CashFlowRE
Sign in Sign up
No image
🏷️ Likely Rental
B- Composite 68.63
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 +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

1716 SW 6th Ave · Mineral Wells, TX 76067
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 11 Days on market
Built 1938 0.33 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor opportunity in growing Mineral Wells. This tenant occupied property sits on a spacious 0.33 acre lot surrounded by newer development and offers strong potential for redevelopment, renovation, or long term investment. Built in 1938, the home will require significant repairs and is priced accordingly. Great opportunity to add value in an area seeing continued growth and improvement.

Key facts

  • Significant repairs
  • 0.33 acre lot
  • Renovation

Tags

0.33 ACRE LOTNEWER DEVELOPMENTRENOVATIONLONG TERM INVESTMENTSIGNIFICANT REPAIRSADD VALUE

Property features AI

Finance

  • Other: Property type: Residential, single family; Property is not attached to another unit; Possession at closing/funding
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No homeowners association

Exterior

  • Parking: Gravel parking
  • Utilities: City water; City sewer; No municipal utility district
  • Home design: Single-family residence; One story; Detached; Built in 1938
  • Construction: Year built: 1938
  • Exterior features: Accessible approach with ramp; Lot under half an acre (approximately 0.33 acre); Subdivision: LAWN TERRACE

Interior

  • Kitchen: Electric cooktop; Electric oven
  • Bedrooms: Primary bedroom on main level (12 x 12)
  • Bathrooms: One full bathroom
  • Interior features: High-speed internet available; One living area; One dining area; Two total rooms (excluding baths)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $75,000 price doesn't fit this home's estimated sale value (~$175,392) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $544 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 15.0% vs local median 2.7% in Mineral Wells — 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 72/100 on livability (#278 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, employment D, schools F.
  • Mineral Wells ISD (town): math 30% / reading 30% proficiency, ranked #636 of 826 in TX (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 277 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 27 units permitted in Palo Pinto County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Palo Pinto County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1938 — 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 F-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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.87%
Cap rate
14.99%
Cash-on-cash
31.06%
DSCR
2.38
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$175,392
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1100 SW 2nd Ave 0.46mi 2/1.0 1,055 (+5%) 11mo $145,000 $137 62
506 SW 15th St 0.22mi 3/2.0 (+1) 1,110 (+10%) 3mo $207,000 $186 62
811 SW 16th St 0.14mi 3/2.0 (+1) 1,100 (+9%) 13mo $195,000 $177 58
310 SW 15th St 0.28mi 1/1.0 (-1) 1,133 (+12%) 4mo $49,900 $44 58
515 SW 8th St 0.52mi 2/1.0 1,076 (+7%) 10mo $164,770 $153 57
817 SW 16th St 0.15mi 3/2.0 (+1) 1,152 (+14%) 9mo $200,000 $174 52
318 SW 14th 0.34mi 3/2.0 (+1) 1,156 (+15%) 2mo $175,000 $151 49
516 SE 17th St 0.65mi 3/1.0 (+1) 1,040 (+3%) 13mo $165,000 $159 48
712 SE 18th St 0.75mi 2/2.0 936 (-7%) 1mo $174,900 $187 48
216 8th St 0.60mi 3/1.0 (+1) 864 (-14%) 7mo $109,000 $126 37
815 SW 28th St 0.66mi 3/2.0 (+1) 1,134 (+12%) 4mo $199,999 $176 36
817 SW 28th St 0.65mi 3/2.0 (+1) 1,105 (+10%) 10mo $199,999 $181 36

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
25.9%
Equity multiple
2.07×
Total profit
$22,518
Equity at exit
$11,183
10-year hold
IRR
33.6%
Equity multiple
4.07×
Total profit
$64,387
Equity at exit
$6,485

Cash invested: $21,000 (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 76067

Active inventory
277
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$137 /mo · $1,648/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$544

Break-even live

Break-even rent $711
Max offer price $75,000
Occupancy floor 56%

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
$18,750
Closing costs
$2,250
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 SE 6th St Unit 6 Mineral Wells, TX 2.0 1.0 1200 $1,350 $1.12 43d 1 0.90mi
1106 SE 12th St Mineral Wells, TX 3.0 2.0 1422 $1,700 $1.20 4d 1 0.96mi
707 NW 4th Ave Unit 202 Mineral Wells, TX 1.0 1.5 878 $1,150 $1.31 43d 1 1.27mi
1912 SE 15th St Mineral Wells, TX 3.0 1.5 1043 $1,700 $1.63 24d 1 1.42mi
1911 SE 14th St Mineral Wells, TX 3.0 2.0 1256 $1,600 $1.27 24d 1 1.45mi

Listing history 9 events

  1. 2026-06-19
    days on market $75,000 Active 11 DOM
  2. 2026-06-18
    days on market $75,000 Active 10 DOM
  3. 2026-06-17
    days on market $75,000 Active 9 DOM
  4. 2026-06-16
    days on market $75,000 Active 8 DOM
  5. 2026-06-15
    days on market $75,000 Active 7 DOM
  6. 2026-06-14
    days on market $75,000 Active 5 DOM
  7. 2026-06-12
    days on market $75,000 Active 4 DOM
  8. 2026-06-09
    remarks 392-char remark
  9. 2026-06-09
    listed $75,000 Active 1 DOM

ⓘ 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
$1,648 · $137/mo
Projected year-2 tax
$1,648 · $137/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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$16,793
− Mortgage interest
−$4,201
− Property taxes
−$1,648
− Insurance
−$375
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$2,182
Taxable income
$5,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,368
After-tax cash flow
$5,156/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
Mineral Wells ISD
NCES district ID
4830950
Math proficiency
30% ▼ -10.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$40,027
Composite
25.26/100
National rank
#7500
State rank
#636 of 826 in TX

Livability — Mineral Wells

Score
72/100
State rank
#278
US rank
#6474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mineral Wells, TX
County
Palo Pinto County · 21,080 people
City population
21,080
Metro
Mineral Wells, TX
Population (ZIP)
21,080
Household income
$62,190
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
745.0

Population outlook (Palo Pinto County) Hauer SSP2

Today (2025)
27,500 people
By 2030
27,079 · -1.5%
By 2040
26,135 · -5.0%
By 2050
25,215 · -8.3%
By 2075
23,416 · -14.9%
By 2100
20,300 · -26.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 22% Two or more races 9% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 4% Italian 1% Slovak 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 13% Other Indo-European 1%

Political lean MEDSL · Palo Pinto

2024 margin
Solid R (+67.1) · D 16.1% · R 83.2%
2008→2024 swing
-18.9pp toward R · 2008: -48.2pp · 2024: -67.1pp
All cycles
2024: R+67.1 2020: R+64.1 2016: R+64.1 2012: R+59.8 2008: R+48.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.09%
Current HPI
240.3647
Rent YoY
Metro
Mineral Wells, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-05-12 Listed $75,000 NTREIS
  • 2021-08-23 Sold (Public Records) Public Records
  • 2013-09-10 Sold (Public Records) Public Records
  • 2010-04-27 Sold (Public Records) Public Records

Property tax history

+13.1%/yr

Latest (2025): $1,648 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…