2122 Avenue G · Wichita Falls, TX 76309

$105,000

3 bd · 2.0 ba · 1,708 sqft · MultiFamily public records · 336 Days on market

Built 1929 6,186 sqft lot $61/sqft · 15% above area Est $91k · 15% over

---

Why this score? — see what drove the C+ 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
• Rent growth +4.6/5.0
• Livability +3.5/5.0
• Schools +2.7/10.0
• Condition / age +2.5/5.0
• ARV discount +0.8/15.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Duplex that is currently rented for $1175.00 a month total. This property also has a back unit that needs work to be rent ready but offers good potential to increase total monthly rent to $1700+. Units are occupied and can be viewed with an executed contract. This property is part of a portfolio. Ask agent for information on full portfolio

Key facts

• 6,186 sq ft lot
• 2 parking spots
• Built 1929

What this means for you Summary

Snapshot

• This is a 2 × 2-bed/1-bath units multifamily listed at $105k.

Deal economics

• At list price, monthly cash flow is $795 ($10k/yr) — positive. Per door: $398/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $105k).
• Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
• Cap rate 15.4% vs local median 4.7% in Wichita Falls — 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 69/100 on livability (#437 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, schools D.
• Wichita Falls ISD (urban): math 31% / reading 33% proficiency, ranked #585 of 826 in TX (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising fast (+8.3%/yr); 129 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 231 units permitted in Wichita County in 2024 (10 in 5+ unit buildings).
• This rent runs 44% of the median local income ($54k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Wichita County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $29k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 336 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
4. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.91% ✓
• Cap rate: 15.38%
• Cash-on-cash: 32.45%
• DSCR: 2.44
• GRM: 4.4

CMA / ARV

• ARV (median comp): $91,400
• List price: $105,000
• Delta: 14.88%
• Verdict: OVERPRICED
• Comps: 4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 33.3%
• Equity multiple: 2.51×
• Total profit: $44,282
• Equity at exit: $15,656

10-year hold

• IRR: 43.0%
• Equity multiple: 6.18×
• Total profit: $152,246
• Equity at exit: $9,078

Cash invested: $29,400 (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.

Methodology + full state rankings →

ZIP-level market 76309

• Rents YoY: 8.3%
• Active inventory: 129
• Price-to-rent: 8.7×

Monthly cashflow live

• Estimated rent: $2,004 high
• Mortgage (P&I): −$551
• Tax from tax record: −$194 /mo · $2,325/yr
• Insurance: −$44
• HOA: −$0
• Vacancy / Maint / Mgmt: −$421
• Net cashflow: $795

Break-even live

Break-even rent $998

Max offer price $105,000

Occupancy floor 55%

Sensitivity live

Price	-10% $854	-5% $825	+0% $795	+5% $765	+10% $736
Rent	-10% $637	-5% $716	+0% $795	+5% $874	+10% $953
Rate	-1.0pp $848	-0.5pp $822	base $795	+0.5pp $768	+1.0pp $740

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	2	1	$2,004
Total (2 units)			$2,004

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: $26,250
• Closing costs: $3,150
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1507 Polk St Wichita Falls, TX	3.0	1.0	1316	$1,050	$0.80	45d	1	0.26mi
2006 Bell St Wichita Falls, TX	3.0	1.0	1120	$1,000	$0.89	45d	1	0.32mi
2130 Avenue K Wichita Falls, TX	3.0	2.0	1090	$1,390	$1.28	45d	1	0.33mi
1813 Polk St Wichita Falls, TX	3.0	2.0	1090	$1,364	$1.25	45d	1	0.42mi
1821 9th St Unit B Wichita Falls, TX	2.0	1.0	1200	$795	$0.66	45d	1	0.62mi
2003 Buchanan St Wichita Falls, TX	3.0	2.0	1118	$1,100	$0.98	45d	1	0.72mi
1916 7th St Wichita Falls, TX	2.0	1.0	1226	$1,050	$0.86	45d	1	0.79mi
1714 7th St Wichita Falls, TX	3.0	1.0	1452	$850	$0.59	45d	1	0.91mi
2912 Avenue L Unit L Wichita Falls, TX	2.0	1.0	1104	$895	$0.81	45d	1	0.98mi

Listing history 25 events

1. 2026-06-19
   days on market $105,000 Active 336 DOM
2. 2026-06-18
   days on market $105,000 Active 335 DOM
3. 2026-06-17
   days on market $105,000 Active 334 DOM
4. 2026-06-16
   days on market $105,000 Active 333 DOM
5. 2026-06-15
   days on market $105,000 Active 332 DOM
6. 2026-06-14
   days on market $105,000 Active 330 DOM
7. 2026-06-13
   days on market $105,000 Active 329 DOM
8. 2026-06-10
   days on market $105,000 Active 327 DOM
9. 2026-06-09
   days on market $105,000 Active 326 DOM
10. 2026-06-08
    days on market $105,000 Active 325 DOM
11. 2026-06-07
    days on market $105,000 Active 324 DOM
12. 2026-06-05
    days on market $105,000 Active 321 DOM
13. 2026-06-02
    days on market $105,000 Active 319 DOM
14. 2026-06-01
    days on market $105,000 Active 318 DOM
15. 2026-05-31
    days on market $105,000 Active 317 DOM
16. 2026-05-30
    days on market $105,000 Active 316 DOM
17. 2025-07-18
    listed $105,000 Active 345-char remark

    Show marketing remark (345 chars)

    Duplex that is currently rented for $1175.00 a month total. This property also has a back unit that needs work to be rent ready but offers good potential to increase total monthly rent to $1700+. Units are occupied and can be viewed with an executed contract. This property is part of a portfolio. Ask agent for information on full portfolio

18. 2022-03-02
    status Pending 336-char remark

    Show marketing remark (336 chars)

    Investors this is the perfect starting duplex. Incredible price, built in tenants, positive cash flow and potential for a third unit in the back. With a little work the back house would rent for another $400, making the total gross yearly income $1500+. Tenants pay their own utilities, very little maintenance and tons of potential.

19. 2020-07-24
    soldstatus Closed 336-char remark

    Show marketing remark (336 chars)

    Investors this is the perfect starting duplex. Incredible price, built in tenants, positive cash flow and potential for a third unit in the back. With a little work the back house would rent for another $400, making the total gross yearly income $1500+. Tenants pay their own utilities, very little maintenance and tons of potential.

20. 2020-07-24
    soldstatus

    Show marketing remark (336 chars)

    Investors this is the perfect starting duplex. Incredible price, built in tenants, positive cash flow and potential for a third unit in the back. With a little work the back house would rent for another $400, making the total gross yearly income $1500+. Tenants pay their own utilities, very little maintenance and tons of potential.

21. 2020-06-29
    historical 336-char remark

    Show marketing remark (336 chars)

    Investors this is the perfect starting duplex. Incredible price, built in tenants, positive cash flow and potential for a third unit in the back. With a little work the back house would rent for another $400, making the total gross yearly income $1500+. Tenants pay their own utilities, very little maintenance and tons of potential.

22. 2020-05-08
    listed $55,000
23. 2020-05-05
    listed $55,000 336-char remark

    Show marketing remark (336 chars)

    Investors this is the perfect starting duplex. Incredible price, built in tenants, positive cash flow and potential for a third unit in the back. With a little work the back house would rent for another $400, making the total gross yearly income $1500+. Tenants pay their own utilities, very little maintenance and tons of potential.

24. 2019-08-21
    soldstatus
25. 2006-06-12
    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: $2,325 · $194/mo
• Projected year-2 tax: $2,325 · $194/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 7/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $24,048
• − Mortgage interest: −$5,882
• − Property taxes: −$2,325
• − Insurance: −$525
• − Repairs & maintenance: −$1,924
• − Management: −$1,924
• − Depreciation: −$3,055
• Taxable income: $8,414
• Est. tax owed @ 24.0%: −$2,019
• After-tax cash flow: $7,521/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: Wichita Falls ISD
• NCES district ID: 4845780
• Math proficiency: 31% ▼ -10.00%
• Reading proficiency: 33% ▼ -7.00%
• Median HH income: $41,604
• Composite: 27.06/100
• National rank: #7051
• State rank: #585 of 826 in TX

Livability — Wichita Falls

• Score: 69/100
• State rank: #437
• US rank: #8940

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Wichita Falls, TX
• County: Wichita County · 95,694 people
• City population: 95,694
• Metro: Wichita Falls, TX
• Population (ZIP): 13,395
• Household income: $54,159
• Rent vs Own: 42.7% rent · 57.3% own
• Severe rent burden: 469.0

Population outlook (Wichita County) Hauer SSP2

• Today (2025): 129,638 people
• By 2030: 128,366 · -1.0%
• By 2040: 124,466 · -4.0%
• By 2050: 120,499 · -7.0%
• By 2075: 113,884 · -12.2%
• By 2100: 101,818 · -21.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: White 58% Hispanic / Latino 29% Two or more races 12% Black 6% Asian 2% Native American 2%
• Hispanic origin (detail): Mexican 27%
• Common ancestry: Lithuanian 1% Romanian 1% Portuguese 1%
• Foreign-born: 7% · Canada, Vietnam, Jamaica
• Languages at home: 82% English-only · Spanish 15% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wichita

• 2024 margin: Solid R (+44.0) · D 27.5% · R 71.5%
• 2008→2024 swing: -5.2pp toward R · 2008: -38.9pp · 2024: -44.0pp
• All cycles: 2024: R+44.0 2020: R+41.1 2016: R+49.7 2012: R+47.1 2008: R+38.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -88.35%
• Current HPI: 137.2935
• Rent YoY: ▲ 8.33%
• Metro: Wichita Falls, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+90.9% since first listed

9 events — show timeline

• 2025-07-18 Listed $105,000 NTREIS
• 2022-03-02 Pending — NTREIS
• 2020-07-24 Sold (MLS) — WFAOR
• 2020-07-24 Sold (MLS) — NTREIS
• 2020-06-29 Listing Removed — NTREIS
• 2020-05-08 Listed $55,000 WFAOR
• 2020-05-05 Listed $55,000 NTREIS
• 2019-08-21 Sold (Public Records) — Public Records
• 2006-06-12 Sold (Public Records) — Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,325 · +0.1% YoY. Source: county tax records.