CashFlowRE
Sign in Sign up
201 Avenue D
D Composite 40.62
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 +14.4/15.0
  • Cash flow +9.2/30.0
  • 1% rule +4.0/10.0
  • Livability +3.3/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$165,000

201 Avenue D · Converse, TX 78109
3 bd · 2.0 ba · 1,388 sqft · SingleFamily public records · 139 Days on market
Built 1966 9,234 sqft lot $119/sqft · 15% below area Est $195k · 15% under ↓ 11% since listing

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

Listing remarks MLS

This is a great opportunity to own a midcentury home of your own! You will love the layout of this property! Spacious backyard on a corner lot. Enjoy the backyard while sitting on the oversized covered patio. * Verify all house & room measurements. Verify Schools with Judson ISD.

Key facts

  • Midcentury home
  • Spacious backyard
  • Corner lot

Tags

MIDCENTURY HOMESPACIOUS BACKYARDCORNER LOTOVERSIZED COVERED PATIO

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 $165k.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $143k (13.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (10.3% below list).
  • Recommended offer: $143k (13.3% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% vs local median 4.4% in Converse — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#649 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime C-, 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: Converse El (math 21% / reading 30%, grade F, #2,982 of 4,322 statewide, top 70%, 604 students, 63% 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); 1219 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $5k 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 139 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,063 (13.3% 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 139 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.90%
Cap rate
5.39%
Cash-on-cash
-3.23%
DSCR
0.86
GRM
9.3

CMA / ARV

ARV (median comp)
$195,002
List price
$165,000
Delta
-15.39%
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
208 Legion 0.05mi 3/2.0 1,358 (-2%) 9mo $160,000 $118 87
519 Willow Dr 0.31mi 3/2.0 1,401 (+1%) 3mo $230,000 $164 81
614 Oak 0.20mi 3/2.0 1,452 (+5%) 5mo $119,600 $82 79
107 Avenue B 0.13mi 2/1.0 (-1) 1,300 (-6%) 9mo $173,000 $133 67
60 3rd 0.47mi 4/2.0 (+1) 1,364 (-2%) 4mo $200,000 $147 67
422 Bridgit 0.55mi 4/2.0 (+1) 1,360 (-2%) 3mo $180,000 $132 63
1920 Chicksaw Rose 0.73mi 3/2.0 1,411 (+2%) 2mo $203,999 $145 61
609 Jamie Sue Dr 0.65mi 3/2.0 1,412 (+2%) 7mo $199,900 $142 61
735 Dana Dr 0.74mi 3/2.0 1,363 (-2%) 2mo $225,900 $166 61
517 5th 0.63mi 3/2.0 1,299 (-6%) 1mo $200,000 $154 60
440 Bridgit 0.60mi 4/2.0 (+1) 1,534 (+10%) 5mo $149,000 $97 46
611 Janice 0.72mi 3/2.0 1,256 (-10%) 6mo $229,700 $183 45

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
-25.5%
Equity multiple
0.16×
Total profit
$-38,869
Equity at exit
$24,602
10-year hold
IRR
-38.2%
Equity multiple
-0.31×
Total profit
$-60,328
Equity at exit
$14,266

Cash invested: $46,200 (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 78109

Home prices YoY
-17.8%
Rents YoY
-1.1%
Active inventory
1219
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,481 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$360 /mo · $4,320/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$-124

Break-even live

Break-even rent $1,638
Max offer price $143,063
Occupancy floor

Sensitivity live

Price -10% $-31 -5% $-77 +0% $-124 +5% $-171 +10% $-218
Rent -10% $-241 -5% $-183 +0% $-124 +5% $-66 +10% $-7
Rate -1.0pp $-41 -0.5pp $-82 base $-124 +0.5pp $-167 +1.0pp $-210

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
$41,250
Closing costs
$4,950
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
320 Station St Unit 101 Converse, TX 2.0 2.0 877 $825 $0.94 15d 1 0.03mi
103 Avenue F Unit A Converse, TX 2.0 1.0 1372 $1,175 $0.86 46d 1 0.15mi
301 Converse Center St Converse, TX 1.0–3.0 1.0–2.0 975 $1,417 $1.45 46d 1 0.23mi
517 Oak Dr Converse, TX 3.0 1.5 894 $1,500 $1.68 26d 1 0.25mi
202 Ash Dr Unit 103 Converse, TX 2.0 2.0 900 $995 $1.11 26d 1 0.31mi
810 Station St Unit 1 Converse, TX 2.0 2.0 1088 $899 $0.83 26d 1 0.35mi
810 Station St Apt 3 Converse, TX 2.0 2.0 1088 $825 $0.76 6d 1 0.35mi
812 Station St Converse, TX 2.0 1.0 1100 $975 $0.89 26d 1 0.37mi
208 Michelle Dr Converse, TX 3.0 2.0 1156 $1,400 $1.21 26d 1 0.38mi
9205 Farm to Market Road 78 Unit 710 Converse, TX 2.0 2.0 896 $1,043 $1.16 1d 1 0.42mi
10 4th St W Converse, TX 4.0 2.0 1429 $1,595 $1.12 1d 1 0.52mi
601 Jamie Sue Dr Converse, TX 3.0 2.0 1225 $1,600 $1.31 26d 1 0.63mi
531 Erna Dr Converse, TX 3.0 2.0 1002 $1,350 $1.35 13d 1 0.64mi
8422 Parry Path Converse, TX 3.0 2.0 1641 $1,550 $0.94 46d 1 0.65mi
115 N Meadow St Converse, TX 3.0 2.0 1048 $1,650 $1.57 46d 1 0.65mi
714 Dana Dr Converse, TX 3.0 2.0 1194 $1,465 $1.23 6d 1 0.66mi
9060 FM 78 Converse, TX 1.0–2.0 1.0 769 $1,150 $1.50 1d 10 0.73mi
116 Meadow Lark Converse, TX 3.0 2.0 1527 $1,650 $1.08 46d 1 0.74mi
116 Meadow Lark Converse, TX 3.0 2.0 1527 $1,650 $1.08 26d 1 0.74mi
9515 Boatman Pier Converse, TX 3.0 2.0 1672 $1,750 $1.05 26d 1 0.75mi
9523 Bent Tree Holw Converse, TX 3.0 2.0 1661 $1,650 $0.99 1d 1 0.81mi
823 Meadow Stone Converse, TX 3.0 2.0 1286 $1,465 $1.14 6d 1 0.87mi
8307 Forest Ridge Dr San Antonio, TX 4.0 2.0 1860 $1,199 $0.64 4d 1 0.89mi
9310 Hanover Sky Converse, TX 3.0 2.0 1672 $1,595 $0.95 26d 1 0.89mi
509 Meadow Frg Unit B Converse, TX 3.0 1.0 950 $925 $0.97 17d 1 0.89mi
509 Meadow Frg Unit A Converse, TX 3.0 1.5 950 $925 $0.97 17d 1 0.89mi
209 Royal Dr Converse, TX 3.0 2.0 952 $1,500 $1.58 17d 1 0.90mi
8810 Appaloosa Pass Converse, TX 3.0 2.5 1790 $1,795 $1.00 46d 1 0.93mi
8715 8th St Unit 1 Converse, TX 3.0 2.5 1502 $1,555 $1.04 46d 1 0.94mi
8711 8th St Unit 1 Converse, TX 3.0 2.5 1502 $1,525 $1.02 46d 1 0.94mi
8416 Dixon Ridge Dr San Antonio, TX 3.0 2.0 1104 $1,225 $1.11 5d 1 0.95mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,895 $1.20 26d 1 0.95mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,595 $1.01 46d 1 0.95mi
8404 Forest Ridge Dr San Antonio, TX 2.0 2.5 1860 $1,500 $0.81 26d 1 0.97mi
8406 Forest Ridge Dr San Antonio, TX 3.0 2.0 1121 $1,500 $1.34 46d 1 0.97mi
317 Vivian Dr Converse, TX 3.0 2.0 1454 $1,650 $1.13 5d 1 1.00mi
8003 Chestnut Manor Dr Converse, TX 3.0 2.0 1641 $1,795 $1.09 18d 1 1.00mi
8607 Cheyenne Blf Converse, TX 4.0 2.0 1697 $1,800 $1.06 46d 1 1.01mi
305 Jeanette Dr Converse, TX 3.0 2.0 1084 $1,600 $1.48 26d 1 1.01mi
309 Jeanette Dr Converse, TX 4.0 2.0 1105 $1,595 $1.44 26d 1 1.02mi

Listing history 19 events

  1. 2026-06-22
    days on market $165,000 Active 139 DOM
  2. 2026-06-21
    days on market $165,000 Active 138 DOM
  3. 2026-06-18
    days on market $165,000 Active 135 DOM
  4. 2026-06-17
    days on market $165,000 Active 134 DOM
  5. 2026-06-16
    days on market $165,000 Active 133 DOM
  6. 2026-06-15
    days on market $165,000 Active 132 DOM
  7. 2026-06-13
    days on market $165,000 Active 130 DOM
  8. 2026-06-09
    days on market $165,000 Active 126 DOM
  9. 2026-06-08
    days on market $165,000 Active 125 DOM
  10. 2026-06-07
    days on market $165,000 Active 124 DOM
  11. 2026-06-04
    days on market $165,000 Active 121 DOM
  12. 2026-06-03
    days on market $165,000 Active 120 DOM
  13. 2026-06-02
    days on market $165,000 Active 119 DOM
  14. 2026-06-01
    days on market $165,000 Active 118 DOM
  15. 2026-05-31
    days on market $165,000 Active 117 DOM
  16. 2026-05-11
    status Back on Market 291-char remark
    Show marketing remark (291 chars)

    This is a great opportunity to own a midcentury home of your own! You will love the layout of this property! Spacious backyard on a corner lot. Enjoy the backyard while sitting on the oversized covered patio. * Verify all house & room measurements. Verify Schools with Judson ISD.

  17. 2026-05-09
    historical Active Option 291-char remark
    Show marketing remark (291 chars)

    This is a great opportunity to own a midcentury home of your own! You will love the layout of this property! Spacious backyard on a corner lot. Enjoy the backyard while sitting on the oversized covered patio. * Verify all house & room measurements. Verify Schools with Judson ISD.

  18. 2026-03-20
    price $165,000 291-char remark
    Show marketing remark (291 chars)

    This is a great opportunity to own a midcentury home of your own! You will love the layout of this property! Spacious backyard on a corner lot. Enjoy the backyard while sitting on the oversized covered patio. * Verify all house & room measurements. Verify Schools with Judson ISD.

  19. 2026-02-03
    listed $185,000 New 291-char remark
    Show marketing remark (291 chars)

    This is a great opportunity to own a midcentury home of your own! You will love the layout of this property! Spacious backyard on a corner lot. Enjoy the backyard while sitting on the oversized covered patio. * Verify all house & room measurements. Verify Schools with Judson ISD.

ⓘ 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
$4,320 · $360/mo
Projected year-2 tax
$4,320 · $360/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 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$17,770
− Mortgage interest
−$9,243
− Property taxes
−$4,320
− Insurance
−$825
− Repairs & maintenance
−$1,422
− Management
−$1,422
− Depreciation
−$4,800
Taxable loss
−$4,261
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,023
After-tax cash flow
$-468/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 — Converse

Score
66/100
State rank
#649
US rank
#12250

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Converse, TX
County
Bexar County · 1,990,555 people
City population
1,806,925
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
63,067
Household income
$91,320
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
1732.0

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 0.69)
Race & ethnicity
Hispanic / Latino 44% White 27% Two or more races 21% Black 21% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 4%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
71% English-only · Spanish 23% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -51.02%
Current HPI
236.4923
Rent YoY
▼ -1.08%
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

-10.8% since first listed
4 events — show timeline
  • 2026-05-11 Relisted LERA
  • 2026-05-09 Contingent LERA
  • 2026-03-20 Price Changed $165,000 LERA
  • 2026-02-03 Listed $185,000 LERA

Property tax history

+10.8%/yr

Latest (2025): $4,320 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…