CashFlowRE
Sign in Sign up
135 Creekway Ln
D Composite 41.12
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$177,000

135 Creekway Ln · Seguin, TX 78155
2 bd · 2.0 ba · 952 sqft · Manufactured public records · 6 Days on market
Built 1986 0.35 ac lot $186/sqft · 34% below area Est $270k · 34% under ↓ 5% since listing

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

Listing remarks MLS

STOP renting- own this refreshed home TODAY. Move-in ready, refurbished 2-bedroom, 2-bath mobile home situated on approximately 1/3 acre in a quiet neighborhood. This home features a covered front porch, spacious fenced back yard, and an inviting and cozy layout for ideal living. Enjoy the benefit of great nearby schools and plenty of outdoor space for pets, play, or entertaining. Owner Finance Available. A wonderful opportunity for homeowners or investors alike - don't miss it!

Key facts

  • Covered front porch
  • Outdoor space
  • Quiet neighborhood

Tags

COVERED FRONT PORCHSPACIOUS FENCED BACK YARDQUIET NEIGHBORHOODOUTDOOR SPACE

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/2.0-bath manufactured listed at $177k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (10.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (28.8% below list).
  • Recommended offer: $126k (28.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.7% in Seguin — 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 66/100 on livability (#592 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Seguin ISD (town): math 26% / reading 30% proficiency, ranked #663 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Koennecke El (math 33% / reading 36%, grade F, #1,995 of 4,322 statewide, top 50%, 550 students, 73% FRL); Jim Barnes Middle (math 24% / reading 25%, grade F, #1,279 of 1,662 statewide, top 78%, 797 students, 75% FRL); Seguin H S (math 24% / reading 43%, grade F, #1,011 of 1,632 statewide, top 63%, 2,101 students, 71% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 1377 active listings in the ZIP; 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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, 80% 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 $126,052 (28.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.71%
Cap rate
5.56%
Cash-on-cash
-2.63%
DSCR
0.88
GRM
11.7

CMA / ARV

ARV (median comp)
$269,723
List price
$177,000
Delta
-33.45%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
350 Parkcreek 0.23mi 3/2.0 (+1) 1,064 (+12%) 7mo $159,900 $150 59

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 · 2.04% rent growth · sell at horizon

5-year hold
IRR
-21.7%
Equity multiple
0.26×
Total profit
$-36,860
Equity at exit
$26,391
10-year hold
IRR
-17.7%
Equity multiple
0.07×
Total profit
$-46,080
Equity at exit
$15,304

Cash invested: $49,560 (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 78155

Rents YoY
2.0%
Active inventory
1377
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,261 medium interval (Pro) →
Mortgage (P&I)
$928
Tax from tax record
$102 /mo · $1,230/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$-109

Break-even live

Break-even rent $1,398
Max offer price $157,810
Occupancy floor

Sensitivity live

Price -10% $-8 -5% $-59 +0% $-109 +5% $-159 +10% $-209
Rent -10% $-208 -5% $-158 +0% $-109 +5% $-59 +10% $-9
Rate -1.0pp $-19 -0.5pp $-64 base $-109 +0.5pp $-154 +1.0pp $-201

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
$44,250
Closing costs
$5,310
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 24 events

  1. 2026-06-21
    days on market $177,000 Active 6 DOM
  2. 2026-06-18
    days on market $177,000 Active 3 DOM
  3. 2026-06-17
    days on market $177,000 Active 2 DOM
  4. 2026-06-16
    remarks 586-char remark
  5. 2026-06-16
    pricedays on marketlisting id $177,000 Active 1 DOM
  6. 2026-06-13
    days on market $179,500 Active 87 DOM
  7. 2026-06-09
    days on market $179,500 Active 83 DOM
  8. 2026-06-08
    days on market $179,500 Active 82 DOM
  9. 2026-06-07
    days on market $179,500 Active 81 DOM
  10. 2026-06-04
    days on market $179,500 Active 78 DOM
  11. 2026-06-03
    days on market $179,500 Active 77 DOM
  12. 2026-06-02
    days on market $179,500 Active 76 DOM
  13. 2026-06-01
    days on market $179,500 Active 75 DOM
  14. 2026-05-31
    days on market $179,500 Active 74 DOM
  15. 2026-03-18
    listed $179,500 New 483-char remark
    Show marketing remark (483 chars)

    STOP renting- own this refreshed home TODAY. Move-in ready, refurbished 2-bedroom, 2-bath mobile home situated on approximately 1/3 acre in a quiet neighborhood. This home features a covered front porch, spacious fenced back yard, and an inviting and cozy layout for ideal living. Enjoy the benefit of great nearby schools and plenty of outdoor space for pets, play, or entertaining. Owner Finance Available. A wonderful opportunity for homeowners or investors alike - don't miss it!

  16. 2026-02-27
    price $179,500 618-char remark
    Show marketing remark (618 chars)

    STOP renting- own this refreshed home TODAY. Move-in ready, refurbished 2-bedroom, 2-bath mobile home situated on approximately 1/3 acre in a quiet neighborhood. This home features a covered front porch, spacious fenced back yard, and an inviting and cozy layout for ideal living. Enjoy the benefit of great nearby schools and plenty of outdoor space for pets, play, or entertaining. Owner Finance Available. A wonderful opportunity for homeowners or investors alike - don't miss it! Call today for a personal tour. Owner Financing Available! 10% to 20% down, Interest Rate12.99% at 20% down, and 13.99% at 10% down.

  17. 2025-12-17
    listed $189,500 Active 618-char remark
    Show marketing remark (618 chars)

    STOP renting- own this refreshed home TODAY. Move-in ready, refurbished 2-bedroom, 2-bath mobile home situated on approximately 1/3 acre in a quiet neighborhood. This home features a covered front porch, spacious fenced back yard, and an inviting and cozy layout for ideal living. Enjoy the benefit of great nearby schools and plenty of outdoor space for pets, play, or entertaining. Owner Finance Available. A wonderful opportunity for homeowners or investors alike - don't miss it! Call today for a personal tour. Owner Financing Available! 10% to 20% down, Interest Rate12.99% at 20% down, and 13.99% at 10% down.

  18. 2024-03-06
    soldstatus
  19. 2023-03-29
    soldstatus
  20. 2023-03-29
    soldstatus
  21. 2023-03-29
    soldstatus
  22. 2023-02-15
    soldstatus
  23. 2022-03-18
    soldstatus
  24. 1999-06-29
    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
$1,230 · $102/mo
Projected year-2 tax
$3,239 · $270/mo
Expected delta
+$2,009/yr (+$167/mo · 163.4%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$15,126
− Mortgage interest
−$9,915
− Property taxes
−$1,230
− Insurance
−$885
− Repairs & maintenance
−$1,210
− Management
−$1,210
− Depreciation
−$5,149
Taxable loss
−$4,473
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,073
After-tax cash flow
$-230/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
Seguin ISD
NCES district ID
4839690
Math proficiency
26% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$46,210
Composite
24.17/100
National rank
#7738
State rank
#663 of 826 in TX

Livability — Seguin

Score
66/100
State rank
#592
US rank
#11298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Guadalupe County · 147,291 people
City population
55,600
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
55,600
Household income
$71,039
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1053.0

Population outlook (Guadalupe County) Hauer SSP2

Today (2025)
196,854 people
By 2030
220,210 · +11.9%
By 2040
268,004 · +36.1%
By 2050
316,333 · +60.7%
By 2075
434,747 · +120.8%
By 2100
520,447 · +164.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 49% White 43% Two or more races 26% Black 5%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 24% German/W. Germanic 1%

Political lean MEDSL · Guadalupe

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
+1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -147.43%
Current HPI
160.5435
Rent YoY
▲ 2.04%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-5.3% since first listed
10 events — show timeline
  • 2026-03-18 Listed $179,500 LERA
  • 2026-02-27 Price Changed $179,500 CTXMLS
  • 2025-12-17 Listed $189,500 CTXMLS
  • 2024-03-06 Sold (Public Records) Public Records
  • 2023-03-29 Sold (Public Records) Public Records
  • 2023-03-29 Sold (Public Records) Public Records
  • 2023-03-29 Sold (Public Records) Public Records
  • 2023-02-15 Sold (Public Records) Public Records
  • 2022-03-18 Sold (Public Records) Public Records
  • 1999-06-29 Sold (Public Records) Public Records

Property tax history

+10.8%/yr

Latest (2026): $1,230 · +23.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…