CashFlowRE
Sign in Sign up
330 Avenue M
C- Composite 50.89
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$45,600

330 Avenue M · Anson, TX 79501
3 bd · 2.0 ba · 1,104 sqft · SingleFamily public records · 21 Days on market
Built 1952 8,407 sqft lot $41/sqft · 57% below area ↓ 40% since listing

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

Listing remarks

This 3-bedroom, 2-bath fixer-upper may be the best-priced home in the area. Ideal for the handyman or savvy buyer who can do the repairs needed to bring this open floorplan one-story home back to life. The area is on the upswing, and rehabs are becoming more popular as buyers need affordable housing.

Key facts

  • 8,407 sq ft lot
  • Built 1952
  • Listed 21 days

Property features AI

Finance

  • Other: Restrictions: Deed
  • Financial info: Listing is HUD owned; Acceptable financing: Cash, Conventional, FHA-203K
  • HOA & community: No association

Exterior

  • Parking: Driveway parking
  • Security: Other security features
  • Utilities: All-weather road listed under utilities; Not in a municipal utility district
  • Home design: Single-family residence (attached); One story
  • Construction: Built in 1952; Frame construction; Composition roof; Pillar/post/pier foundation
  • Exterior features: Utilities easement; All-weather road access; Lot under 0.5 acre (approximately 0.193 acre); Subdivision: Westover Terrace Anson

Interior

  • Kitchen: Kitchen approx. 10 x 7
  • Bedrooms: 3 bedrooms (all on the main level); Primary bedroom approx. 12 x 10; Bedroom approx. 13 x 11; Bedroom approx. 11 x 10
  • Flooring: Combination flooring
  • Bathrooms: 2 full bathrooms; Primary bathroom approx. 9 x 7
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: 6 total rooms; 1 living area; No listed appliances; Other interior features
  • 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/2.0-bath single-family listed at $46k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $46k).
  • Recommended offer: $45k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#377 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, employment D, amenities F.
  • Anson ISD (rural): math 29% / reading 37% proficiency, ranked #565 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Anson El (math 17% / reading 32%, grade F, #3,052 of 4,322 statewide, top 74%, 368 students, 68% FRL).
  • Market conditions: 71 active listings in the ZIP; 1 units permitted in Jones County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($315 loan paydown + $2k appreciation (4.1% local appreciation)).
  • Jones County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($45k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $11k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $44,916 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
6.98%
Cap rate
64.21%
Cash-on-cash
206.84%
DSCR
10.20
GRM
1.2

CMA / ARV

ARV (median comp)
$105,558
List price
$45,600
Delta
-56.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 Avenue Ave N 0.22mi 3/2.0 1,148 (+4%) 2mo $165,000 $144 82
1302 6th St 0.15mi 3/1.0 1,122 (+2%) 10mo $77,000 $69 78
1304 Westover Dr 0.07mi 3/1.0 1,213 (+10%) 1mo $114,900 $95 75
507 Ave K 0.19mi 2/2.0 (-1) 1,097 (-1%) 15mo $80,000 $73 73
400 Avenue K 0.13mi 3/1.0 991 (-10%) 0mo $179,000 $181 72
415 Avenue K 0.18mi 3/2.0 1,205 (+9%) 16mo $159,900 $133 63
231 Avenue L 0.11mi 2/1.0 (-1) 981 (-11%) 7mo $84,990 $87 62
407 Commercial Ave 0.24mi 2/1.0 (-1) 1,225 (+11%) 2mo $47,500 $39 60
731 Avenue J 0.41mi 2/1.0 (-1) 1,180 (+7%) 23mo $72,500 $61 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
12.63×
Total profit
$148,498
Equity at exit
$23,471
10-year hold
IRR
Equity multiple
26.77×
Total profit
$328,991
Equity at exit
$38,671

Cash invested: $12,768 (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 79501

Home prices YoY
2.9%
Active inventory
71
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$3,185 medium interval (Pro) →
Mortgage (P&I)
$239
Tax est. 1.5%
$57 /mo · $684/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$669
Net cashflow
$2,201

Break-even live

Break-even rent $399
Max offer price $45,600
Occupancy floor 26%

Sensitivity live

Price -10% $2,232 -5% $2,217 +0% $2,201 +5% $2,185 +10% $2,169
Rent -10% $1,949 -5% $2,075 +0% $2,201 +5% $2,327 +10% $2,452
Rate -1.0pp $2,224 -0.5pp $2,212 base $2,201 +0.5pp $2,189 +1.0pp $2,177

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
$11,400
Closing costs
$1,368
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.

Listing history 16 events

  1. 2026-04-30
    listed $57,000 Active 302-char remark
  2. 2025-11-19
    status Pending
  3. 2025-10-16
    listed $57,000 Active
  4. 2024-09-12
    historical
  5. 2024-09-10
    listed $38,000 Active
  6. 2024-09-09
    historical
  7. 2024-08-21
    status Active
  8. 2024-07-08
    status Pending
  9. 2024-07-02
    historical Active Option Contract
  10. 2024-05-17
    price $38,000
  11. 2024-04-23
    price $55,000
  12. 2024-04-17
    listed $76,000 Active
  13. 2008-01-15
    soldstatus
  14. 2006-01-06
    soldstatus
  15. 1998-04-08
    soldstatus
  16. 1984-04-19
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 6 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$38,216
− Mortgage interest
−$2,554
− Property taxes
−$684
− Insurance
−$228
− Repairs & maintenance
−$3,057
− Management
−$3,057
− Depreciation
−$1,327
Taxable income
$27,309
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,554
After-tax cash flow
$19,855/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
Anson ISD
NCES district ID
4808400
Math proficiency
29% ▼ -9.00%
Reading proficiency
37% ▼ -3.00%
Median HH income
$45,223
Composite
28.21/100
National rank
#6805
State rank
#565 of 826 in TX

Livability — Anson

Score
70/100
State rank
#377
US rank
#7976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anson, TX
City population
2,635
Population (ZIP)
2,635

Population outlook (Jones County) Hauer SSP2

Today (2025)
19,845 people
By 2030
20,213 · +1.9%
By 2040
21,446 · +8.1%
By 2050
22,499 · +13.4%
By 2075
23,272 · +17.3%
By 2100
20,420 · +2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 31% Two or more races 12% Black 2%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Slovak 4% Serbian 2% Scotch-Irish 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
81% English-only · Spanish 19%

Political lean MEDSL · Jones

2024 margin
Solid R (+73.2) · D 13.1% · R 86.2%
2008→2024 swing
-27.1pp toward R · 2008: -46.1pp · 2024: -73.2pp
All cycles
2024: R+73.2 2020: R+69.1 2016: R+65.4 2012: R+54.5 2008: R+46.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
148.5884
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-40.0% since first listed
18 events — show timeline
  • 2026-05-22 Pending NTREIS
  • 2026-05-19 Price Changed $45,600 NTREIS
  • 2026-04-30 Listed $57,000 NTREIS
  • 2025-11-19 Pending NTREIS
  • 2025-10-16 Listed $57,000 NTREIS
  • 2024-09-12 Listing Removed NTREIS
  • 2024-09-10 Listed $38,000 NTREIS
  • 2024-09-09 Listing Removed NTREIS
  • 2024-08-21 Relisted NTREIS
  • 2024-07-08 Pending NTREIS
  • 2024-07-02 Contingent NTREIS
  • 2024-05-17 Price Changed $38,000 NTREIS
  • 2024-04-23 Price Changed $55,000 NTREIS
  • 2024-04-17 Listed $76,000 NTREIS
  • 2008-01-15 Sold (Public Records) Public Records
  • 2006-01-06 Sold (Public Records) Public Records
  • 1998-04-08 Sold (Public Records) Public Records
  • 1984-04-19 Sold (Public Records) Public Records

Property tax history

+6.7%/yr

Latest (2025): $2,649 · +39.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…