CashFlowRE
Sign in Sign up
1330 Hwy 1131
B- Composite 68.19
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 +25.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +7.0/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

1330 Hwy 1131 · Pine Forest, TX 77662
3 bd · 2.0 ba · 1,272 sqft · SingleFamily public records · 197 Days on market
Built 1960 $109/sqft · 18% below area Est $170k · 18% under

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

Listing remarks MLS

Discover this charming home nestled on a spacious .86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

Key facts

  • Walk-in closet
  • En-suite bath
  • Recessed lighting

Tags

OPEN-CONCEPT LAYOUTVINYL PLANK FLOORINGRECESSED LIGHTINGDECORATIVE TRAY CEILINGSWALK-IN CLOSETEN-SUITE BATH

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 3-bed/2.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 5.2% in Pine Forest — 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 65/100 on livability (#659 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime D, schools F, amenities F.
  • Vidor ISD (suburban): math 41% / reading 39% proficiency, ranked #422 of 826 in TX (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 242 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 235 units permitted in Orange County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Orange County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 9 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.20%
Cap rate
9.24%
Cash-on-cash
10.52%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (median comp)
$169,983
List price
$139,000
Delta
-18.23%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-766
Equity at exit
$20,725
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$27,443
Equity at exit
$12,018

Cash invested: $38,920 (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 77662

Active inventory
242
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,664 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$187 /mo · $2,244/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$341

Break-even live

Break-even rent $1,233
Max offer price $139,000
Occupancy floor 75%

Sensitivity live

Price -10% $420 -5% $380 +0% $341 +5% $302 +10% $262
Rent -10% $210 -5% $275 +0% $341 +5% $407 +10% $473
Rate -1.0pp $411 -0.5pp $376 base $341 +0.5pp $305 +1.0pp $268

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
$34,750
Closing costs
$4,170
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1205 W Circle Dr Trlr 16 Vidor, TX 3.0 2.0 1216 $1,395 $1.15 15d 1 1.18mi
1205 W Circle Dr Unit 05 Vidor, TX 3.0 2.0 1216 $1,295 $1.06 15d 1 1.18mi

Listing history 38 events

  1. 2026-06-21
    days on market $139,000 Active 197 DOM
  2. 2026-06-18
    days on market $139,000 Active 194 DOM
  3. 2026-06-17
    days on market $139,000 Active 193 DOM
  4. 2026-06-16
    days on market $139,000 Active 192 DOM
  5. 2026-06-15
    days on market $139,000 Active 191 DOM
  6. 2026-06-14
    days on market $139,000 Active 189 DOM
  7. 2026-06-10
    days on market $139,000 Active 186 DOM
  8. 2026-06-09
    days on market $139,000 Active 185 DOM
  9. 2026-06-08
    days on market $139,000 Active 184 DOM
  10. 2026-06-07
    days on market $139,000 Active 183 DOM
  11. 2026-06-03
    days on market $139,000 Active 179 DOM
  12. 2026-06-02
    days on market $139,000 Active 178 DOM
  13. 2026-06-01
    days on market $139,000 Active 177 DOM
  14. 2026-05-31
    days on market $139,000 Active 176 DOM
  15. 2026-05-30
    status $139,000 Active 175 DOM
  16. 2026-05-17
    status Pending 976-char remark
    Show marketing remark (976 chars)

    Discover this charming home nestled on a spacious .86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  17. 2026-05-16
    status Pending 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  18. 2025-12-09
    status Active 976-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  19. 2025-12-09
    status Active 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  20. 2025-12-03
    status Pending 984-char remark
    Show marketing remark (976 chars)

    Discover this charming home nestled on a spacious .86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  21. 2025-12-03
    status Pending 976-char remark
    Show marketing remark (976 chars)

    Discover this charming home nestled on a spacious .86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  22. 2025-11-27
    listed $139,000 Active 976-char remark
    Show marketing remark (976 chars)

    Discover this charming home nestled on a spacious .86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  23. 2025-11-19
    status Active 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  24. 2025-08-30
    historical 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  25. 2025-08-28
    historical
  26. 2025-06-09
    price $139,000
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  27. 2025-06-09
    price $139,000 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  28. 2025-04-15
    status Active 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  29. 2025-04-15
    status Active
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  30. 2025-04-01
    status Pending
  31. 2025-03-31
    status Pending 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  32. 2025-02-09
    listed $159,000 Active
  33. 2025-02-02
    listed $159,000 Active 984-char remark
    Show marketing remark (984 chars)

    Discover this charming home nestled on a spacious . 86-acre lot in Vidor, Texas! Featuring 3 bedrooms, 2 baths, and a 204 sq ft mother-in-law suite, which offers versatile living options-perfect for a home office, guest space, or even a rental opportunity. Step inside to an open-concept layout where the family room, kitchen, and dining area flow together, creating an ideal space for entertaining. Enjoy luxury vinyl plank flooring throughout, a spacious family room with recessed lighting and decorative tray ceilings. The primary suite features a walk-in closet and en-suite bath. An inside utility room adds convenience, while the detached mother-in-law suite provides additional living space, a bedroom, a full bath, and a closet-perfect for extended family or guests. The backyard offers plenty of space to host gatherings with friends and family. Additional features include a 20x12 storage building and 11x14 metal shed. The septic system and A/C unit were installed in 2022.

  34. 2023-01-02
    price $169,000
  35. 2022-11-28
    price $179,000
  36. 2020-12-17
    historical
  37. 2020-09-05
    listed $110,000
  38. 2017-03-28
    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
$2,244 · $187/mo
Projected year-2 tax
$2,544 · $212/mo
Expected delta
+$300/yr (+$25/mo · 13.4%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,974
− Mortgage interest
−$7,786
− Property taxes
−$2,244
− Insurance
−$695
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$4,044
Taxable income
$2,009
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$482
After-tax cash flow
$3,611/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
Vidor ISD
NCES district ID
4844160
Math proficiency
41% ▼ -6.00%
Reading proficiency
39% ▲ 1.00%
Median HH income
$44,169
Composite
33.95/100
National rank
#5331
State rank
#422 of 826 in TX

Livability — Pine Forest

Score
65/100
State rank
#659
US rank
#12393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orange County · 87,112 people
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
25,041
Household income
$72,243
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
401.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
88,065 people
By 2030
89,591 · +1.7%
By 2040
91,982 · +4.4%
By 2050
93,023 · +5.6%
By 2075
94,871 · +7.7%
By 2100
88,155 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 15% Slovak 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Orange

2024 margin
Solid R (+66.8) · D 16.4% · R 83.1%
2008→2024 swing
-19.6pp toward R · 2008: -47.1pp · 2024: -66.8pp
All cycles
2024: R+66.8 2020: R+63.4 2016: R+61.9 2012: R+54.3 2008: R+47.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.46%
Current HPI
141.0844
Rent YoY
Metro
Beaumont-Port Arthur, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+26.4% since first listed
23 events — show timeline
  • 2026-05-17 Pending HARMLS
  • 2026-05-16 Pending BBOR
  • 2025-12-09 Relisted HARMLS
  • 2025-12-09 Relisted BBOR
  • 2025-12-03 Pending BBOR
  • 2025-12-03 Pending HARMLS
  • 2025-11-27 Listed $139,000 HARMLS
  • 2025-11-19 Relisted BBOR
  • 2025-08-30 Delisted BBOR
  • 2025-08-28 Listing Removed HARMLS
  • 2025-06-09 Price Changed $139,000 HARMLS
  • 2025-06-09 Price Changed $139,000 BBOR
  • 2025-04-15 Relisted BBOR
  • 2025-04-15 Relisted HARMLS
  • 2025-04-01 Pending HARMLS
  • 2025-03-31 Pending BBOR
  • 2025-02-09 Listed $159,000 HARMLS
  • 2025-02-02 Listed $159,000 BBOR
  • 2023-01-02 Price Changed $169,000 BBOR
  • 2022-11-28 Price Changed $179,000 BBOR
  • 2020-12-17 Listing Removed HARMLS
  • 2020-09-05 Listed $110,000 HARMLS
  • 2017-03-28 Sold (Public Records) Public Records

Property tax history

+5.4%/yr

Latest (2025): $2,244 · +18.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…