6024 FM 555 · Gilmer, TX 75645

$189,000

3 bd · 1.0 ba · 1,431 sqft · SingleFamily public records · 23 Days on market

Built 1984 $132/sqft · 9% below area Est $207k · 9% 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 +14.3/30.0
• ARV discount +11.5/15.0
• Appreciation +10.0/10.0
• DSCR +4.4/10.0
• 1% rule +3.3/10.0
• Livability +2.9/5.0
• Schools +2.6/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks

Beautiful 4 Bedroom 2 Bath house on 1 acre lot in the country. 10 minutes from town. Nice location

Key facts

• Built 1984
• Listed 23 days

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $189k.

Deal economics

• At list price, monthly cash flow is $36 ($431/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 $158k (16.5% below list).
• Recommended offer: $158k (16.5% below list) — sets the bar for 1% rule.
• Cap rate 6.5% vs local median 2.9% in Gilmer — 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 57/100 on livability (#1,257 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
• Ore City ISD (rural): math 29% / reading 33% proficiency, ranked #618 of 826 in TX (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 181 active listings in the ZIP; 34 units permitted in Upshur County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
• Upshur County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 23 days — a 2% lower offer ($186k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 11y 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

• Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $157,730 (16.5% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. 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.
4. 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.
5. 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: 0.83% ✗
• Cap rate: 6.52%
• Cash-on-cash: 0.82%
• DSCR: 1.04
• GRM: 10.0

CMA / ARV

• ARV (median comp): $207,407
• List price: $189,000
• Delta: -30.09%
• Verdict: UNDERPRICED
• Comps: 2 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 24.9%
• Equity multiple: 2.99×
• Total profit: $105,189
• Equity at exit: $170,266

10-year hold

• IRR: 21.9%
• Equity multiple: 6.82×
• Total profit: $307,893
• Equity at exit: $367,185

Cash invested: $52,920 (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 →

ZIP-level market 75645

• Home prices YoY: 12.7%
• Active inventory: 181
• Price-to-rent: 10.0×

Monthly cashflow live

• Estimated rent: $1,577 medium
• Mortgage (P&I): −$991
• Tax from tax record: −$140 /mo · $1,683/yr
• Insurance: −$79
• HOA: −$0
• Vacancy / Maint / Mgmt: −$331
• Net cashflow: $36

Break-even live

Break-even rent $1,532

Max offer price $189,000

Occupancy floor 93%

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: $47,250
• Closing costs: $5,670
• Reserves months: —
• Total cash needed: —

Listing history 28 events

1. 2026-06-18
   days on market $189,000 Active 23 DOM
2. 2026-06-17
   days on market $189,000 Active 22 DOM
3. 2026-06-16
   days on market $189,000 Active 21 DOM
4. 2026-06-15
   days on market $189,000 Active 20 DOM
5. 2026-06-15
   days on market $189,000 Active 19 DOM
6. 2026-06-13
   days on market $189,000 Active 18 DOM
7. 2026-06-12
   days on market $189,000 Active 17 DOM
8. 2026-06-10
   days on market $189,000 Active 14 DOM
9. 2026-06-08
   days on market $189,000 Active 13 DOM
10. 2026-06-08
    days on market $189,000 Active 12 DOM
11. 2026-06-03
    days on market $189,000 Active 8 DOM
12. 2026-06-02
    days on market $189,000 Active 7 DOM
13. 2026-06-01
    days on market $189,000 Active 6 DOM
14. 2026-05-31
    days on market $189,000 Active 5 DOM
15. 2026-05-06
    price $140,999
16. 2026-04-20
    price $145,000
17. 2026-04-15
    price $183,000
18. 2025-05-28
    soldstatus
19. 2023-10-25
    historical
20. 2023-10-11
    price $127,000
21. 2023-10-05
    price $137,000
22. 2023-10-02
    listed $154,000 Active
23. 2016-07-18
    soldstatus
24. 2016-07-15
    soldstatus
25. 2016-07-15
    soldstatus
26. 2016-05-14
    listed $79,500
27. 2015-08-10
    listed $79,500
28. 2008-03-11
    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: $1,683 · $140/mo
• Projected year-2 tax: $3,459 · $288/mo
• Expected delta: +$1,776/yr (+$148/mo · 105.5%)

ⓘ 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 5/10 Major
• 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 41% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,928
• − Mortgage interest: −$10,587
• − Property taxes: −$1,683
• − Insurance: −$945
• − Repairs & maintenance: −$1,514
• − Management: −$1,514
• − Depreciation: −$5,498
• Taxable loss: −$2,814
• Est. tax savings @ 24.0%: +$675
• After-tax cash flow: $1,107/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: Ore City ISD
• NCES district ID: 4833840
• Math proficiency: 29% ▼ -13.00%
• Reading proficiency: 33% ▼ -8.00%
• Median HH income: $39,048
• Composite: 25.97/100
• National rank: #7330
• State rank: #618 of 826 in TX

Livability — Gilmer

• Score: 57/100
• State rank: #1257
• US rank: #21903

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 10,511

Population outlook (Upshur County) Hauer SSP2

• Today (2025): 42,771 people
• By 2030: 43,788 · +2.4%
• By 2040: 45,574 · +6.6%
• By 2050: 46,683 · +9.1%
• By 2075: 49,137 · +14.9%
• By 2100: 47,457 · +11.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (81%)
• Race & ethnicity: White 81% Hispanic / Latino 10% Two or more races 6% Black 4%
• Hispanic origin (detail): Mexican 9%
• Common ancestry: Slovak 3% Serbian 2% Lithuanian 1%
• Foreign-born: 3% · Canada
• Languages at home: 97% English-only · Spanish 2% Tagalog/Filipino 0%

Political lean MEDSL · Upshur

• 2024 margin: Solid R (+71.0) · D 14.2% · R 85.2%
• 2008→2024 swing: -22.0pp toward R · 2008: -49.0pp · 2024: -71.0pp
• All cycles: 2024: R+71.0 2020: R+68.5 2016: R+68.0 2012: R+59.8 2008: R+49.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 35.93%
• Current HPI: 319.83
• Rent YoY: —
• Metro: —
• 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

+137.7% since first listed

15 events — show timeline

• 2026-05-26 Listed $189,000 FSBO.com
• 2026-05-06 Price Changed $140,999 GTAR
• 2026-04-20 Price Changed $145,000 GTAR
• 2026-04-15 Price Changed $183,000 GTAR
• 2025-05-28 Sold (Public Records) — Public Records
• 2023-10-25 Delisted — LAAR
• 2023-10-11 Price Changed $127,000 LAAR
• 2023-10-05 Price Changed $137,000 LAAR
• 2023-10-02 Listed $154,000 LAAR
• 2016-07-18 Sold (Public Records) — Public Records
• 2016-07-15 Sold (MLS) — LAAR
• 2016-07-15 Sold (MLS) — GTAR
• 2016-05-14 Listed $79,500 GTAR
• 2015-08-10 Listed $79,500 LAAR
• 2008-03-11 Sold (Public Records) — Public Records

Property tax history

+5.0%/yr

Latest (2025): $1,683 · +9.1% YoY. Source: county tax records.