CashFlowRE
Sign in Sign up
168 Morrow St
C+ Composite 63.22
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 +25.7/30.0
  • ARV discount +10.4/15.0
  • DSCR +8.6/10.0
  • 1% rule +7.3/10.0
  • Livability +3.6/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$151,000

168 Morrow St · Aransas Pass, TX 78336
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 400 Days on market
Built 2021 3,999 sqft lot $124/sqft · 6% below area Est $161k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'?100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 1012 storage shed and a 1024 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home's location is a standout. You're just steps from Con Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

Key facts

  • Clubhouse
  • Carport
  • Storage shed

Tags

ZEROSCAPE YARDSTORAGE SHEDWORKSHOPMETAL AWNINGCARPORTCLUBHOUSE

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 $151k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $151k).
  • Recommended offer: $133k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.6% in Aransas Pass — 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 (#253 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
  • Aransas Pass ISD (town): math 28% / reading 35% proficiency, ranked #597 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 275 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 204 units permitted in Aransas County in 2024 (0 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.
  • Aransas County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 400 days — a 12% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,880 (12.0% below list)

Questions for the listing agent

  1. It's been on market 400 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.23%
Cap rate
9.18%
Cash-on-cash
10.30%
DSCR
1.46
GRM
6.8

CMA / ARV

ARV (median comp)
$161,413
List price
$151,000
Delta
-6.45%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
170 Morrow St 0.01mi 3/2.0 1,216 (0%) 7mo $165,000 $136 93

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
-0.8%
Equity multiple
0.97×
Total profit
$-1,291
Equity at exit
$22,515
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$28,891
Equity at exit
$13,056

Cash invested: $42,280 (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 78336

Home prices YoY
-29.5%
Active inventory
275
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$792
Tax from tax record
$244 /mo · $2,925/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$363

Break-even live

Break-even rent $1,391
Max offer price $151,000
Occupancy floor 75%

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
$37,750
Closing costs
$4,530
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
633 N Commercial St Aransas Pass, TX 2.0 1.0 900 $1,850 $2.06 21d 1 0.70mi

Listing history 31 events

  1. 2026-06-19
    days on market $151,000 Active 400 DOM
  2. 2026-06-18
    days on market $151,000 Active 399 DOM
  3. 2026-06-17
    days on market $151,000 Active 398 DOM
  4. 2026-06-16
    days on market $151,000 Active 397 DOM
  5. 2026-06-15
    days on market $151,000 Active 396 DOM
  6. 2026-06-14
    days on market $151,000 Active 394 DOM
  7. 2026-06-12
    days on market $151,000 Active 393 DOM
  8. 2026-06-09
    days on market $151,000 Active 390 DOM
  9. 2026-06-08
    days on market $151,000 Active 389 DOM
  10. 2026-06-07
    days on market $151,000 Active 388 DOM
  11. 2026-06-07
    days on market $151,000 Active 387 DOM
  12. 2026-06-04
    days on market $151,000 Active 384 DOM
  13. 2026-06-02
    days on market $151,000 Active 383 DOM
  14. 2026-06-01
    days on market $151,000 Active 382 DOM
  15. 2026-05-31
    days on market $151,000 Active 381 DOM
  16. 2026-05-31
    days on market $151,000 Active 380 DOM
  17. 2026-03-11
    price $151,000 1314-char remark
    Show marketing remark (1314 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'?100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 1012 storage shed and a 1024 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home's location is a standout. You're just steps from Con Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  18. 2026-03-10
    price $151,000 1347-char remark
    Show marketing remark (1347 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'×100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 10×12 storage shed and a 10×24 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home’s location is a standout. You’re just steps from Con?Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  19. 2025-11-16
    price $160,000 1314-char remark
    Show marketing remark (1347 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'×100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 10×12 storage shed and a 10×24 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home’s location is a standout. You’re just steps from Con?Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  20. 2025-11-16
    price $160,000 1347-char remark
    Show marketing remark (1347 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'×100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 10×12 storage shed and a 10×24 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home’s location is a standout. You’re just steps from Con?Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  21. 2025-05-15
    listed $165,000 Active 1314-char remark
    Show marketing remark (1347 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'×100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 10×12 storage shed and a 10×24 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home’s location is a standout. You’re just steps from Con?Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  22. 2025-05-15
    listed $165,000 Active 1347-char remark
    Show marketing remark (1347 chars)

    Charming 2021 Clayton Manufactured Home in Aransas Pass – Coastal Living Made Easy Beautiful, move-in-ready 3-bed, 2-bath Clayton manufactured home built in 2021. Offering 1,216sqft of thoughtfully laid-out living space on a manageable 4,000sqft (40'×100') lot, this home combines comfort, functionality, and low maintenance. Step inside to discover an open floor plan enhanced by a kitchen island, split-bedroom layout, modern vinyl flooring, central heating and cooling, and elegant window treatments. The home includes appliances like a dishwasher, disposal, microwave, and electric range—everything is set for effortless living. Outside, the home shines with its zero-scaped yard—ideal for coastal living—and boasts two outbuildings: a 10×12 storage shed and a 10×24 workshop for versatile use. A full-length metal awning/carport spans approximately 76' in length by 25' in width, offering ample covered parking and outdoor space. Located in Mobil Village, this community offers access to a clubhouse, and allows short-term rentals—perfect for investment-minded buyers or weekend getaways. The home’s location is a standout. You’re just steps from Con?Brown Harbor and a short drive to the Port Aransas Ferry, making it a dream for boating, fishing, or simply enjoying coastal time.

  23. 2022-11-14
    soldstatus
  24. 2022-01-04
    soldstatus
  25. 2018-04-23
    soldstatus
  26. 2018-04-23
    soldstatus
  27. 2018-04-01
    historical
  28. 2018-03-28
    status Pending
  29. 2018-01-09
    listed $57,000 Active
  30. 2017-11-20
    listed $57,000
  31. 2013-01-24
    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
$2,925 · $244/mo
Projected year-2 tax
$2,925 · $244/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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$22,200
− Mortgage interest
−$8,458
− Property taxes
−$2,925
− Insurance
−$755
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$4,393
Taxable income
$2,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$508
After-tax cash flow
$3,847/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
Aransas Pass ISD
NCES district ID
4808580
Math proficiency
28% ▼ -16.00%
Reading proficiency
35% ▼ -4.00%
Median HH income
$40,869
Composite
26.55/100
National rank
#7191
State rank
#597 of 826 in TX

Livability — Aransas Pass

Score
72/100
State rank
#253
US rank
#5980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aransas Pass, TX
Population (ZIP)
12,146

Population outlook (Aransas County) Hauer SSP2

Today (2025)
29,563 people
By 2030
31,713 · +7.3%
By 2040
35,989 · +21.7%
By 2050
40,281 · +36.3%
By 2075
51,252 · +73.4%
By 2100
57,757 · +95.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 49% Hispanic / Latino 43% Two or more races 21% Asian 2% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 36% Puerto Rican 2%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
77% English-only · Spanish 21% Tagalog/Filipino 1%

Political lean MEDSL · Aransas

2024 margin
Solid R (+55.7) · D 21.7% · R 77.5%
2008→2024 swing
-18.0pp toward R · 2008: -37.7pp · 2024: -55.7pp
All cycles
2024: R+55.7 2020: R+51.4 2016: R+50.4 2012: R+42.8 2008: R+37.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.56%
Current HPI
187.8443
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

+164.9% since first listed
15 events — show timeline
  • 2026-03-11 Price Changed $151,000 RAAR
  • 2026-03-10 Price Changed $151,000 CBMLS
  • 2025-11-16 Price Changed $160,000 RAAR
  • 2025-11-16 Price Changed $160,000 CBMLS
  • 2025-05-15 Listed $165,000 CBMLS
  • 2025-05-15 Listed $165,000 RAAR
  • 2022-11-14 Sold (Public Records) Public Records
  • 2022-01-04 Sold (Public Records) Public Records
  • 2018-04-23 Sold (Public Records) Public Records
  • 2018-04-23 Sold (MLS) RAAR
  • 2018-04-01 Delisted CBMLS
  • 2018-03-28 Pending CBMLS
  • 2018-01-09 Listed $57,000 CBMLS
  • 2017-11-20 Listed $57,000 RAAR
  • 2013-01-24 Sold (Public Records) Public Records

Property tax history

+14.0%/yr

Latest (2025): $2,925 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…