CashFlowRE
Sign in Sign up
4710 9th St
C- Composite 53.48
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.0/10.0
  • Schools +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

4710 9th St · Bacliff, TX 77518
4 bd · 1.0 ba · 1,657 sqft · SingleFamily public records · 81 Days on market
Built 1972 9,378 sqft lot $120/sqft · 18% below area Est $242k · 18% under

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

Listing remarks MLS

Investor special in Bacliff! 4710 9th St offers a 4-bedroom, 2-bath layout with value-add potential and flexible additional spaces ideal for conversion, expansion, or increased rental income. Perfect for investors, flippers, or those seeking a fixer-upper opportunity. Situated on a spacious lot with room to maximize exterior improvements. Conveniently located near Galveston Bay, local dining, and major commuter routes. Strong potential for renovation and resale or long-term hold. Bring your vision and unlock the possibilities!

Key facts

  • 9,378 sq ft lot
  • Built 1972
  • Listed 80 days

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 4-bed/1.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $33 ($396/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $187k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 5.0% in Bacliff — 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 57/100 on livability (#1,252 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, crime D, schools F.
  • Dickinson ISD (suburban): math 39% / reading 40% proficiency, ranked #366 of 826 in TX (top 44%) — 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.
  • Market conditions: 62 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).
  • At $2,215/mo this rent would consume 52% of the median local household income ($51k/yr) (locally 672% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 3.2% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 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 1972 — 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.11%
Cap rate
6.89%
Cash-on-cash
2.14%
DSCR
1.10
GRM
7.5

CMA / ARV

ARV (median comp)
$241,991
List price
$199,000
Delta
-17.77%
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
4835 Chase More Dr 0.26mi 3/2.0 (-1) 1,604 (-3%) 4mo $249,000 $155 71
834 Chase View Dr 0.33mi 3/2.0 (-1) 1,758 (+6%) 0mo $252,000 $143 65
5114 Chase Court Dr 0.48mi 3/2.5 (-1) 1,729 (+4%) 4mo $189,900 $110 56
5010 Chase Stone Dr 0.42mi 3/2.0 (-1) 1,769 (+7%) 8mo $225,000 $127 54
4734 Oleander St 0.60mi 4/2.0 1,753 (+6%) 6mo $249,999 $143 53
5211 Lagoon Ct 0.74mi 3/2.0 (-1) 1,608 (-3%) 1mo $224,500 $140 51
5203 Lagoon Ct 0.72mi 3/2.5 (-1) 1,641 (-1%) 5mo $259,000 $158 49
4410 Orange St 0.59mi 3/2.0 (-1) 1,606 (-3%) 12mo $264,900 $165 48
5427 Chasewood Dr 0.64mi 3/2.0 (-1) 1,480 (-11%) 11mo $236,000 $159 34
4722 Palmetto St 0.72mi 3/2.0 (-1) 1,496 (-10%) 9mo $219,999 $147 34
4822 Caranchua Reef Dr 0.61mi 3/2.0 (-1) 1,866 (+13%) 10mo $205,000 $110 33
5111 Lagoon Ct 0.70mi 3/2.0 (-1) 1,422 (-14%) 11mo $245,000 $172 26

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
-15.0%
Equity multiple
0.46×
Total profit
$-29,901
Equity at exit
$29,672
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-22,343
Equity at exit
$17,206

Cash invested: $55,720 (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 77518

Home prices YoY
-7.6%
Active inventory
62
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,215 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$524 /mo · $6,285/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$33

Break-even live

Break-even rent $2,173
Max offer price $199,000
Occupancy floor 94%

Sensitivity live

Price -10% $146 -5% $89 +0% $33 +5% $-23 +10% $-80
Rent -10% $-142 -5% $-54 +0% $33 +5% $120 +10% $208
Rate -1.0pp $133 -0.5pp $84 base $33 +0.5pp $-19 +1.0pp $-71

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
$49,750
Closing costs
$5,970
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1118 Chase Park Dr Bacliff, TX 3.0 2.0 1854 $2,086 $1.13 6d 1 0.65mi
339 Sea Breeze Dr Bacliff, TX 3.0 2.5 1456 $1,985 $1.36 4d 1 0.73mi
5139 Misty Ln Bacliff, TX 3.0 2.0 1794 $1,970 $1.10 11d 1 0.76mi
5223 Gulf Stream Ln Bacliff, TX 3.0 2.5 1778 $2,080 $1.17 11d 1 0.88mi
2922 Michael St Bacliff, TX 3.0 2.0 1325 $1,900 $1.43 44d 1 1.48mi

Listing history 28 events

  1. 2026-06-21
    days on market $199,000 Active 81 DOM
  2. 2026-06-18
    days on market $199,000 Active 78 DOM
  3. 2026-06-17
    days on market $199,000 Active 77 DOM
  4. 2026-06-16
    days on market $199,000 Active 76 DOM
  5. 2026-06-15
    days on market $199,000 Active 75 DOM
  6. 2026-06-13
    days on market $199,000 Active 73 DOM
  7. 2026-06-09
    days on market $199,000 Active 69 DOM
  8. 2026-06-08
    days on market $199,000 Active 68 DOM
  9. 2026-06-07
    days on market $199,000 Active 67 DOM
  10. 2026-06-04
    days on market $199,000 Active 64 DOM
  11. 2026-06-03
    days on market $199,000 Active 63 DOM
  12. 2026-06-02
    days on market $199,000 Active 62 DOM
  13. 2026-06-01
    days on market $199,000 Active 61 DOM
  14. 2026-05-31
    days on market $199,000 Active 60 DOM
  15. 2026-04-01
    listed $199,000 Active 532-char remark
    Show marketing remark (532 chars)

    Investor special in Bacliff! 4710 9th St offers a 4-bedroom, 2-bath layout with value-add potential and flexible additional spaces ideal for conversion, expansion, or increased rental income. Perfect for investors, flippers, or those seeking a fixer-upper opportunity. Situated on a spacious lot with room to maximize exterior improvements. Conveniently located near Galveston Bay, local dining, and major commuter routes. Strong potential for renovation and resale or long-term hold. Bring your vision and unlock the possibilities!

  16. 2019-10-04
    soldstatus
  17. 2016-12-07
    soldstatus
  18. 2016-11-29
    soldstatus Sold 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  19. 2016-11-05
    status Pending 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  20. 2016-10-29
    status Option Pending 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  21. 2016-09-04
    price $124,900 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  22. 2016-09-02
    status Active 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  23. 2016-09-01
    historical 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  24. 2016-07-23
    price $134,900 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  25. 2016-07-13
    listed $149,000 Active 476-char remark
    Show marketing remark (476 chars)

    * * * AS of 08/03/2016 Seller has made a few more improvements. Please stop by and see this beautiful home. Newly Remodeled home. New Windstorm Roof on Main House, New floors in main house New A/C, and all Appliances stay with the home. Completely redone bathrooms, paint, fixtures. Redone from top to bottom. Extra home in the back will be as is. But, with lots of TLC it can make a wonderful Mother in law suite or guest house. This home Is about 6 blocks from the water.

  26. 2016-07-08
    soldstatus
  27. 2014-08-01
    soldstatus
  28. 2008-02-05
    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
$6,285 · $524/mo
Projected year-2 tax
$6,285 · $524/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) · 75% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 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
$26,578
− Mortgage interest
−$11,147
− Property taxes
−$6,285
− Insurance
−$1,792
− Repairs & maintenance
−$2,126
− Management
−$2,126
− Depreciation
−$5,789
Taxable loss
−$2,688
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$645
After-tax cash flow
$1,041/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
Dickinson ISD
NCES district ID
4817070
Math proficiency
39% ▼ -11.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$61,318
Composite
35.16/100
National rank
#5005
State rank
#366 of 826 in TX

Livability — Bacliff

Score
57/100
State rank
#1252
US rank
#21864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bacliff, TX
County
Galveston County · 357,330 people
City population
9,541
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
9,541
Household income
$51,458
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
672.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 46% White 43% Two or more races 21% Black 7% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 1%
Foreign-born
15% · Canada, Vietnam, China
Languages at home
66% English-only · Spanish 32% Vietnamese 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
▼ -24.15%
Current HPI
293.2677
Rent YoY
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

+33.6% since first listed
14 events — show timeline
  • 2026-04-01 Listed $199,000 HARMLS
  • 2019-10-04 Sold (Public Records) Public Records
  • 2016-12-07 Sold (Public Records) Public Records
  • 2016-11-29 Sold (MLS) HARMLS
  • 2016-11-05 Pending HARMLS
  • 2016-10-29 Pending HARMLS
  • 2016-09-04 Price Changed $124,900 HARMLS
  • 2016-09-02 Relisted HARMLS
  • 2016-09-01 Listing Removed HARMLS
  • 2016-07-23 Price Changed $134,900 HARMLS
  • 2016-07-13 Listed $149,000 HARMLS
  • 2016-07-08 Sold (Public Records) Public Records
  • 2014-08-01 Sold (Public Records) Public Records
  • 2008-02-05 Sold (Public Records) Public Records

Property tax history

+10.4%/yr

Latest (2025): $6,285 · +22.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…