311 W Green St · Palestine, TX 75801

$77,000

3 bd · 1.0 ba · 1,334 sqft · SingleFamily public records · 90 Days on market

Built 1900 9,060 sqft lot $58/sqft · 49% below area Est $150k · 49% under ↓ 11% since listing

---

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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Livability +3.3/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Investor special in the heart of Palestine, Texas! Conveniently located near local amenities including shopping, dining, and everyday conveniences, this property offers incredible potential for the savvy investor. Featuring 3 bedrooms and 1 bathroom, this home is ready for your vision and updates.Enjoy a covered front porch and a detached one-car garage, perfect for parking or additional storage. The property also includes a separate building in the back that, with some TLC and reconnection of utilities, could potentially be transformed into guest quarters, a rental space, or a private office. Whether you're looking to renovate and flip, to add to your investment portfolio, or to make this your dream home, this is an excellent opportunity you don’t want to miss. Bring your ideas and make this property shine!

Key facts

• Covered front porch
• Separate building
• 9,060 sq ft lot

Tags

• COVERED FRONT PORCH
• DETACHED ONE-CAR GARAGE
• SEPARATE BUILDING

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $77k.

Deal economics

• At list price, monthly cash flow is $635 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $77k).
• Recommended offer: $72k (6.0% below list) — sets the bar for market timing.
• Cap rate 16.2% vs local median 3.9% in Palestine — 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 66/100 on livability (#657 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, schools D, employment D.
• Palestine ISD (town): math 36% / reading 37% proficiency, ranked #509 of 826 in TX (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 196 active listings in the ZIP; 29 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
• This rent runs 32% of the median local income ($57k/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 $532 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Anderson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 90 days — a 6% lower offer ($72k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $72,380 (6.0% below list)

Questions for the listing agent

1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. Crime grade is D 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?
7. 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.
8. 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.
9. 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: 1.96% ✓
• Cap rate: 16.18%
• Cash-on-cash: 35.32%
• DSCR: 2.57
• GRM: 4.3

CMA / ARV

• ARV (median comp): $150,120
• List price: $77,000
• Delta: -48.71%
• Verdict: UNDERPRICED
• Comps: 10 within 1.0 mi

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1105 N Sycamore St	0.16mi	2/1.0 (-1)	1,251 (-6%)	8mo	$174,500	$139	71
501 W Maffitt St	0.63mi	3/2.0	1,168 (-12%)	3mo	$45,000	$39	44
1019 N Cedar St	0.31mi	3/2.0	1,513 (+13%)	19mo	$224,900	$149	43

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 30.9%
• Equity multiple: 2.30×
• Total profit: $27,982
• Equity at exit: $11,481

10-year hold

• IRR: 38.1%
• Equity multiple: 4.55×
• Total profit: $76,571
• Equity at exit: $6,658

Cash invested: $21,560 (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 75801

• Home prices YoY: -35.0%
• Active inventory: 196
• Price-to-rent: 4.3×

Monthly cashflow live

• Estimated rent: $1,510 medium
• Mortgage (P&I): −$404
• Tax from tax record: −$122 /mo · $1,466/yr
• Insurance: −$32
• HOA: −$0
• Vacancy / Maint / Mgmt: −$317
• Net cashflow: $635

Break-even live

Break-even rent $706

Max offer price $77,000

Occupancy floor 53%

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: $19,250
• Closing costs: $2,310
• Reserves months: —
• Total cash needed: —

Listing history 19 events

1. 2026-06-19
   days on market $77,000 Active 90 DOM
2. 2026-06-18
   days on market $77,000 Active 89 DOM
3. 2026-06-17
   price $77,000 Active 88 DOM
4. 2026-06-17
   days on market $85,000 Active 88 DOM
5. 2026-06-16
   days on market $85,000 Active 87 DOM
6. 2026-06-15
   days on market $85,000 Active 86 DOM
7. 2026-06-14
   days on market $85,000 Active 84 DOM
8. 2026-06-12
   days on market $85,000 Active 83 DOM
9. 2026-06-09
   days on market $85,000 Active 80 DOM
10. 2026-06-08
    days on market $85,000 Active 79 DOM
11. 2026-06-07
    days on market $85,000 Active 78 DOM
12. 2026-06-04
    days on market $85,000 Active 74 DOM
13. 2026-06-02
    days on market $85,000 Active 73 DOM
14. 2026-06-01
    days on market $85,000 Active 72 DOM
15. 2026-05-31
    days on market $85,000 Active 71 DOM
16. 2026-05-31
    days on market $85,000 Active 70 DOM
17. 2026-04-28
    price $85,000 825-char remark

    Show marketing remark (825 chars)

    Investor special in the heart of Palestine, Texas! Conveniently located near local amenities including shopping, dining, and everyday conveniences, this property offers incredible potential for the savvy investor. Featuring 3 bedrooms and 1 bathroom, this home is ready for your vision and updates.Enjoy a covered front porch and a detached one-car garage, perfect for parking or additional storage. The property also includes a separate building in the back that, with some TLC and reconnection of utilities, could potentially be transformed into guest quarters, a rental space, or a private office. Whether you're looking to renovate and flip, to add to your investment portfolio, or to make this your dream home, this is an excellent opportunity you don’t want to miss. Bring your ideas and make this property shine!

18. 2026-03-21
    listed $95,000 Active 825-char remark

    Show marketing remark (825 chars)

    Investor special in the heart of Palestine, Texas! Conveniently located near local amenities including shopping, dining, and everyday conveniences, this property offers incredible potential for the savvy investor. Featuring 3 bedrooms and 1 bathroom, this home is ready for your vision and updates.Enjoy a covered front porch and a detached one-car garage, perfect for parking or additional storage. The property also includes a separate building in the back that, with some TLC and reconnection of utilities, could potentially be transformed into guest quarters, a rental space, or a private office. Whether you're looking to renovate and flip, to add to your investment portfolio, or to make this your dream home, this is an excellent opportunity you don’t want to miss. Bring your ideas and make this property shine!

19. 1978-08-25
    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: $1,466 · $122/mo
• Projected year-2 tax: $1,466 · $122/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 7/10 Severe 7 d/yr ≥111°F today · 26 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 74% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,117
• − Mortgage interest: −$4,313
• − Property taxes: −$1,466
• − Insurance: −$385
• − Repairs & maintenance: −$1,449
• − Management: −$1,449
• − Depreciation: −$2,240
• Taxable income: $6,814
• Est. tax owed @ 24.0%: −$1,635
• After-tax cash flow: $5,980/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: Palestine ISD
• NCES district ID: 4834050
• Math proficiency: 36% ▼ -12.00%
• Reading proficiency: 37% ▼ -1.00%
• Median HH income: $36,881
• Composite: 30.34/100
• National rank: #6267
• State rank: #509 of 826 in TX

Livability — Palestine

• Score: 66/100
• State rank: #657
• US rank: #12357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Palestine, TX
• County: Anderson County · 17,531 people
• City population: 17,531
• Metro: Palestine, TX
• Population (ZIP): 17,531
• Household income: $56,787
• Rent vs Own: 38.0% rent · 62.0% own
• Severe rent burden: 609.0

Population outlook (Anderson County) Hauer SSP2

• Today (2025): 56,663 people
• By 2030: 57,373 · +1.3%
• By 2040: 58,960 · +4.1%
• By 2050: 59,073 · +4.3%
• By 2075: 53,737 · -5.2%
• By 2100: 42,516 · -25.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: White 48% Black 27% Hispanic / Latino 17% Two or more races 15% Native American 3%
• Hispanic origin (detail): Mexican 12%
• Common ancestry: Lithuanian 2% Iranian 1% Slovak 1%
• Foreign-born: 8% · Canada
• Languages at home: 85% English-only · Spanish 12%

Political lean MEDSL · Anderson

• 2024 margin: Solid R (+61.8) · D 18.8% · R 80.6%
• 2008→2024 swing: -18.3pp toward R · 2008: -43.5pp · 2024: -61.8pp
• All cycles: 2024: R+61.8 2020: R+58.0 2016: R+58.1 2012: R+52.2 2008: R+43.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -83.17%
• Current HPI: 154.6138
• Rent YoY: —
• Metro: Palestine, 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

-10.5% since first listed

3 events — show timeline

• 2026-04-28 Price Changed $85,000 NTREIS
• 2026-03-21 Listed $95,000 NTREIS
• 1978-08-25 Sold (Public Records) — Public Records

Property tax history

+6.7%/yr

Latest (2025): $1,466 · +9.7% YoY. Source: county tax records.