CashFlowRE
Sign in Sign up
2008 46th St
B Composite 72.72
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 +26.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.3/10.0
  • 1% rule +8.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$63,000

2008 46th St · Lubbock, TX 79412
2 bd · 1.0 ba · 927 sqft · SingleFamily public records · 98 Days on market
Built 1954 7,950 sqft lot $68/sqft · 45% below area Est $114k · 45% under ↓ 12% since listing

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

Listing remarks MLS

Opportunity awaits! This 2/1/1 home sits on a large lot and is ready for your vision. This property features hardwood floors, covered porch, patio and carport. This is a Fannie Mae HomePath property. Complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

Key facts

  • Covered porch
  • Carport
  • Patio

Tags

HARDWOOD FLOORSCOVERED PORCHPATIOCARPORT

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 2-bed/1.0-bath single-family listed at $63k.

Deal economics

  • At list price, monthly cash flow is $175 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($843 rent vs $63k).
  • Recommended offer: $57k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Brown El Gr 02 To 05 (math 27% / reading 12%, grade F, #3,583 of 4,322 statewide, top 86%, 238 students, 95% FRL); Slaton Middle (math 13% / reading 16%, grade F, #1,583 of 1,662 statewide, top 96%, 355 students, 96% FRL); Monterey H S (math 28% / reading 37%, grade F, #1,029 of 1,632 statewide, top 64%, 2,114 students, 72% FRL) — zoned schools average 88% FRL vs 60% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 38% district-wide (-15 pts) — the specific schools serving this property underperform the Lubbock ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.9%/yr); 110 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $436 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $18k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $7k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,330 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 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 1954 — 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 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?
  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
1.34%
Cap rate
9.63%
Cash-on-cash
11.91%
DSCR
1.53
GRM
6.2

CMA / ARV

ARV (median comp)
$113,763
List price
$63,000
Delta
-44.62%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1218 48th St 0.71mi 2/1.0 1,040 (+12%) 14mo $139,000 $134 36

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 · 3.87% rent growth · sell at horizon

5-year hold
IRR
2.5%
Equity multiple
1.10×
Total profit
$1,737
Equity at exit
$9,394
10-year hold
IRR
13.1%
Equity multiple
2.09×
Total profit
$19,172
Equity at exit
$5,447

Cash invested: $17,640 (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 79412

Home prices YoY
-15.3%
Rents YoY
3.9%
Active inventory
110
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$843 high interval (Pro) →
Mortgage (P&I)
$330
Tax from tax record
$134 /mo · $1,606/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$175

Break-even live

Break-even rent $621
Max offer price $63,000
Occupancy floor 74%

Sensitivity live

Price -10% $211 -5% $193 +0% $175 +5% $157 +10% $139
Rent -10% $109 -5% $142 +0% $175 +5% $208 +10% $242
Rate -1.0pp $207 -0.5pp $191 base $175 +0.5pp $159 +1.0pp $142

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
$15,750
Closing costs
$1,890
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1718 46th St Lubbock, TX 1.0 1.0 655 $695 $1.06 45d 1 0.16mi
1717 47th St Unit B Lubbock, TX 3.0 1.0 830 $775 $0.93 22d 1 0.21mi
1710 45th St Unit A Lubbock, TX 2.0 1.0 714 $595 $0.83 15d 1 0.21mi
2120 47th St Lubbock, TX 2.0 1.0 793 $795 $1.00 22d 1 0.23mi
1712 42nd St Unit B Lubbock, TX 3.0 1.0 899 $695 $0.77 22d 1 0.29mi
1610 45th St Unit 14 Lubbock, TX 1.0 1.0 550 $895 $1.63 45d 1 0.35mi
1604 45th St Lubbock, TX 1.0 1.0 700 $650 $0.93 45d 1 0.37mi
2101 51st St Lubbock, TX 2.0 1.5 1100 $900 $0.82 22d 1 0.39mi
5005 Avenue W Lubbock, TX 2.0 1.0 759 $699 $0.92 15d 1 0.47mi
5005 Avenue W Lubbock, TX 2.0 1.0 759 $799 $1.05 22d 1 0.47mi
5005 Avenue W Lubbock, TX 2.0 1.0 759 $749 $0.99 46d 1 0.47mi
2315 48th St Lubbock, TX 3.0 1.0 1014 $1,350 $1.33 22d 1 0.48mi
2402 46th St Unit B Lubbock, TX 2.0 1.0 942 $745 $0.79 22d 1 0.49mi
2108 38th St Lubbock, TX 3.0 2.0 1124 $900 $0.80 45d 1 0.50mi
2406 46th St Unit A Lubbock, TX 2.0 1.0 943 $775 $0.82 22d 1 0.50mi
2302 40th St Lubbock, TX 2.0 1.0 793 $749 $0.94 22d 1 0.51mi
2401 45th St Lubbock, TX 1.0–2.0 1.0 680 $845 $1.24 15d 3 0.51mi
2412 46th St Apt A Lubbock, TX 2.0 1.0 945 $795 $0.84 22d 1 0.53mi
2409 45th St Unit 8 Lubbock, TX 2.0 1.0 800 $895 $1.12 45d 1 0.53mi
2400 44th St Lubbock, TX 1.0–3.0 1.0–2.0 1015 $1,010 $1.00 15d 23 0.55mi
2304 39th St Lubbock, TX 2.0 1.0 830 $1,150 $1.39 22d 1 0.56mi
1511 52nd St Lubbock, TX 2.0 1.0 648 $800 $1.23 45d 1 0.62mi
2504 44th St Lubbock, TX 2.0 1.0 939 $995 $1.06 45d 1 0.63mi
2011 35th St Lubbock, TX 2.0 1.0 810 $800 $0.99 45d 1 0.64mi
2107 35th St Unit A Lubbock, TX 2.0 1.0 1025 $800 $0.78 45d 1 0.65mi
1312 40th St Lubbock, TX 3.0 1.0 940 $795 $0.85 22d 1 0.66mi
1119 46th St Unit A Lubbock, TX 2.0 1.0 704 $595 $0.85 22d 1 0.67mi
2513 43rd St Lubbock, TX 2.0 1.0 912 $1,150 $1.26 45d 1 0.70mi
2513 43rd St Lubbock, TX 2.0 1.0 912 $1,150 $1.26 15d 1 0.70mi
1317 52nd St Unit C Lubbock, TX 2.0 1.0 755 $650 $0.86 22d 1 0.70mi
2514 42nd St Lubbock, TX 3.0 1.0 943 $950 $1.01 15d 1 0.71mi
2208 35th St Unit B Lubbock, TX 2.0 1.0 767 $750 $0.98 45d 1 0.72mi
1316 53rd St Apt D Lubbock, TX 2.0 1.0 755 $695 $0.92 45d 1 0.72mi
1107 45th St Unit B Lubbock, TX 2.0 1.0 728 $850 $1.17 45d 1 0.74mi
2521 41st St Lubbock, TX 2.0 1.0 990 $925 $0.93 45d 1 0.76mi
2103 33rd St Lubbock, TX 2.0 1.0 1075 $700 $0.65 15d 1 0.76mi
2607 44th St Lubbock, TX 2.0 2.0 988 $1,325 $1.34 45d 1 0.78mi
1307 53rd St Unit 1307 C Lubbock, TX 2.0 1.0 755 $695 $0.92 45d 1 0.78mi
2521 40th St Lubbock, TX 2.0 1.0 902 $1,195 $1.32 22d 1 0.79mi
1310 54th St Unit 3 Lubbock, TX 1.0 1.0 684 $575 $0.84 45d 1 0.79mi

Listing history 22 events

  1. 2026-06-15
    status $63,000 Pending 98 DOM
  2. 2026-06-15
    days on market $63,000 Active 98 DOM
  3. 2026-06-14
    days on market $63,000 Active 96 DOM
  4. 2026-06-13
    days on market $63,000 Active 95 DOM
  5. 2026-06-10
    days on market $63,000 Active 93 DOM
  6. 2026-06-09
    days on market $63,000 Active 92 DOM
  7. 2026-06-08
    days on market $63,000 Active 91 DOM
  8. 2026-06-07
    days on market $63,000 Active 90 DOM
  9. 2026-06-05
    days on market $63,000 Active 87 DOM
  10. 2026-06-03
    days on market $63,000 Active 86 DOM
  11. 2026-06-02
    days on market $63,000 Active 85 DOM
  12. 2026-06-01
    days on market $63,000 Active 84 DOM
  13. 2026-05-31
    days on market $63,000 Active 83 DOM
  14. 2026-05-30
    days on market $63,000 Active 82 DOM
  15. 2026-05-07
    price $63,000 390-char remark
    Show marketing remark (390 chars)

    Opportunity awaits! This 2/1/1 home sits on a large lot and is ready for your vision. This property features hardwood floors, covered porch, patio and carport. This is a Fannie Mae HomePath property. Complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  16. 2026-04-07
    price $67,500 390-char remark
    Show marketing remark (390 chars)

    Opportunity awaits! This 2/1/1 home sits on a large lot and is ready for your vision. This property features hardwood floors, covered porch, patio and carport. This is a Fannie Mae HomePath property. Complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  17. 2026-03-09
    listed $70,000 Active 390-char remark
    Show marketing remark (390 chars)

    Opportunity awaits! This 2/1/1 home sits on a large lot and is ready for your vision. This property features hardwood floors, covered porch, patio and carport. This is a Fannie Mae HomePath property. Complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply.

  18. 2018-10-10
    soldstatus
  19. 2018-10-08
    soldstatus 434-char remark
    Show marketing remark (434 chars)

    Whoa look at this house. The pictures show a true beauty. Located across from a beautiful park, this 2 bedroom 1 bath home has a BIG carport and garage. This home is perfect for a first time home buyer or one looking for an investment. This home has a very entertaining backyard, wonderful wood floors and a nice floor-plan. Priced to sell, contact your Realtor today for a showing. This home is priced competitively and can be yours.

  20. 2018-07-06
    listed $71,900 434-char remark
    Show marketing remark (434 chars)

    Whoa look at this house. The pictures show a true beauty. Located across from a beautiful park, this 2 bedroom 1 bath home has a BIG carport and garage. This home is perfect for a first time home buyer or one looking for an investment. This home has a very entertaining backyard, wonderful wood floors and a nice floor-plan. Priced to sell, contact your Realtor today for a showing. This home is priced competitively and can be yours.

  21. 2009-12-29
    soldstatus
  22. 2005-05-18
    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
$1,606 · $134/mo
Projected year-2 tax
$1,606 · $134/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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$10,111
− Mortgage interest
−$3,529
− Property taxes
−$1,606
− Insurance
−$315
− Repairs & maintenance
−$809
− Management
−$809
− Depreciation
−$1,833
Taxable income
$1,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$290
After-tax cash flow
$1,811/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
15,018
Household income
$48,878
Rent vs Own
51.2% rent · 48.8% own
Severe rent burden
676.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 61% Two or more races 25% White 25% Black 10%
Hispanic origin (detail)
Mexican 51% Puerto Rican 2%
Common ancestry
Lithuanian 1% Serbian 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
67% English-only · Spanish 32% Arabic 1%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.95%
Current HPI
188.4033
Rent YoY
▲ 3.87%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-12.4% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $63,000 LARMLS
  • 2026-04-07 Price Changed $67,500 LARMLS
  • 2026-03-09 Listed $70,000 LARMLS
  • 2018-10-10 Sold (Public Records) Public Records
  • 2018-10-08 Sold (MLS) LARMLS
  • 2018-07-06 Listed $71,900 LARMLS
  • 2009-12-29 Sold (Public Records) Public Records
  • 2005-05-18 Sold (Public Records) Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,606 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…