CashFlowRE
Sign in Sign up
128 Apache Dr
B- Composite 68.18
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$64,900

128 Apache Dr · Harlingen, TX 78552
2 bd · 2.0 ba · 784 sqft · SingleFamily public records · 260 Days on market
Built 1980 2,408 sqft lot $45/mo HOA · 4% of rent ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

Key facts

  • Move-in ready
  • Recent updates
  • No lawn maintenance

Tags

RECENT UPDATESLANDSCAPED FRONT AREANO LAWN MAINTENANCEMOVE-IN READY

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 2-bed/2.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $479 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 3.8% in Harlingen — 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 (#217 in TX) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, schools D+, commute F.
  • Harlingen CISD (urban): math 25% / reading 35% proficiency, ranked #647 of 826 in TX (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.9%/yr); 534 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,326 units permitted in Cameron County in 2024 (503 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cameron County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 260 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $8k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 260 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.86%
Cap rate
15.15%
Cash-on-cash
31.64%
DSCR
2.41
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
1.91×
Total profit
$16,491
Equity at exit
$9,677
10-year hold
IRR
28.9%
Equity multiple
3.21×
Total profit
$40,096
Equity at exit
$5,611

Cash invested: $18,172 (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 78552

Home prices YoY
-13.8%
Rents YoY
-1.9%
Active inventory
534
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,210 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$65 /mo · $775/yr
Insurance
$27
HOA
$45
Vacancy / Maint / Mgmt
$254
Net cashflow
$479

Break-even live

Break-even rent $604
Max offer price $64,900
Occupancy floor 55%

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
$16,225
Closing costs
$1,947
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 S Taos Blvd Unit A Harlingen, TX 2.0 1.5 908 $1,275 $1.40 44d 1 0.95mi
6020 Masters Blvd Unit 2 Harlingen, TX 2.0 2.0 1000 $1,075 $1.07 43d 1 1.05mi
902 S Palm Court Dr Harlingen, TX 1.0–3.0 1.0–2.0 873 $1,198 $1.37 13d 18 1.15mi

HOA detail

Monthly dues
$45 · $540/yr

Listing history 46 events

  1. 2026-06-18
    days on market $64,900 Active 260 DOM
  2. 2026-06-17
    days on market $64,900 Active 259 DOM
  3. 2026-06-16
    days on market $64,900 Active 258 DOM
  4. 2026-06-15
    days on market $64,900 Active 257 DOM
  5. 2026-06-14
    days on market $64,900 Active 255 DOM
  6. 2026-06-10
    days on market $64,900 Active 252 DOM
  7. 2026-06-09
    days on market $64,900 Active 251 DOM
  8. 2026-06-08
    days on market $64,900 Active 250 DOM
  9. 2026-06-07
    days on market $64,900 Active 249 DOM
  10. 2026-06-03
    days on market $64,900 Active 245 DOM
  11. 2026-06-02
    days on market $64,900 Active 244 DOM
  12. 2026-06-01
    days on market $64,900 Active 243 DOM
  13. 2026-05-31
    days on market $64,900 Active 242 DOM
  14. 2026-05-30
    days on market $64,900 Active 241 DOM
  15. 2026-04-02
    price $64,900 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  16. 2026-04-02
    price $64,900 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  17. 2026-04-01
    price $69,840 579-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  18. 2026-04-01
    price $69,840 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  19. 2026-03-31
    price $69,845 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  20. 2026-03-31
    price $69,845 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  21. 2026-03-30
    price $69,850 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  22. 2026-03-30
    price $69,850 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  23. 2026-03-29
    price $69,855 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  24. 2026-03-29
    price $69,855 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  25. 2026-03-28
    price $69,860 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  26. 2026-03-28
    price $69,860 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  27. 2026-03-27
    price $69,865 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  28. 2026-03-26
    price $69,865 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  29. 2026-03-25
    price $69,870 579-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  30. 2026-03-25
    price $69,870 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  31. 2026-03-24
    price $69,875 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  32. 2026-03-24
    price $69,875 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  33. 2026-03-23
    price $69,880 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  34. 2026-03-23
    price $69,880 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  35. 2026-03-22
    price $69,885 504-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  36. 2026-03-22
    price $69,885 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  37. 2026-03-21
    price $69,890 579-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  38. 2026-03-21
    price $69,890 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  39. 2026-03-20
    price $69,895 579-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  40. 2026-03-20
    price $69,895 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  41. 2026-02-05
    price $69,900 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  42. 2026-01-24
    price $69,900 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  43. 2025-10-01
    listed $73,000 Active 579-char remark
    Show marketing remark (579 chars)

    HUGE PRICE REDUCTION!!! This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and recent updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing ASAP! At this price, this property will not last!!

  44. 2025-09-30
    listed $73,000 Active 504-char remark
    Show marketing remark (504 chars)

    This charming mobile home is located in Lakewood Village, 55+ Plus Community. This property is fully furnished mobile home with 2 bedroom and 2 baths in a peaceful neighborhood. This property has a BRAND-NEW A/C unit and updates to the bathroom. Living area includes vertical blinds. Beautiful landscaped front area. No lawn maintenance needed. This home is perfect for first-time buyers, downsizers, or as an investment property. Don't miss out this opportunity. Move-in ready. Schedule a showing today!

  45. 2019-10-15
    soldstatus
  46. 1990-10-01
    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
$775 · $65/mo
Projected year-2 tax
$1,188 · $99/mo
Expected delta
+$412/yr (+$34/mo · 53.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$14,524
− Mortgage interest
−$3,635
− Property taxes
−$775
− Insurance
−$324
− Repairs & maintenance
−$1,162
− Management
−$1,162
− HOA
−$540
− Depreciation
−$1,888
Taxable income
$5,037
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,209
After-tax cash flow
$4,541/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
Harlingen CISD
NCES district ID
4822530
Math proficiency
25% ▼ -28.00%
Reading proficiency
35% ▼ -11.00%
Median HH income
$37,182
Composite
24.94/100
National rank
#7566
State rank
#647 of 826 in TX

Livability — Harlingen

Score
73/100
State rank
#217
US rank
#5347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Harlingen, TX
County
Cameron County · 310,734 people
City population
95,667
Metro
Brownsville-Harlingen, TX
Population (ZIP)
42,332
Household income
$69,811
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
487.0

Population outlook (Cameron County) Hauer SSP2

Today (2025)
441,603 people
By 2030
448,113 · +1.5%
By 2040
456,385 · +3.3%
By 2050
456,294 · +3.3%
By 2075
423,851 · -4.0%
By 2100
342,787 · -22.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 31% White 16% Asian 2%
Hispanic origin (detail)
Mexican 75%
Common ancestry
Lithuanian 1% Romanian 1% Slovak 1%
Foreign-born
15% · Canada
Languages at home
49% English-only · Spanish 49% Vietnamese 1%

Political lean MEDSL · Cameron

2024 margin
Lean R (+5.8) · D 46.7% · R 52.5%
2008→2024 swing
-34.6pp toward R · 2008: 28.8pp · 2024: -5.8pp
All cycles
2024: R+5.8 2020: D+13.2 2016: D+32.5 2012: D+32.4 2008: D+28.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.61%
Current HPI
197.1906
Rent YoY
▼ -1.87%
Metro
Brownsville-Harlingen, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-11.1% since first listed
32 events — show timeline
  • 2026-04-02 Price Changed $64,900 RGVMLS
  • 2026-04-02 Price Changed $64,900 MCALLENMLS
  • 2026-04-01 Price Changed $69,840 MCALLENMLS
  • 2026-04-01 Price Changed $69,840 RGVMLS
  • 2026-03-31 Price Changed $69,845 RGVMLS
  • 2026-03-31 Price Changed $69,845 MCALLENMLS
  • 2026-03-30 Price Changed $69,850 RGVMLS
  • 2026-03-30 Price Changed $69,850 MCALLENMLS
  • 2026-03-29 Price Changed $69,855 RGVMLS
  • 2026-03-29 Price Changed $69,855 MCALLENMLS
  • 2026-03-28 Price Changed $69,860 RGVMLS
  • 2026-03-28 Price Changed $69,860 MCALLENMLS
  • 2026-03-27 Price Changed $69,865 RGVMLS
  • 2026-03-26 Price Changed $69,865 MCALLENMLS
  • 2026-03-25 Price Changed $69,870 MCALLENMLS
  • 2026-03-25 Price Changed $69,870 RGVMLS
  • 2026-03-24 Price Changed $69,875 RGVMLS
  • 2026-03-24 Price Changed $69,875 MCALLENMLS
  • 2026-03-23 Price Changed $69,880 RGVMLS
  • 2026-03-23 Price Changed $69,880 MCALLENMLS
  • 2026-03-22 Price Changed $69,885 RGVMLS
  • 2026-03-22 Price Changed $69,885 MCALLENMLS
  • 2026-03-21 Price Changed $69,890 MCALLENMLS
  • 2026-03-21 Price Changed $69,890 RGVMLS
  • 2026-03-20 Price Changed $69,895 MCALLENMLS
  • 2026-03-20 Price Changed $69,895 RGVMLS
  • 2026-02-05 Price Changed $69,900 MCALLENMLS
  • 2026-01-24 Price Changed $69,900 RGVMLS
  • 2025-10-01 Listed $73,000 MCALLENMLS
  • 2025-09-30 Listed $73,000 RGVMLS
  • 2019-10-15 Sold (Public Records) Public Records
  • 1990-10-01 Sold (Public Records) Public Records

Property tax history

+0.5%/yr

Latest (2025): $775 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…