% $227	+10% $297
Rate	-1.0pp $248	-0.5pp $203	base $157	+0.5pp $110	+1.0pp $63

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: $45,000
• Closing costs: $5,400
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2710 E Bella Vista Ave Alton, TX	4.0	2.0	1763	$1,900	$1.08	3d	1	0.37mi

Listing history 23 events

1. 2026-06-30
   days on market $180,000 Active 391 DOM
2. 2026-06-29
   days on market $180,000 Active 390 DOM
3. 2026-06-28
   days on market $180,000 Active 389 DOM
4. 2026-06-28
   days on market $180,000 Active 388 DOM
5. 2026-06-27
   days on market $180,000 Active 387 DOM
6. 2026-06-25
   days on market $180,000 Active 385 DOM
7. 2026-06-23
   days on market $180,000 Active 383 DOM
8. 2026-06-22
   days on market $180,000 Active 382 DOM
9. 2026-06-18
   days on market $180,000 Active 379 DOM
10. 2026-06-17
    days on market $180,000 Active 378 DOM
11. 2026-06-16
    days on market $180,000 Active 377 DOM
12. 2026-06-15
    days on market $180,000 Active 376 DOM
13. 2026-06-14
    days on market $180,000 Active 374 DOM
14. 2026-06-10
    days on market $180,000 Active 371 DOM
15. 2026-06-09
    days on market $180,000 Active 370 DOM
16. 2026-06-08
    days on market $180,000 Active 369 DOM
17. 2026-06-07
    days on market $180,000 Active 368 DOM
18. 2026-06-03
    days on market $180,000 Active 364 DOM
19. 2026-06-02
    days on market $180,000 Active 363 DOM
20. 2026-06-01
    days on market $180,000 Active 362 DOM
21. 2026-05-31
    days on market $180,000 Active 361 DOM
22. 2026-05-31
    days on market $180,000 Active 360 DOM
23. 2025-06-04
    listed $180,000 Active 399-char remark

    Show marketing remark (399 chars)

    This updated Palmview property offers a 3-bedroom, 1-bath main home with new carpet, ceiling fans, kitchen tile, and a remodeled bathroom. A separate 2-bedroom, 1-bath guest house provides additional living space, complete with kitchen tile and mini splits in the rooms. Nestled on a spacious lot and conveniently located near Expressway 83, this is a great opportunity you don’t want to miss.

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

Taxation est. · year 1

• Rental income: $21,280
• − Mortgage interest: −$10,083
• − Property taxes: −$2,700
• − Insurance: −$900
• − Repairs & maintenance: −$1,702
• − Management: −$1,702
• − Depreciation: −$5,236
• Taxable loss: −$1,044
• Est. tax savings @ 24.0%: +$251
• After-tax cash flow: $2,134/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab Est. rehab $35,700–$64,260 screening

This single-family home requires moderate repairs and updates to its kitchen and bathroom, exterior, and roof. With some investment, it could become a move-in-ready property with increased resale and rental value.

Repairs flagged

• Moderate kitchen cabinets — dated and worn
• Moderate bathroom fixtures — dated and worn
• Moderate roof — visible wear
• Moderate exterior siding — weathered
• Moderate interior walls — paint peeling

Value-add opportunities

• Both update kitchen cabinets and countertops — modernizing kitchen would appeal to buyers and renters ↑
• Both update bathroom fixtures and countertops — modernizing bathroom would appeal to buyers and renters ↑
• Both repair and paint exterior — improving curb appeal would attract buyers and renters ↑
• Both repair roof — repairing roof would improve home's value and attract buyers and renters ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Jessie L Jensen El F TX #3,836/4,322 Nat'l #35,191/41,679 Middle Sharyland North J H D TX #512/1,662 Nat'l #4,963/14,009 High Sharyland Pioneer H S F TX #774/1,632 Nat'l #7,961/17,239

Schools (NCES district)

• District: Sharyland ISD
• NCES district ID: 4839930
• Math proficiency: 34% ▼ -35.00%
• Reading proficiency: 44% ▼ -15.00%
• Median HH income: $57,792
• Composite: 34.38/100
• National rank: #5214
• State rank: #406 of 826 in TX

D Composite livability gradescore 58/100

Livability — Alton

• Score: 58/100
• State rank: #1230
• US rank: #21479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Alton, TX
• County: Hidalgo County · 955,232 people
• City population: 44,809
• Metro: McAllen-Edinburg-Mission, TX
• Population (ZIP): 78,024
• Household income: $54,298
• Rent vs Own: 29.0% rent · 71.0% own
• Severe rent burden: 8% of renters

---

Population outlook (Hidalgo County) Hauer SSP2

• Today (2025): 955,232 people
• By 2030: 1,009,774 · +5.7%
• By 2040: 1,120,332 · +17.3%
• By 2050: 1,225,036 · +28.2%
• By 2075: 1,439,189 · +50.7%
• By 2100: 1,533,429 · +60.5%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (85%)
• Race & ethnicity: Hispanic / Latino 85% Two or more races 47% White 12% Asian 2%
• Hispanic origin (detail): Mexican 80%
• Common ancestry: Slovak 1% Portuguese 0%
• Foreign-born: 28% · Canada, South Korea
• Languages at home: 22% English-only · Spanish 76%

---

Political lean MEDSL · Hidalgo

• 2024 margin: Toss-up / Even · D 48.1% · R 51.0%
• 2008→2024 swing: -41.6pp toward R · 2008: 38.7pp · 2024: -2.9pp
• All cycles: 2024: R+2.9 2020: D+17.1 2016: D+40.5 2012: D+41.8 2008: D+38.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -62.35%
• Current HPI: 209.3573
• Rent YoY: ▲ 0.93%
• Metro: McAllen-Edinburg-Mission, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

---

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

1 event — show timeline

• 2025-06-04 Listed $180,000 MCALLENMLS