CashFlowRE
Sign in Sign up
8 Meade Pl
B Composite 70.37
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 +29.7/30.0
  • DSCR +10.0/10.0
  • ARV discount +9.8/15.0
  • 1% rule +8.7/10.0
  • Schools +4.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$60,000

8 Meade Pl · Hooks, TX 75561
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 311 Days on market
7,405 sqft lot $89/sqft · 5% below area Est $63k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property may be purchased in a package deal with 9 other parcels all located in close proximity in Hooks. Call realtor for additional information.

Key facts

  • 7,405 sq ft lot
  • Listed 310 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 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($821 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#819 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B+; Watch: schools C-, amenities F, commute F.
  • Hooks ISD (town): math 46% / reading 50% proficiency, ranked #226 of 826 in TX (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 65 active listings in the ZIP; 137 units permitted in Bowie County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 311 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.37%
Cap rate
10.65%
Cash-on-cash
15.58%
DSCR
1.69
GRM
6.1

CMA / ARV

ARV (median comp)
$63,194
List price
$60,000
Delta
-5.05%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.4%
Equity multiple
1.25×
Total profit
$4,188
Equity at exit
$8,946
10-year hold
IRR
15.8%
Equity multiple
2.29×
Total profit
$21,620
Equity at exit
$5,188

Cash invested: $16,800 (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 75561

Home prices YoY
-8.4%
Active inventory
65
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$821 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$91 /mo · $1,087/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$218

Break-even live

Break-even rent $545
Max offer price $60,000
Occupancy floor 68%

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
$15,000
Closing costs
$1,800
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 20 events

  1. 2026-06-19
    days on market $60,000 Active 311 DOM
  2. 2026-06-18
    days on market $60,000 Active 310 DOM
  3. 2026-06-17
    days on market $60,000 Active 309 DOM
  4. 2026-06-16
    days on market $60,000 Active 308 DOM
  5. 2026-06-15
    days on market $60,000 Active 307 DOM
  6. 2026-06-14
    days on market $60,000 Active 305 DOM
  7. 2026-06-13
    days on market $60,000 Active 304 DOM
  8. 2026-06-10
    days on market $60,000 Active 302 DOM
  9. 2026-06-09
    days on market $60,000 Active 301 DOM
  10. 2026-06-08
    days on market $60,000 Active 300 DOM
  11. 2026-06-07
    days on market $60,000 Active 299 DOM
  12. 2026-06-05
    days on market $60,000 Active 296 DOM
  13. 2026-06-03
    days on market $60,000 Active 295 DOM
  14. 2026-06-02
    days on market $60,000 Active 294 DOM
  15. 2026-06-01
    days on market $60,000 Active 293 DOM
  16. 2026-05-31
    days on market $60,000 Active 292 DOM
  17. 2026-05-30
    days on market $60,000 Active 291 DOM
  18. 2025-08-01
    listed $60,000 Active 146-char remark
    Show marketing remark (146 chars)

    Property may be purchased in a package deal with 9 other parcels all located in close proximity in Hooks. Call realtor for additional information.

  19. 2024-12-09
    soldstatus
  20. 2017-07-27
    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
$1,087 · $91/mo
Projected year-2 tax
$1,098 · $92/mo
Expected delta
+$11/yr (+$1/mo · 1.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% 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
$9,848
− Mortgage interest
−$3,361
− Property taxes
−$1,087
− Insurance
−$300
− Repairs & maintenance
−$788
− Management
−$788
− Depreciation
−$1,745
Taxable income
$1,778
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$427
After-tax cash flow
$2,190/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
Hooks ISD
NCES district ID
4823490
Math proficiency
46% ▼ -9.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$42,354
Composite
40.38/100
National rank
#3734
State rank
#226 of 826 in TX

Livability — Hooks

Score
64/100
State rank
#819
US rank
#14861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hooks, TX
Population (ZIP)
4,954

Population outlook (Bowie County) Hauer SSP2

Today (2025)
94,699 people
By 2030
94,824 · +0.1%
By 2040
94,870 · +0.2%
By 2050
93,686 · -1.1%
By 2075
90,082 · -4.9%
By 2100
76,579 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 16% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 3% European 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Bowie

2024 margin
Solid R (+48.7) · D 25.3% · R 74.0%
2008→2024 swing
-10.8pp toward R · 2008: -37.9pp · 2024: -48.7pp
All cycles
2024: R+48.7 2020: R+42.8 2016: R+46.6 2012: R+41.5 2008: R+37.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -14.29%
Current HPI
154.9243
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

3 events — show timeline
  • 2025-08-01 Listed $60,000 TBOR
  • 2024-12-09 Sold (Public Records) Public Records
  • 2017-07-27 Sold (Public Records) Public Records

Property tax history

+6.0%/yr

Latest (2025): $1,087 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…