CashFlowRE
Sign in Sign up
1700 8th St
B- Composite 68.32
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 +3.1/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

1700 8th St · Snyder, TX 79549
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 82 Days on market
Built 2013 7,000 sqft lot $49/sqft · 103% above area ↓ 20% since listing

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

Listing remarks MLS

2013 Mobile Home. With an Open Kitchen and Living Area this 3 Bedroom, 2 bath is Established on a Large Corner Lot with Mature Trees. Water Heater and Carrier Heat Pump System on A/C are only a year old. This Home is ready for you to move into! Call your favorite realtor to show you today!

Key facts

  • Large corner lot
  • Water heater
  • Open kitchen

Tags

OPEN KITCHENLARGE CORNER LOTMATURE TREESWATER HEATERCARRIER HEAT PUMP SYSTEM

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 manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $746 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#1,008 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, schools F.
  • Snyder ISD (town): math 33% / reading 31% proficiency, ranked #577 of 826 in TX (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 108 active listings in the ZIP; 32 units permitted in Scurry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Scurry County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 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. 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?
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
2.45%
Cap rate
21.25%
Cash-on-cash
53.41%
DSCR
3.38
GRM
3.4

CMA / ARV

ARV (median comp)
$29,504
List price
$59,900
Delta
103.02%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
51.5%
Equity multiple
3.26×
Total profit
$37,861
Equity at exit
$8,931
10-year hold
IRR
56.9%
Equity multiple
6.62×
Total profit
$94,280
Equity at exit
$5,179

Cash invested: $16,772 (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 79549

Active inventory
108
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,469 medium interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$746

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 44%

Sensitivity live

Price -10% $788 -5% $767 +0% $746 +5% $726 +10% $705
Rent -10% $630 -5% $688 +0% $746 +5% $805 +10% $863
Rate -1.0pp $777 -0.5pp $762 base $746 +0.5pp $731 +1.0pp $715

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
$14,975
Closing costs
$1,797
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 14 events

  1. 2026-06-02
    status $59,900 Pending 82 DOM
  2. 2026-06-01
    days on market $59,900 Active 82 DOM
  3. 2026-05-31
    days on market $59,900 Active 81 DOM
  4. 2026-05-19
    price $59,900 290-char remark
    Show marketing remark (290 chars)

    2013 Mobile Home. With an Open Kitchen and Living Area this 3 Bedroom, 2 bath is Established on a Large Corner Lot with Mature Trees. Water Heater and Carrier Heat Pump System on A/C are only a year old. This Home is ready for you to move into! Call your favorite realtor to show you today!

  5. 2026-04-10
    price $69,900 290-char remark
    Show marketing remark (290 chars)

    2013 Mobile Home. With an Open Kitchen and Living Area this 3 Bedroom, 2 bath is Established on a Large Corner Lot with Mature Trees. Water Heater and Carrier Heat Pump System on A/C are only a year old. This Home is ready for you to move into! Call your favorite realtor to show you today!

  6. 2026-03-11
    listed $75,000 Active 290-char remark
    Show marketing remark (290 chars)

    2013 Mobile Home. With an Open Kitchen and Living Area this 3 Bedroom, 2 bath is Established on a Large Corner Lot with Mature Trees. Water Heater and Carrier Heat Pump System on A/C are only a year old. This Home is ready for you to move into! Call your favorite realtor to show you today!

  7. 2024-11-01
    historical $975
  8. 2024-08-21
    listed $975
  9. 2021-05-24
    soldstatus
  10. 2021-02-02
    soldstatus
  11. 2020-07-15
    soldstatus
  12. 2014-09-24
    soldstatus
  13. 2014-09-19
    soldstatus
  14. 2004-10-14
    soldstatus

ⓘ 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$17,627
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$1,743
Taxable income
$8,511
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,043
After-tax cash flow
$6,915/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
Snyder ISD
NCES district ID
4840650
Math proficiency
33% ▼ -4.00%
Reading proficiency
31% ▼ -1.00%
Median HH income
$48,075
Composite
27.69/100
National rank
#6912
State rank
#577 of 826 in TX

Livability — Snyder

Score
61/100
State rank
#1008
US rank
#17920

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Snyder, TX
Population (ZIP)
15,505

Population outlook (Scurry County) Hauer SSP2

Today (2025)
18,819 people
By 2030
19,548 · +3.9%
By 2040
21,178 · +12.5%
By 2050
22,980 · +22.1%
By 2075
27,055 · +43.8%
By 2100
28,065 · +49.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 48% Hispanic / Latino 44% Two or more races 14% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
75% English-only · Spanish 25%

Political lean MEDSL · Scurry

2024 margin
Solid R (+73.6) · D 12.8% · R 86.5%
2008→2024 swing
-13.9pp toward R · 2008: -59.7pp · 2024: -73.6pp
All cycles
2024: R+73.6 2020: R+71.0 2016: R+69.8 2012: R+65.4 2008: R+59.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.76%
Current HPI
137.2297
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

-20.1% since first listed
11 events — show timeline
  • 2026-05-19 Price Changed $59,900 PBBOR
  • 2026-04-10 Price Changed $69,900 PBBOR
  • 2026-03-11 Listed $75,000 PBBOR
  • 2024-11-01 Rental Removed $975 BUILDIUM
  • 2024-08-21 Listed for Rent $975 BUILDIUM
  • 2021-05-24 Sold (Public Records) Public Records
  • 2021-02-02 Sold (Public Records) Public Records
  • 2020-07-15 Sold (Public Records) Public Records
  • 2014-09-24 Sold (Public Records) Public Records
  • 2014-09-19 Sold (Public Records) Public Records
  • 2004-10-14 Sold (Public Records) Public Records

Property tax history

+3.7%/yr

Latest (2025): $21 · +27.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…