CashFlowRE
Sign in Sign up
911 N Date St
B- Composite 65.38
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 +27.7/30.0
  • DSCR +9.8/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

911 N Date St · Plainview, TX 79072
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 149 Days on market
Built 2000 5,025 sqft lot ↓ 18% since listing

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

Listing remarks MLS

This cute two bedroom, one bath is the perfect investment property! This could also be a great starter home. There is fresh paint throughout and a front and back deck have been added. It is Move-In Ready! Call today for a private tour.

Key facts

  • Freshly painted
  • Front and back deck
  • 5,025 sq ft lot

Tags

FRONT AND BACK DECKFRESHLY PAINTED

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 $65k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($885 rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#393 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, crime C-, health & safety C-.
  • Plainview ISD (town): math 41% / reading 37% proficiency, ranked #445 of 826 in TX (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 150 active listings in the ZIP; 13 units permitted in Hale County in 2024 (0 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.
  • Hale County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($57k) 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 $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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
1.36%
Cap rate
9.93%
Cash-on-cash
12.99%
DSCR
1.58
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
2.9%
Equity multiple
1.11×
Total profit
$2,066
Equity at exit
$9,692
10-year hold
IRR
12.6%
Equity multiple
2.00×
Total profit
$18,148
Equity at exit
$5,620

Cash invested: $18,200 (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 79072

Active inventory
150
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$885 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$134 /mo · $1,608/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$197

Break-even live

Break-even rent $635
Max offer price $65,000
Occupancy floor 73%

Sensitivity live

Price -10% $234 -5% $215 +0% $197 +5% $179 +10% $160
Rent -10% $127 -5% $162 +0% $197 +5% $232 +10% $267
Rate -1.0pp $230 -0.5pp $214 base $197 +0.5pp $180 +1.0pp $163

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
$16,250
Closing costs
$1,950
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 22 events

  1. 2026-06-19
    days on market $65,000 Active 149 DOM
  2. 2026-06-18
    days on market $65,000 Active 148 DOM
  3. 2026-06-17
    days on market $65,000 Active 147 DOM
  4. 2026-06-16
    days on market $65,000 Active 146 DOM
  5. 2026-06-15
    days on market $65,000 Active 145 DOM
  6. 2026-06-14
    days on market $65,000 Active 143 DOM
  7. 2026-06-12
    days on market $65,000 Active 142 DOM
  8. 2026-06-09
    days on market $65,000 Active 139 DOM
  9. 2026-06-08
    days on market $65,000 Active 138 DOM
  10. 2026-06-07
    days on market $65,000 Active 137 DOM
  11. 2026-06-07
    days on market $65,000 Active 136 DOM
  12. 2026-06-03
    days on market $65,000 Active 133 DOM
  13. 2026-06-02
    days on market $65,000 Active 132 DOM
  14. 2026-06-01
    days on market $65,000 Active 131 DOM
  15. 2026-05-31
    days on market $65,000 Active 130 DOM
  16. 2026-05-30
    days on market $65,000 Active 129 DOM
  17. 2026-04-15
    price $65,000 235-char remark
    Show marketing remark (235 chars)

    This cute two bedroom, one bath is the perfect investment property! This could also be a great starter home. There is fresh paint throughout and a front and back deck have been added. It is Move-In Ready! Call today for a private tour.

  18. 2026-03-14
    price $69,500 235-char remark
    Show marketing remark (235 chars)

    This cute two bedroom, one bath is the perfect investment property! This could also be a great starter home. There is fresh paint throughout and a front and back deck have been added. It is Move-In Ready! Call today for a private tour.

  19. 2026-01-21
    listed $79,500 Active 235-char remark
    Show marketing remark (235 chars)

    This cute two bedroom, one bath is the perfect investment property! This could also be a great starter home. There is fresh paint throughout and a front and back deck have been added. It is Move-In Ready! Call today for a private tour.

  20. 2025-02-18
    soldstatus
  21. 2023-06-29
    soldstatus
  22. 2005-02-10
    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
$1,608 · $134/mo
Projected year-2 tax
$1,608 · $134/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$10,618
− Mortgage interest
−$3,641
− Property taxes
−$1,608
− Insurance
−$325
− Repairs & maintenance
−$849
− Management
−$849
− Depreciation
−$1,891
Taxable income
$1,454
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$349
After-tax cash flow
$2,016/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
Plainview ISD
NCES district ID
4835070
Math proficiency
41% ▼ -3.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$41,146
Composite
32.85/100
National rank
#5615
State rank
#445 of 826 in TX

Livability — Plainview

Score
69/100
State rank
#393
US rank
#8233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, TX
County
Hale County · 25,389 people
City population
25,389
Metro
Plainview, TX
Population (ZIP)
25,389
Household income
$47,255
Rent vs Own
43.6% rent · 56.4% own
Severe rent burden
1015.0

Population outlook (Hale County) Hauer SSP2

Today (2025)
30,851 people
By 2030
29,158 · -5.5%
By 2040
25,681 · -16.8%
By 2050
22,420 · -27.3%
By 2075
15,857 · -48.6%
By 2100
10,500 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% White 29% Two or more races 19% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 52%
Common ancestry
Italian 1% Russian 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica
Languages at home
63% English-only · Spanish 36%

Political lean MEDSL · Hale

2024 margin
Solid R (+58.0) · D 20.5% · R 78.5%
2008→2024 swing
-13.1pp toward R · 2008: -44.9pp · 2024: -58.0pp
All cycles
2024: R+58.0 2020: R+51.1 2016: R+48.4 2012: R+47.8 2008: R+44.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.38%
Current HPI
127.9276
Rent YoY
Metro
Plainview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-18.2% since first listed
6 events — show timeline
  • 2026-04-15 Price Changed $65,000 PARMLS
  • 2026-03-14 Price Changed $69,500 PARMLS
  • 2026-01-21 Listed $79,500 PARMLS
  • 2025-02-18 Sold (Public Records) Public Records
  • 2023-06-29 Sold (Public Records) Public Records
  • 2005-02-10 Sold (Public Records) Public Records

Property tax history

+7.3%/yr

Latest (2025): $1,608 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…