CashFlowRE
Sign in Sign up
9714 Bay View Dr
D Composite 42.67
Why this score? — see what drove the D 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).

  • ARV discount +13.7/15.0
  • Cash flow +11.3/30.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • DSCR +3.3/10.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$189,000

9714 Bay View Dr · Live Oak, TX 78239
3 bd · 2.0 ba · 1,360 sqft · SingleFamily public records · 123 Days on market
Built 1978 7,562 sqft lot $139/sqft · 14% below area Est $219k · 14% under ↓ 4% since listing

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

Listing remarks MLS

Price reduced! With a brand-new foundation and a transferable warranty for extra peace of mind, this home is a great opportunity to make your own. It just needs a few cosmetic updates. The smart layout includes split bedrooms for privacy, a covered patio ideal for relaxing, and a spacious backyard perfect for outdoor fun. While the interior could use fresh paint and some updates, it's a blank canvas ready for your style and vision. Schedule a showing today and bring your best offer.

Key facts

  • Roomy backyard
  • Nine years old roof
  • Covered patio

Tags

COMPLETED FOUNDATION WORKTRANSFERABLE WARRANTYCOVERED PATIOROOMY BACKYARDNINE YEARS OLD ROOF

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/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $-71 ($-849/yr) — negative.
  • To cash-flow at today's rent, offer at most $177k (6.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (14.0% below list).
  • Recommended offer: $163k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.7% in Live Oak — 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 73/100 on livability (#211 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety D+, amenities F, commute F.
  • Judson ISD (suburban): math 21% / reading 33% proficiency, ranked #660 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Miller Point El (math 26% / reading 41%, grade F, #2,174 of 4,322 statewide, top 51%, 606 students, 79% FRL); Judson Middle (math 21% / reading 34%, grade F, #1,156 of 1,662 statewide, top 71%, 1,259 students, 70% FRL); Judson H S (math 19% / reading 38%, grade F, #1,157 of 1,632 statewide, top 72%, 2,666 students, 62% FRL).
  • Market conditions: Rents soft (-1.1%/yr); 212 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 8,308 units permitted in Bexar County in 2024 (2,506 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 $6k of value loss. Plan a longer hold.
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,528 (14.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 123 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.86%
Cap rate
5.84%
Cash-on-cash
-1.60%
DSCR
0.93
GRM
9.7

CMA / ARV

ARV (median comp)
$219,252
List price
$189,000
Delta
-13.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6747 Sunlit Pass 0.08mi 3/2.0 1,386 (+2%) 3mo $209,000 $151 91
6747 Mesa Glade 0.09mi 3/2.0 1,386 (+2%) 14mo $217,000 $157 81
9511 New World 0.20mi 3/2.0 1,256 (-8%) 5mo $195,000 $155 74
6514 Ithaca Fls 0.58mi 3/2.0 1,383 (+2%) 4mo $264,900 $192 67
9713 Sandy Ridge Way 0.43mi 3/2.0 1,234 (-9%) 2mo $225,000 $182 63
9934 Hawk Vlg 0.63mi 3/2.0 1,311 (-4%) 2mo $218,000 $166 63
6430 Ithaca Fls 0.58mi 3/2.0 1,520 (+12%) 1mo $170,000 $112 52
10274 King Robert 0.54mi 3/2.0 1,522 (+12%) 3mo $345,125 $227 52
6411 Prince Howard 0.53mi 3/2.0 1,522 (+12%) 6mo $322,990 $212 51
7115 Whittney 0.66mi 3/2.0 1,209 (-11%) 10mo $217,000 $179 42
7107 Comanche Ridge Dr 0.71mi 3/2.0 1,438 (+6%) 19mo $210,000 $146 41
6815 Buckley 0.75mi 3/2.0 1,522 (+12%) 6mo $130,000 $85 40

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-22.5%
Equity multiple
0.25×
Total profit
$-39,841
Equity at exit
$28,181
10-year hold
IRR
-27.3%
Equity multiple
-0.11×
Total profit
$-58,682
Equity at exit
$16,341

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.

ZIP-level market 78239

Home prices YoY
-5.9%
Rents YoY
-1.1%
Active inventory
212
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,625 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$285 /mo · $3,418/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$-71

Break-even live

Break-even rent $1,715
Max offer price $176,501
Occupancy floor 99%

Sensitivity live

Price -10% $36 -5% $-17 +0% $-71 +5% $-124 +10% $-178
Rent -10% $-199 -5% $-135 +0% $-71 +5% $-7 +10% $58
Rate -1.0pp $24 -0.5pp $-23 base $-71 +0.5pp $-120 +1.0pp $-170

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

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
9410 Fulwood Trl San Antonio, TX 3.0 2.0 1210 $1,425 $1.18 24d 1 0.16mi
9711 Arcade Rdg San Antonio, TX 3.0 2.0 1210 $1,299 $1.07 46d 1 0.24mi
6635 Barton Rock Rd San Antonio, TX 3.0 2.0 1386 $1,600 $1.15 0d 1 0.26mi
6811 Evercrest Ln San Antonio, TX 3.0 2.5 1582 $2,100 $1.33 26d 1 0.39mi
9535 Apple Ridge Ln San Antonio, TX 3.0 2.0 1602 $1,638 $1.02 5d 1 0.48mi
6918 Crestway Rd Unit 2 San Antonio, TX 3.0 2.5 1225 $1,395 $1.14 0d 1 0.49mi
6918 Crestway Rd Unit 4 San Antonio, TX 3.0 2.5 1261 $1,420 $1.13 0d 1 0.49mi
9527 Apple Ridge Ln San Antonio, TX 3.0 2.0 1602 $1,575 $0.98 0d 1 0.49mi
6607 Shadden Oaks San Antonio, TX 3.0 2.0 1525 $1,800 $1.18 26d 1 0.49mi
6926 Crestway Rd San Antonio, TX 3.0 2.5 1325 $1,345 $1.02 46d 1 0.51mi
6934 Crestway Rd #2 San Antonio, TX 3.0 2.5 1225 $1,395 $1.14 0d 1 0.53mi
8818 Bridington San Antonio, TX 3.0 2.0 1814 $2,100 $1.16 16d 1 0.55mi
9426 Apple Ridge Ln San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 46d 1 0.55mi
9426 Apple Ridge Ln San Antonio, TX 3.0 2.5 1225 $1,495 $1.22 12d 1 0.55mi
9426 Apple Ridge Ln Unit 303 San Antonio, TX 3.0 2.5 1231 $1,400 $1.14 46d 1 0.55mi
9426 Apple Ridge Ln Unit 104 San Antonio, TX 3.0 2.5 1225 $1,495 $1.22 10d 1 0.57mi
7239 Converse Ridge Ln Unit 703 Windcrest, TX 3.0 2.5 1225 $1,500 $1.22 26d 1 0.57mi
7239 Converse Ridge Ln Unit 603 Windcrest, TX 3.0 2.5 1225 $1,450 $1.18 14d 1 0.57mi
7110 Ridge Port Dr Converse, TX 3.0 2.0 1589 $1,600 $1.01 14d 1 0.60mi
6406 Ithaca Fls San Antonio, TX 3.0 2.5 1508 $1,500 $0.99 13d 1 0.61mi
9426 Apple Ridge Ln Unit 503 San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 17d 1 0.61mi
9426 Apple Ridge Ln Unit 503 San Antonio, TX 3.0 2.5 1225 $1,395 $1.14 6d 1 0.61mi
6427 Ithaca Fls San Antonio, TX 3.0 2.0 1314 $1,595 $1.21 26d 1 0.63mi
6427 Ithaca Fls San Antonio, TX 3.0 2.0 1315 $1,595 $1.21 10d 1 0.63mi
6527 Ithaca Fls San Antonio, TX 3.0 2.5 1528 $1,850 $1.21 6d 1 0.63mi
6527 Ithaca Fls San Antonio, TX 3.0 2.5 1528 $1,850 $1.21 0d 1 0.63mi
9034 Glen Shadow Dr Unit 38 San Antonio, TX 3.0 2.5 1225 $1,645 $1.34 0d 1 0.64mi
9034 Glen Shadow Dr Unit 34 San Antonio, TX 3.0 2.5 1225 $1,645 $1.34 26d 1 0.64mi
9034 Glen Shadow Dr Unit 27 San Antonio, TX 3.0 2.5 1225 $1,550 $1.27 6d 1 0.64mi
9034 Glen Shadow Dr Unit 25 San Antonio, TX 3.0 2.5 1225 $1,500 $1.22 0d 1 0.64mi
9034 Glen Shadow Dr Unit 13 San Antonio, TX 3.0 2.5 1225 $1,645 $1.34 46d 1 0.64mi
9034 Glen Shadow Dr Unit 27 San Antonio, TX 3.0 2.5 1225 $1,550 $1.27 0d 1 0.64mi
7106 Comanche Rdg Converse, TX 3.0 2.0 1592 $1,750 $1.10 26d 1 0.65mi
7347 Kitty Hawk Rd Converse, TX 1.0–4.0 1.0–2.0 990 $1,604 $1.62 6d 1 0.65mi
10527 Sonora Sunset San Antonio, TX 3.0 2.5 1582 $1,599 $1.01 10d 1 0.66mi
10527 Sonora Sunset San Antonio, TX 3.0 2.5 1582 $1,599 $1.01 22d 1 0.66mi
6503 Ithaca Frst San Antonio, TX 3.0 2.0 1630 $1,695 $1.04 46d 1 0.68mi
7461 Kitty Hawk Rd Converse, TX 1.0–3.0 1.0–2.0 873 $1,788 $2.05 0d 27 0.70mi
6923 Glen Fair San Antonio, TX 4.0 2.5 1632 $1,725 $1.06 10d 1 0.76mi
9034 (15/16) Glen Shadow Dr San Antonio, TX 3.0 2.5 1225 $1,572 $1.28 0d 8 0.79mi

Listing history 19 events

  1. 2026-06-22
    days on market $189,000 Active 123 DOM
  2. 2026-06-21
    days on market $189,000 Active 122 DOM
  3. 2026-06-18
    days on market $189,000 Active 119 DOM
  4. 2026-06-17
    days on market $189,000 Active 118 DOM
  5. 2026-06-16
    days on market $189,000 Active 117 DOM
  6. 2026-06-15
    days on market $189,000 Active 116 DOM
  7. 2026-06-13
    days on market $189,000 Active 114 DOM
  8. 2026-06-09
    days on market $189,000 Active 110 DOM
  9. 2026-06-08
    days on market $189,000 Active 109 DOM
  10. 2026-06-07
    statusdays on market $189,000 Active 108 DOM
  11. 2026-06-04
    days on market $189,000 Price Change 105 DOM
  12. 2026-06-03
    days on market $189,000 Price Change 104 DOM
  13. 2026-06-02
    days on market $189,000 Price Change 103 DOM
  14. 2026-06-01
    days on market $189,000 Price Change 102 DOM
  15. 2026-05-31
    days on market $189,000 Price Change 101 DOM
  16. 2026-04-10
    price $197,000 487-char remark
    Show marketing remark (487 chars)

    Price reduced! With a brand-new foundation and a transferable warranty for extra peace of mind, this home is a great opportunity to make your own. It just needs a few cosmetic updates. The smart layout includes split bedrooms for privacy, a covered patio ideal for relaxing, and a spacious backyard perfect for outdoor fun. While the interior could use fresh paint and some updates, it's a blank canvas ready for your style and vision. Schedule a showing today and bring your best offer.

  17. 2026-02-19
    listed $206,000 New 487-char remark
    Show marketing remark (487 chars)

    Price reduced! With a brand-new foundation and a transferable warranty for extra peace of mind, this home is a great opportunity to make your own. It just needs a few cosmetic updates. The smart layout includes split bedrooms for privacy, a covered patio ideal for relaxing, and a spacious backyard perfect for outdoor fun. While the interior could use fresh paint and some updates, it's a blank canvas ready for your style and vision. Schedule a showing today and bring your best offer.

  18. 2009-04-02
    soldstatus
  19. 1981-09-01
    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
$3,418 · $285/mo
Projected year-2 tax
$3,459 · $288/mo
Expected delta
+$41/yr (+$3/mo · 1.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,503
− Mortgage interest
−$10,587
− Property taxes
−$3,418
− Insurance
−$945
− Repairs & maintenance
−$1,560
− Management
−$1,560
− Depreciation
−$5,498
Taxable loss
−$4,065
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$976
After-tax cash flow
$127/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
Judson ISD
NCES district ID
4824990
Math proficiency
21% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$57,542
Composite
24.39/100
National rank
#7689
State rank
#660 of 826 in TX

Livability — Live Oak

Score
73/100
State rank
#211
US rank
#5260

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
28,609
Household income
$70,098
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
488.0

Population outlook (Bexar County) Hauer SSP2

Today (2025)
2,336,851 people
By 2030
2,560,728 · +9.6%
By 2040
3,020,569 · +29.3%
By 2050
3,493,522 · +49.5%
By 2075
4,668,459 · +99.8%
By 2100
5,533,242 · +136.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 47% White 30% Two or more races 20% Black 16% Asian 4% Pacific Islander 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 4%
Common ancestry
Lithuanian 2% Romanian 1% Slovak 1%
Foreign-born
13% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 24% Vietnamese 1% Chinese 1%

Political lean MEDSL · Bexar

2024 margin
Lean D (+9.8) · D 54.3% · R 44.6% · Other 1.1%
2008→2024 swing
+4.2pp toward D · 2008: 5.6pp · 2024: 9.8pp
All cycles
2024: D+9.8 2020: D+18.2 2016: D+13.5 2012: D+4.6 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.13%
Current HPI
242.1272
Rent YoY
▼ -1.05%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-4.4% since first listed
4 events — show timeline
  • 2026-04-10 Price Changed $197,000 LERA
  • 2026-02-19 Listed $206,000 LERA
  • 2009-04-02 Sold (Public Records) Public Records
  • 1981-09-01 Sold (Public Records) Public Records

Property tax history

+15.4%/yr

Latest (2025): $3,418 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…