CashFlowRE
Sign in Sign up
1594 N Temple Dr
D+ Composite 48.59
Why this score? — see what drove the D+ 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 +17.7/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.5/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

1594 N Temple Dr · Diboll, TX 75941
3 bd · 2.0 ba · 2,049 sqft · SingleFamily public records · 93 Days on market
Built 1950 2.50 ac lot $59/sqft · 71% below area ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

Key facts

  • Two-car carport
  • 2.5 acres
  • Fenced backyard

Tags

2.5 ACRESDEEP AND RECTANGULAR SHAPEFENCED BACKYARDTWO-CAR CARPORT

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 $120k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $109k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#708 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Diboll ISD (town): math 45% / reading 37% proficiency, ranked #394 of 826 in TX (top 48%) — 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: 53 active listings in the ZIP; 120 units permitted in Angelina County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,200 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.11%
Cap rate
7.26%
Cash-on-cash
3.47%
DSCR
1.15
GRM
7.5

CMA / ARV

ARV (median comp)
$412,974
List price
$120,000
Delta
-70.94%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.8%
Equity multiple
0.61×
Total profit
$-13,159
Equity at exit
$17,892
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-3,092
Equity at exit
$10,375

Cash invested: $33,600 (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 75941

Home prices YoY
-22.6%
Active inventory
53
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$276 /mo · $3,318/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$97

Break-even live

Break-even rent $1,210
Max offer price $120,000
Occupancy floor 88%

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
$30,000
Closing costs
$3,600
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 8 events

  1. 2026-03-24
    price $120,000
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

  2. 2026-03-24
    price $120,000 1003-char remark
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

  3. 2026-02-23
    price $135,000 1003-char remark
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

  4. 2026-02-23
    price $135,000
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

  5. 2026-02-07
    status Active
  6. 2025-12-16
    price $150,000
  7. 2025-09-10
    listed $185,000 Active
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

  8. 2025-09-10
    listed $150,000 Active 1003-char remark
    Show marketing remark (1003 chars)

    1950s Pier and Beam Home on 2.5 Acres in Diboll—A Fixer-Upper Opportunity! Discover the potential of this single-story 1950s pier and beam home located on Temple Drive/Business 59 South in Diboll. Positioned on a 2.5-acre lot, this property offers a deep and rectangular shape, making it suitable for both residential living and various commercial applications. While this home features large rooms with some original hardwood flooring, it is important to note that it was vacant for some time and requires renovation. The open layout includes a dining area, kitchen, and den. The den features a free standing wood-burning stove. At the front of the home, a formal living room. Down the hall, three spacious bedrooms showcasing hardwood floors and a single bathroom. Outside you will find a two-car carport with storage and a fenced backyard. With its prime location near the highway and versatile zoning, this property presents a fantastic opportunity for those looking to restore a classic home.

ⓘ 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
$3,318 · $276/mo
Projected year-2 tax
$3,318 · $276/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$15,994
− Mortgage interest
−$6,722
− Property taxes
−$3,318
− Insurance
−$600
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$3,491
Taxable loss
−$696
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$167
After-tax cash flow
$1,333/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
Diboll ISD
NCES district ID
4817040
Math proficiency
45% ▼ -5.00%
Reading proficiency
37% ▼ -2.00%
Median HH income
$42,667
Composite
34.67/100
National rank
#5142
State rank
#394 of 826 in TX

Livability — Diboll

Score
65/100
State rank
#708
US rank
#13209

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,712

Population outlook (Angelina County) Hauer SSP2

Today (2025)
90,174 people
By 2030
90,697 · +0.6%
By 2040
91,291 · +1.2%
By 2050
91,168 · +1.1%
By 2075
88,961 · -1.3%
By 2100
80,590 · -10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 41% Hispanic / Latino 40% Two or more races 27% Black 16%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Lithuanian 1% Serbian 1% Slovak 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
66% English-only · Spanish 33% Vietnamese 1%

Political lean MEDSL · Angelina

2024 margin
Solid R (+52.0) · D 23.7% · R 75.7%
2008→2024 swing
-17.0pp toward R · 2008: -35.0pp · 2024: -52.0pp
All cycles
2024: R+52.0 2020: R+46.1 2016: R+47.3 2012: R+43.9 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.36%
Current HPI
200.1079
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

-35.1% since first listed
8 events — show timeline
  • 2026-03-24 Price Changed $120,000 Deep East Texas MLS
  • 2026-03-24 Price Changed $120,000 Deep East Texas MLS
  • 2026-02-23 Price Changed $135,000 Deep East Texas MLS
  • 2026-02-23 Price Changed $135,000 Deep East Texas MLS
  • 2026-02-07 Relisted Deep East Texas MLS
  • 2025-12-16 Price Changed $150,000 Deep East Texas MLS
  • 2025-09-10 Listed $150,000 Deep East Texas MLS
  • 2025-09-10 Listed $185,000 Deep East Texas MLS

Property tax history

+4.1%/yr

Latest (2025): $3,318 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…