CashFlowRE
Sign in Sign up
10605 County Road 2337
B+ Composite 75.15
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

10605 County Road 2337 · St. Paul, TX 78387
4 bd · 2.0 ba · 1,671 sqft · SingleFamily · 85 Days on market
Built 2019 0.48 ac lot $59/sqft · 47% below area Est $188k · 47% under ↓ 5% since listing

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

Listing remarks MLS

Check out this 4 bedroom 2 bathroom mobile home in Sinton, Texas on half an acre at the end of road. Built in 2019, you can own this home for a fraction of the cost brand new with land! Come view today before it's sold!

Key facts

  • 0.48 acre lot
  • Built 2019
  • Listed 85 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/2.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $675 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $93k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 3.0% in St. Paul — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Sinton ISD (town): math 27% / reading 35% proficiency, ranked #601 of 826 in TX (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 160 active listings in the ZIP; 344 units permitted in San Patricio County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • San Patricio County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($93k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% 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
1.74%
Cap rate
14.47%
Cash-on-cash
29.21%
DSCR
2.30
GRM
4.8

CMA / ARV

ARV (median comp)
$188,199
List price
$99,000
Delta
-47.40%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14565 County Road 722 0.31mi 3/2.0 (-1) 1,610 (-4%) 10mo $130,000 $81 66

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
23.6%
Equity multiple
1.97×
Total profit
$26,956
Equity at exit
$14,761
10-year hold
IRR
31.5%
Equity multiple
3.85×
Total profit
$78,912
Equity at exit
$8,560

Cash invested: $27,720 (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 78387

Active inventory
160
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,720 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$675

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 56%

Sensitivity live

Price -10% $743 -5% $709 +0% $675 +5% $640 +10% $606
Rent -10% $539 -5% $607 +0% $675 +5% $743 +10% $811
Rate -1.0pp $725 -0.5pp $700 base $675 +0.5pp $649 +1.0pp $623

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
$24,750
Closing costs
$2,970
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.

Listing history 20 events

  1. 2026-06-21
    days on market $99,000 Active 85 DOM
  2. 2026-06-18
    days on market $99,000 Active 83 DOM
  3. 2026-06-17
    days on market $99,000 Active 82 DOM
  4. 2026-06-16
    days on market $99,000 Active 81 DOM
  5. 2026-06-15
    days on market $99,000 Active 80 DOM
  6. 2026-06-15
    days on market $99,000 Active 79 DOM
  7. 2026-06-13
    days on market $99,000 Active 78 DOM
  8. 2026-06-12
    days on market $99,000 Active 77 DOM
  9. 2026-06-09
    days on market $99,000 Active 74 DOM
  10. 2026-06-08
    days on market $99,000 Active 73 DOM
  11. 2026-06-08
    days on market $99,000 Active 72 DOM
  12. 2026-06-05
    days on market $99,000 Active 70 DOM
  13. 2026-06-03
    days on market $99,000 Active 68 DOM
  14. 2026-06-02
    days on market $99,000 Active 67 DOM
  15. 2026-06-02
    remarks 272-char remark
  16. 2026-06-01
    days on market $99,000 Active 66 DOM
  17. 2026-05-31
    days on market $99,000 Active 65 DOM
  18. 2026-05-05
    price $104,000 219-char remark
    Show marketing remark (219 chars)

    Check out this 4 bedroom 2 bathroom mobile home in Sinton, Texas on half an acre at the end of road. Built in 2019, you can own this home for a fraction of the cost brand new with land! Come view today before it's sold!

  19. 2026-04-01
    soldstatus $126,450
  20. 2026-03-27
    listed $109,900 Active 219-char remark
    Show marketing remark (219 chars)

    Check out this 4 bedroom 2 bathroom mobile home in Sinton, Texas on half an acre at the end of road. Built in 2019, you can own this home for a fraction of the cost brand new with land! Come view today before it's sold!

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥109°F today · 19 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
$20,641
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,651
− Management
−$1,651
− Depreciation
−$2,880
Taxable income
$6,933
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,664
After-tax cash flow
$6,433/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
Sinton ISD
NCES district ID
4840350
Math proficiency
27% ▼ -19.00%
Reading proficiency
35% ▼ -3.00%
Median HH income
$44,618
Composite
26.49/100
National rank
#7208
State rank
#601 of 826 in TX

Livability — St. Paul

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Paul, TX
Population (ZIP)
9,604

Population outlook (San Patricio County) Hauer SSP2

Today (2025)
75,538 people
By 2030
79,575 · +5.3%
By 2040
87,670 · +16.1%
By 2050
96,107 · +27.2%
By 2075
117,984 · +56.2%
By 2100
130,010 · +72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (71%)
Race & ethnicity
Hispanic / Latino 71% Two or more races 33% White 25% Black 2%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
62% English-only · Spanish 38%

Political lean MEDSL · San Patricio

2024 margin
Solid R (+36.4) · D 31.4% · R 67.8%
2008→2024 swing
-19.8pp toward R · 2008: -16.6pp · 2024: -36.4pp
All cycles
2024: R+36.4 2020: R+29.1 2016: R+24.1 2012: R+20.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.32%
Current HPI
149.9517
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

-5.4% since first listed
3 events — show timeline
  • 2026-05-05 Price Changed $104,000 CBMLS
  • 2026-04-01 Sold (Public Records) $126,450 Public Records
  • 2026-03-27 Listed $109,900 CBMLS

Property tax history

+11.7%/yr

Latest (2025): $186 · -13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…