CashFlowRE
Sign in Sign up
208 Preston St
C Composite 57.63
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 +19.9/30.0
  • ARV discount +13.6/15.0
  • 1% rule +6.5/10.0
  • DSCR +6.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$157,999

208 Preston St · La Marque, TX 77568
3 bd · 1.0 ba · 1,364 sqft · SingleFamily public records · 7 Days on market
Built 1982 6,385 sqft lot Est $183k · 14% under ↓ 12% since listing

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

Listing remarks

This charming one story 3-bedroom, 1-bathroom home features a spacious yard—perfect for outdoor living, gardening, or entertaining. Located just minutes from the beach, it offers the ideal blend of comfort and coastal lifestyle. A fantastic opportunity for first-time homebuyers or investors seeking a vacation rental or long-term property with great potential.

Key facts

  • 6,385 sq ft lot
  • Parking
  • Built 1982

Property features AI

Finance

  • Other: Seller disclosure available
  • Financial info: Lease not considered

Exterior

  • Parking: Attached carport; Carport for 1 vehicle
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story (entry level: first floor)
  • Construction: Built in 1982; Vinyl siding and wood siding; Slab foundation
  • Exterior features: Back yard fence; Yard is cleared

Interior

  • Kitchen: Electric cooktop; Disposal
  • Bedrooms: Primary bedroom (first floor) — approximately 10 x 11; Bedroom (first floor) — approximately 10 x 10; Bedroom (first floor) — approximately 10 x 10
  • Flooring: Laminate; Tile
  • Bathrooms: 1 full bathroom (first floor)
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.0-bath single-family listed at $158k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $158k).
  • Cap rate 7.7% vs local median 5.6% in La Marque — 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 59/100 on livability (#1,136 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Texas City ISD (suburban): math 28% / reading 29% proficiency, ranked #655 of 826 in TX (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hayley El (math 7% / reading 11%, grade F, #4,293 of 4,322 statewide, top 99%, 562 students, 92% FRL); La Marque H S (math 27% / reading 20%, grade F, #1,342 of 1,632 statewide, top 82%, 647 students, 91% FRL) — zoned schools average 92% FRL vs 66% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 28% district-wide (-12 pts) — the specific schools serving this property underperform the Texas City ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+4.0%/yr); 661 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 7y 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

  • Watch-outs: property tax is 2.6% of price; flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,999

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
7.74%
Cash-on-cash
5.16%
DSCR
1.23
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$182,776
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
208 Preston St 0.00mi 3/1.0 1,364 (0%) 1mo $157,999 $116 100
118 Brown St 0.14mi 3/1.0 1,275 (-6%) 1mo $205,000 $161 82
2709 Virginia St 0.28mi 2/2.0 (-1) 1,365 (+0%) 0mo $183,500 $134 78
3029 Taylor St 0.38mi 3/1.0 1,330 (-2%) 1mo $135,000 $102 77
2026 Rosalee St 0.24mi 3/2.0 1,270 (-7%) 1mo $189,000 $149 73
1716 Rosalee St 0.43mi 3/2.0 1,420 (+4%) 0mo $110,000 $77 69
2301 Boss St 0.50mi 3/2.0 1,410 (+3%) 1mo $239,000 $170 66
229 S Fulton St S 0.45mi 3/1.5 1,474 (+8%) 1mo $159,900 $108 63
1708 Rosalee St 0.47mi 2/2.0 (-1) 1,316 (-4%) 1mo $180,000 $137 62
110 N Texas St 0.52mi 2/2.0 (-1) 1,327 (-3%) 1mo $162,250 $122 62
1815 Thompson St 0.49mi 3/2.0 1,250 (-8%) 1mo $199,000 $159 58
7011 Anderson St 0.66mi 3/1.0 1,176 (-14%) 1mo $80,000 $68 46

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 · 3.95% rent growth · sell at horizon

5-year hold
IRR
-9.7%
Equity multiple
0.64×
Total profit
$-15,803
Equity at exit
$23,558
10-year hold
IRR
1.3%
Equity multiple
1.10×
Total profit
$4,359
Equity at exit
$13,661

Cash invested: $44,240 (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 77568

Home prices YoY
-22.7%
Rents YoY
4.0%
Active inventory
661
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,811 high interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$346 /mo · $4,149/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$124

Break-even live

Break-even rent $1,654
Max offer price $157,999
Occupancy floor 88%

Sensitivity live

Price -10% $213 -5% $169 +0% $124 +5% $79 +10% $34
Rent -10% $-19 -5% $52 +0% $124 +5% $195 +10% $267
Rate -1.0pp $203 -0.5pp $164 base $124 +0.5pp $83 +1.0pp $41

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
$39,500
Closing costs
$4,740
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
309 S Bell Dr Texas City, TX 2.0 2.0 1316 $1,650 $1.25 45d 1 0.37mi
1006 E Camp Cir La Marque, TX 3.0 1.0 1230 $1,500 $1.22 26d 1 0.60mi
1013 Margot St La Marque, TX 3.0 2.0 1099 $1,500 $1.36 20d 1 0.62mi
203 Beatrice St La Marque, TX 3.0 1.0 1304 $1,395 $1.07 26d 1 0.69mi
7510 Hummingbird Ln Texas City, TX 3.0 1.5 1200 $1,550 $1.29 4d 1 0.74mi
1401 Austin St La Marque, TX 4.0 3.0 1542 $2,400 $1.56 45d 1 0.81mi
619 N Vionett Ln Texas City, TX 3.0 2.0 1204 $1,550 $1.29 7d 1 0.88mi
6607 Memorial Dr Texas City, TX 2.0 1.0 936 $1,200 $1.28 45d 1 0.91mi
1230 Kirsten St La Marque, TX 3.0 2.0 1704 $1,660 $0.97 4d 1 0.94mi
14403 Daniel Shores Dr La Marque, TX 4.0 3.0–3.5 1872 $2,600 $1.39 0d 12 1.01mi
113 N Pecan Dr Texas City, TX 4.0 2.0 1468 $3,000 $2.04 45d 1 1.29mi
4417 Edward St Texas City, TX 2.0 2.0 983 $1,100 $1.12 5d 1 1.30mi
4417 Edward St Texas City, TX 2.0 2.0 983 $1,150 $1.17 4d 1 1.30mi
1825 Bayou Rd La Marque, TX 2.0 1.0 1200 $1,195 $1.00 45d 1 1.31mi
7561 Medical Center Dr Texas City, TX 2.0 2.0 892 $1,113 $1.25 45d 1 1.37mi
2729 Main St La Marque, TX 2.0 1.0–2.0 864 $950 $1.10 0d 3 1.41mi
8208 Ash Rd Texas City, TX 4.0 2.0 1701 $1,795 $1.06 45d 1 1.43mi
509 Bluebonnet Dr La Marque, TX 4.0 1.0 1223 $1,550 $1.27 45d 1 1.47mi

Listing history 21 events

  1. 2026-05-16
    status Pending 367-char remark
  2. 2026-05-08
    status Pending 367-char remark
  3. 2026-05-08
    listed $157,999 Active 367-char remark
  4. 2026-05-07
    historical
  5. 2026-01-14
    price $157,999
  6. 2025-12-19
    price $162,999
  7. 2025-10-22
    listed $169,999 Active
  8. 2025-10-22
    historical
  9. 2025-08-19
    price $175,000
  10. 2025-05-30
    listed $180,000 Active
  11. 2024-02-08
    historical
  12. 2023-02-27
    listed $200,000 Active
  13. 2022-02-16
    price $1,550
  14. 2021-07-07
    soldstatus
  15. 2019-07-05
    soldstatus
  16. 2019-07-03
    soldstatus Sold
  17. 2019-05-16
    status Pending
  18. 2019-05-14
    listed $180,000 Active
  19. 2018-11-28
    soldstatus
  20. 2015-07-01
    soldstatus
  21. 2001-06-12
    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
$4,149 · $346/mo
Projected year-2 tax
$4,149 · $346/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 7/10 Severe FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$21,729
− Mortgage interest
−$8,850
− Property taxes
−$4,149
− Insurance
−$1,587
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$4,596
Taxable loss
−$930
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$223
After-tax cash flow
$1,710/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
Texas City ISD
NCES district ID
4842510
Math proficiency
28% ▼ -10.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$44,875
Composite
24.47/100
National rank
#7664
State rank
#655 of 826 in TX

Livability — La Marque

Score
59/100
State rank
#1136
US rank
#20037

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Marque, TX
County
Galveston County · 357,330 people
City population
23,083
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
23,083
Household income
$74,694
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
700.0

Population outlook (Galveston County) Hauer SSP2

Today (2025)
390,640 people
By 2030
425,226 · +8.9%
By 2040
493,765 · +26.4%
By 2050
559,698 · +43.3%
By 2075
719,260 · +84.1%
By 2100
819,628 · +109.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 37% Hispanic / Latino 29% Black 26% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 22% Puerto Rican 1%
Common ancestry
Lithuanian 1% Italian 1% Serbian 1%
Foreign-born
8% · Canada
Languages at home
77% English-only · Spanish 21% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Galveston

2024 margin
Strong R (+27.4) · D 35.7% · R 63.1% · Other 1.2%
2008→2024 swing
-7.9pp toward R · 2008: -19.5pp · 2024: -27.4pp
All cycles
2024: R+27.4 2020: R+22.6 2016: R+22.6 2012: R+26.9 2008: R+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.39%
Current HPI
236.0239
Rent YoY
▲ 3.95%
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-12.2% since first listed
22 events — show timeline
  • 2026-06-04 Sold (MLS) HARMLS
  • 2026-05-16 Pending HARMLS
  • 2026-05-08 Pending HARMLS
  • 2026-05-08 Listed $157,999 HARMLS
  • 2026-05-07 Listing Removed HARMLS
  • 2026-01-14 Price Changed $157,999 HARMLS
  • 2025-12-19 Price Changed $162,999 HARMLS
  • 2025-10-22 Listing Removed HARMLS
  • 2025-10-22 Listed $169,999 HARMLS
  • 2025-08-19 Price Changed $175,000 HARMLS
  • 2025-05-30 Listed $180,000 HARMLS
  • 2024-02-08 Listing Removed HARMLS
  • 2023-02-27 Listed $200,000 HARMLS
  • 2022-02-16 Price Changed $1,550 RENT.
  • 2021-07-07 Sold (Public Records) Public Records
  • 2019-07-05 Sold (Public Records) Public Records
  • 2019-07-03 Sold (MLS) HARMLS
  • 2019-05-16 Pending HARMLS
  • 2019-05-14 Listed $180,000 HARMLS
  • 2018-11-28 Sold (Public Records) Public Records
  • 2015-07-01 Sold (Public Records) Public Records
  • 2001-06-12 Sold (Public Records) Public Records

Property tax history

+16.1%/yr

Latest (2025): $4,149 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…