CashFlowRE
Sign in Sign up
108 Bounty St
B+ Composite 76.64
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
  • Appreciation +6.9/10.0
  • Schools +4.6/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,359

108 Bounty St · Blessing, TX 77419
4 bd · 2.0 ba · 2,236 sqft · SingleFamily public records · 251 Days on market
Built 1982 0.48 ac lot $35/sqft · 67% below area ↓ 7% since listing

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

Listing remarks MLS

JUST LISTED! This spacious one-story home in Blessing, Texas. It features four bedrooms, two bathrooms, and a remarkable 2,236 square feet of living space. Standout features include a covered front porch, ideal for relaxing and enjoying the peaceful surroundings. Inside, a generously sized living room and kitchen area await. Situated on an oversized ALMOST A HALF ACRE LOT (20,778 Sq. Ft.), this property offers plenty of room for outdoor activities and potential expansion. While in need of work and renovations, the home has a fantastic layout that presents an exciting opportunity to create your dream living space. Here you will be in proximity to TX-35 and less than 20 minutes from the Matagorda Bay. his home is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • Covered front porch
  • Fantastic layout
  • Oversized lot

Tags

COVERED FRONT PORCHOVERSIZED LOTPROXIMITY TO TX-35FANTASTIC 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 4-bed/2.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $613 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#1,386 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: housing C-, health & safety C-, schools F.
  • Tidehaven ISD (rural): math 54% / reading 54% proficiency, ranked #127 of 826 in TX (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 25 active listings in the ZIP; 153 units permitted in Matagorda County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($548 loan paydown + $3k appreciation (3.7% local appreciation)).
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 251 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,835 (12.0% below list)

Questions for the listing agent

  1. It's been on market 251 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
1.83%
Cap rate
15.56%
Cash-on-cash
33.10%
DSCR
2.47
GRM
4.6

CMA / ARV

ARV (median comp)
$243,639
List price
$79,359
Delta
-67.43%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

3.74% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
40.0%
Equity multiple
3.33×
Total profit
$51,761
Equity at exit
$39,032
10-year hold
IRR
39.3%
Equity multiple
6.66×
Total profit
$125,807
Equity at exit
$62,898

Cash invested: $22,221 (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 77419

Home prices YoY
3.9%
Active inventory
25
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,452 medium interval (Pro) →
Mortgage (P&I)
$416
Tax from tax record
$85 /mo · $1,021/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$613

Break-even live

Break-even rent $676
Max offer price $79,359
Occupancy floor 53%

Sensitivity live

Price -10% $658 -5% $635 +0% $613 +5% $590 +10% $568
Rent -10% $498 -5% $556 +0% $613 +5% $670 +10% $728
Rate -1.0pp $653 -0.5pp $633 base $613 +0.5pp $592 +1.0pp $571

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
$19,840
Closing costs
$2,381
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 20 events

  1. 2026-06-19
    days on market $79,359 Active 251 DOM
  2. 2026-06-18
    days on market $79,359 Active 250 DOM
  3. 2026-06-17
    days on market $79,359 Active 249 DOM
  4. 2026-06-16
    days on market $79,359 Active 248 DOM
  5. 2026-06-15
    days on market $79,359 Active 247 DOM
  6. 2026-06-14
    days on market $79,359 Active 245 DOM
  7. 2026-06-12
    days on market $79,359 Active 244 DOM
  8. 2026-06-09
    days on market $79,359 Active 241 DOM
  9. 2026-06-08
    days on market $79,359 Active 240 DOM
  10. 2026-06-07
    days on market $79,359 Active 239 DOM
  11. 2026-06-05
    days on market $79,359 Active 237 DOM
  12. 2026-06-02
    days on market $79,359 Active 234 DOM
  13. 2026-06-01
    days on market $79,359 Active 233 DOM
  14. 2026-05-31
    days on market $79,359 Active 232 DOM
  15. 2026-05-30
    days on market $79,359 Active 231 DOM
  16. 2026-02-20
    price $79,359 990-char remark
    Show marketing remark (990 chars)

    JUST LISTED! This spacious one-story home in Blessing, Texas. It features four bedrooms, two bathrooms, and a remarkable 2,236 square feet of living space. Standout features include a covered front porch, ideal for relaxing and enjoying the peaceful surroundings. Inside, a generously sized living room and kitchen area await. Situated on an oversized ALMOST A HALF ACRE LOT (20,778 Sq. Ft.), this property offers plenty of room for outdoor activities and potential expansion. While in need of work and renovations, the home has a fantastic layout that presents an exciting opportunity to create your dream living space. Here you will be in proximity to TX-35 and less than 20 minutes from the Matagorda Bay. his home is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  17. 2025-11-24
    status Active 990-char remark
    Show marketing remark (990 chars)

    JUST LISTED! This spacious one-story home in Blessing, Texas. It features four bedrooms, two bathrooms, and a remarkable 2,236 square feet of living space. Standout features include a covered front porch, ideal for relaxing and enjoying the peaceful surroundings. Inside, a generously sized living room and kitchen area await. Situated on an oversized ALMOST A HALF ACRE LOT (20,778 Sq. Ft.), this property offers plenty of room for outdoor activities and potential expansion. While in need of work and renovations, the home has a fantastic layout that presents an exciting opportunity to create your dream living space. Here you will be in proximity to TX-35 and less than 20 minutes from the Matagorda Bay. his home is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  18. 2025-10-29
    status Pending 990-char remark
    Show marketing remark (990 chars)

    JUST LISTED! This spacious one-story home in Blessing, Texas. It features four bedrooms, two bathrooms, and a remarkable 2,236 square feet of living space. Standout features include a covered front porch, ideal for relaxing and enjoying the peaceful surroundings. Inside, a generously sized living room and kitchen area await. Situated on an oversized ALMOST A HALF ACRE LOT (20,778 Sq. Ft.), this property offers plenty of room for outdoor activities and potential expansion. While in need of work and renovations, the home has a fantastic layout that presents an exciting opportunity to create your dream living space. Here you will be in proximity to TX-35 and less than 20 minutes from the Matagorda Bay. his home is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  19. 2025-09-15
    listed $85,359 Active 990-char remark
    Show marketing remark (990 chars)

    JUST LISTED! This spacious one-story home in Blessing, Texas. It features four bedrooms, two bathrooms, and a remarkable 2,236 square feet of living space. Standout features include a covered front porch, ideal for relaxing and enjoying the peaceful surroundings. Inside, a generously sized living room and kitchen area await. Situated on an oversized ALMOST A HALF ACRE LOT (20,778 Sq. Ft.), this property offers plenty of room for outdoor activities and potential expansion. While in need of work and renovations, the home has a fantastic layout that presents an exciting opportunity to create your dream living space. Here you will be in proximity to TX-35 and less than 20 minutes from the Matagorda Bay. his home is being sold AS IS but has a lot of potential. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  20. 2020-12-30
    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
$1,021 · $85/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$431/yr (+$36/mo · 42.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 5 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$17,427
− Mortgage interest
−$4,445
− Property taxes
−$1,021
− Insurance
−$397
− Repairs & maintenance
−$1,394
− Management
−$1,394
− Depreciation
−$2,309
Taxable income
$6,467
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,552
After-tax cash flow
$5,803/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
Tidehaven ISD
NCES district ID
4842810
Math proficiency
54% ▲ 5.00%
Reading proficiency
54% ▲ 6.00%
Median HH income
$46,006
Composite
45.73/100
National rank
#2572
State rank
#127 of 826 in TX

Livability — Blessing

Score
54/100
State rank
#1386
US rank
#23779

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
778

Population outlook (Matagorda County) Hauer SSP2

Today (2025)
37,148 people
By 2030
37,082 · -0.2%
By 2040
36,987 · -0.4%
By 2050
36,934 · -0.6%
By 2075
37,178 · +0.1%
By 2100
35,184 · -5.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 36% Two or more races 4%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Lithuanian 3% Iranian 2%
Foreign-born
3% · Canada
Languages at home
78% English-only · Spanish 22%

Political lean MEDSL · Matagorda

2024 margin
Solid R (+50.5) · D 24.3% · R 74.8%
2008→2024 swing
-23.1pp toward R · 2008: -27.4pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+44.5 2016: R+40.7 2012: R+33.5 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.74%
Current HPI
99.6711
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

-7.0% since first listed
5 events — show timeline
  • 2026-02-20 Price Changed $79,359 HARMLS
  • 2025-11-24 Relisted HARMLS
  • 2025-10-29 Pending HARMLS
  • 2025-09-15 Listed $85,359 HARMLS
  • 2020-12-30 Sold (Public Records) Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,021 · +17.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…