VM28483M Plan · Donna, TX 78537

$109,900

3 bd · 2.0 ba · 1,294 sqft · Manufactured · 785 Days on market

Manufactured home Good condition

---

Why this score? — see what drove the F 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 +7.6/30.0
• ARV discount +7.5/15.0
• Appreciation +7.5/10.0
• Condition / age +4.0/5.0
• Livability +2.7/5.0
• Rent growth +2.5/5.0
• 1% rule +2.2/10.0
• DSCR +1.7/10.0
• Schools +1.7/10.0
• Manufactured-home adj. -3.0

Listing remarks MLS

3/2 almost 1300 sq ft of modern living. Great colors and flow to this new floor plan designed for today's modern family. Custom painted walls, low-e energy efficient windows, upgraded stainless appliances and so much more to love about this great home. Price includes, delivery and set-up, caliche pad, vapor barrier, Central A/C and Heat, (2) 4x4 decks and upgrade vinyl skirting, plus our award-winning in-house service!

Key facts

• Stainless appliances
• Listed 785 days

Tags

• ENERGY EFFICIENT WINDOWS
• STAINLESS APPLIANCES

🏗️ New construction. The $109,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $127,202.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $110k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $105k (4.6% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $92k (16.5% below list).
• Recommended offer: $92k (16.5% below list) — sets the bar for 1% rule.
• Cap rate 4.8% vs local median 3.3% in Donna — 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 54/100 on livability (#1,411 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
• Donna ISD (suburban): math 11% / reading 18% proficiency, ranked #821 of 826 in TX (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: T Price El (math 12% / reading 22%, grade F, #3,836 of 4,322 statewide, top 91%, 417 students, 97% FRL); W A Todd Middle (math 9% / reading 22%, grade F, #1,556 of 1,662 statewide, top 94%, 693 students, 92% FRL); Donna H S (math 16% / reading 21%, grade F, #1,436 of 1,632 statewide, top 88%, 2,095 students, 92% FRL) — zoned schools average 94% FRL vs 48% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 507 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals lingering (median 110d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 7,378 units permitted in Hidalgo County in 2024 (641 in 5+ unit buildings).
• This rent runs 30% of the median local income ($36k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $14k of equity ($879 loan paydown + $13k appreciation (10.0% local appreciation)).
• Hidalgo County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 785 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Recommended offer $91,754 (16.5% 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. It's been on market 785 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
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 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.72% ✗
• Cap rate: 4.84%
• Cash-on-cash: -5.20%
• DSCR: 0.77
• GRM: 11.6

CMA / ARV

• ARV (median comp): $127,202
• List price: $109,900
• Delta: -13.60%
• Verdict: UNDERPRICED
• Comps: 1 within 2.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3098 Briggs Rd #3	1.20mi	3/2.0	1,193 (-8%)	1mo	$140,000	$117	51
523 N 12th St	1.26mi	4/2.0 (+1)	1,196 (-8%)	3mo	$160,000	$134	45
3401 Kerps St	1.42mi	3/2.5	1,446 (+12%)	0mo	$239,950	$166	43
3505 Kerps St	1.45mi	3/2.0	1,510 (+17%)	1mo	$249,000	$165	39
2305 Cardinal Dr	1.41mi	3/2.0	1,598 (+24%)	1mo	$264,000	$165	39
3098 Briggs Rd #4	1.20mi	3/2.0	1,088 (-16%)	1mo	$140,000	$129	39
2832 Sienna Dr W	1.44mi	3/2.0	1,576 (+22%)	1mo	$310,000	$197	39
1706 Foxtail St	1.21mi	3/2.0	1,516 (+17%)	2mo	$260,000	$172	38
212 S 26th St	0.87mi	2/1.0 (-1)	1,416 (+9%)	3mo	$138,000	$97	38
2109 Zinnia St	1.31mi	3/2.5	1,595 (+23%)	3mo	$267,900	$168	35
3501 Kerps St	1.18mi	4/2.0 (+1)	1,510 (+17%)	1mo	$249,000	$165	34
2112 Blue Sky Dr	1.39mi	4/2.0 (+1)	1,614 (+25%)	2mo	$271,000	$168	34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 20.6%
• Equity multiple: 2.67×
• Total profit: $59,470
• Equity at exit: $114,593

10-year hold

• IRR: 18.7%
• Equity multiple: 6.13×
• Total profit: $182,880
• Equity at exit: $247,125

Cash invested: $35,616 (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 →

Active competition Active MLS

• For sale now: 14 active
• Median asking: $96,900 ($78/sqft)
• Median days on market: 862 d
• This list price: 71% of active listings are priced below it
• ARV vs active asking: +25.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78537

• Home prices YoY: 5.8%
• Active inventory: 507
• Price-to-rent: 10.0×

Monthly cashflow live

• Estimated rent: $918 high
• Mortgage (P&I): −$667
• Tax est. 1.5%: −$159 /mo · $1,908/yr
• Insurance: −$53
• HOA: −$0
• Lot rent leased land?: −$0
• Vacancy / Maint / Mgmt: −$193
• Net cashflow: $-154

Break-even live

Break-even rent $1,113

Max offer price $104,888

Occupancy floor —

Sensitivity live

Price	-10% $-66	-5% $-110	+0% $-154	+5% $-198	+10% $-242
Rent	-10% $-227	-5% $-190	+0% $-154	+5% $-118	+10% $-82
Rate	-1.0pp $-90	-0.5pp $-122	base $-154	+0.5pp $-187	+1.0pp $-221

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: $31,800
• Closing costs: $3,816
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 33 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2607 E North Ave Donna, TX	1.0–3.0	1.0–2.0	950	$1,150	$1.21	0d	7	0.27mi
602 N Victoria Rd Donna, TX	3.0	2.0	1033	$1,431	$1.39	62d	1	0.47mi
2813 Bravo Rd Unit B Weslaco, TX	3.0	2.0	1000	$1,250	$1.25	6d	1	0.88mi
3707 U.S. 83 Business Unit 442 Donna, TX	3.0	2.0	960	$799	$0.83	139d	1	0.90mi
3707 U.S. 83 Business Unit 333 Donna, TX	3.0	2.0	960	$899	$0.94	139d	1	0.90mi
3707 U.S. 83 Business Unit 431 Donna, TX	3.0	2.0	960	$799	$0.83	119d	1	0.90mi
3707 U.S. 83 Business Unit 464 Donna, TX	3.0	2.0	960	$799	$0.83	62d	1	0.90mi
3707 U.S. 83 Business Unit 419 Donna, TX	3.0	2.0	960	$824	$0.86	6d	1	0.90mi
3707 U.S. 83 Business Unit 340 Donna, TX	3.0	2.0	960	$799	$0.83	6d	1	0.90mi
2705 Woodpecker Rd Unit 2 Weslaco, TX	2.0	2.0	1020	$1,200	$1.18	119d	1	0.91mi
2609 Woodpecker Rd Unit 3 Weslaco, TX	3.0	2.0	1068	$1,250	$1.17	6d	1	0.96mi
2609 Woodpecker Rd Unit 1 Weslaco, TX	2.0	2.0	1020	$1,250	$1.23	119d	1	0.96mi
2604 Woodpecker Rd Unit 2 Weslaco, TX	2.0	2.0	1068	$1,200	$1.12	110d	1	0.96mi
2605 Woodpecker Rd Unit 1 Weslaco, TX	2.0	2.0	1068	$1,250	$1.17	0d	1	0.97mi
2605 Woodpecker Rd Unit 4 Weslaco, TX	3.0	2.0	1183	$1,300	$1.10	119d	1	0.97mi
2605 Woodpecker Rd Unit 4 Weslaco, TX	3.0	2.0	1183	$1,350	$1.14	5d	1	0.97mi
503 Sparrow Rd Unit 1 Weslaco, TX	2.0	2.0	1000	$1,350	$1.35	6d	1	0.99mi
503 Sparrow Rd Unit 1 Weslaco, TX	2.0	2.0	1000	$1,300	$1.30	116d	1	0.99mi
2509 Woodpecker Rd Unit 4 Weslaco, TX	3.0	2.0	1209	$1,350	$1.12	6d	1	1.01mi
2608 Mockingbird Rd Unit 4 Weslaco, TX	3.0	2.0	1183	$1,380	$1.17	116d	1	1.02mi
2613 Mockingbird Rd Unit D Weslaco, TX	2.0	2.0	973	$1,200	$1.23	139d	1	1.02mi
412 Sparrow Rd Unit 1 Weslaco, TX	2.0	2.0	1020	$1,250	$1.23	119d	1	1.02mi
408 Sparrow Rd #4 Weslaco, TX	3.0	2.0	1185	$1,350	$1.14	6d	1	1.03mi
408 Sparrow Rd #4 Weslaco, TX	3.0	2.0	1185	$1,400	$1.18	110d	1	1.03mi
800 Oriole Rd Unit 4 Weslaco, TX	3.0	2.0	1185	$1,350	$1.14	6d	1	1.04mi
800 Oriole Rd Unit 3 Weslaco, TX	2.0	2.0	1020	$1,200	$1.18	6d	1	1.04mi
700 Oriole Rd #2 Weslaco, TX	2.0	2.0	1020	$1,250	$1.23	139d	1	1.06mi
3099 Briggs Rd Weslaco, TX	2.0	2.0	995	$1,200	$1.21	62d	1	1.19mi
3086 Briggs Rd Unit B Midway South, TX	2.0	3.0	1050	$1,300	$1.24	119d	1	1.19mi
2013 Canyon Dr Unit 4 Weslaco, TX	3.0	2.0	1111	$1,200	$1.08	119d	1	1.21mi
2103 Taft St Unit 4 Weslaco, TX	3.0	2.0	1111	$1,095	$0.99	139d	1	1.23mi
3056 Stark Rd Unit 4 WESLACO, TX	3.0	2.0	1137	$1,300	$1.14	6d	1	1.24mi
1721 Harrison St Weslaco, TX	2.0	2.0	1005	$1,025	$1.02	139d	1	1.32mi

Listing history 50 events

1. 2026-09-23
   days on market $109,900 Active 785 DOM
2. 2026-09-22
   days on market $109,900 Active 784 DOM
3. 2026-09-21
   days on market $109,900 Active 783 DOM
4. 2026-09-20
   days on market $109,900 Active 782 DOM
5. 2026-09-19
   days on market $109,900 Active 781 DOM
6. 2026-09-18
   days on market $109,900 Active 780 DOM
7. 2026-09-17
   days on market $109,900 Active 779 DOM
8. 2026-09-16
   days on market $109,900 Active 778 DOM
9. 2026-09-15
   days on market $109,900 Active 777 DOM
10. 2026-09-14
    days on market $109,900 Active 776 DOM
11. 2026-09-13
    days on market $109,900 Active 775 DOM
12. 2026-09-12
    days on market $109,900 Active 774 DOM
13. 2026-09-11
    days on market $109,900 Active 773 DOM
14. 2026-09-05
    days on market $109,900 Active 767 DOM
15. 2026-09-04
    days on market $109,900 Active 766 DOM
16. 2026-09-03
    days on market $109,900 Active 765 DOM
17. 2026-08-31
    days on market $109,900 Active 762 DOM
18. 2026-08-30
    days on market $109,900 Active 761 DOM
19. 2026-08-29
    days on market $109,900 Active 760 DOM
20. 2026-08-28
    days on market $109,900 Active 759 DOM
21. 2026-08-27
    days on market $109,900 Active 758 DOM
22. 2026-08-25
    days on market $109,900 Active 756 DOM
23. 2026-08-24
    days on market $109,900 Active 755 DOM
24. 2026-08-23
    days on market $109,900 Active 754 DOM
25. 2026-08-22
    days on market $109,900 Active 753 DOM
26. 2026-08-21
    days on market $109,900 Active 752 DOM
27. 2026-08-20
    days on market $109,900 Active 751 DOM
28. 2026-08-19
    days on market $109,900 Active 750 DOM
29. 2026-08-18
    days on market $109,900 Active 749 DOM
30. 2026-08-17
    days on market $109,900 Active 748 DOM
31. 2026-08-16
    days on market $109,900 Active 747 DOM
32. 2026-08-15
    days on market $109,900 Active 746 DOM
33. 2026-08-15
    days on market $109,900 Active 745 DOM
34. 2026-08-13
    days on market $109,900 Active 744 DOM
35. 2026-08-12
    days on market $109,900 Active 743 DOM
36. 2026-08-11
    days on market $109,900 Active 742 DOM
37. 2026-08-10
    days on market $109,900 Active 741 DOM
38. 2026-08-09
    days on market $109,900 Active 740 DOM
39. 2026-08-08
    days on market $109,900 Active 739 DOM
40. 2026-08-07
    days on market $109,900 Active 738 DOM
41. 2026-08-06
    days on market $109,900 Active 737 DOM
42. 2026-08-05
    days on market $109,900 Active 736 DOM
43. 2026-08-04
    days on market $109,900 Active 735 DOM
44. 2026-08-03
    days on market $109,900 Active 734 DOM
45. 2026-07-31
    days on market $109,900 Active 731 DOM
46. 2026-07-30
    days on market $109,900 Active 730 DOM
47. 2026-07-29
    days on market $109,900 Active 729 DOM
48. 2026-07-27
    days on market $109,900 Active 727 DOM
49. 2026-07-25
    days on market $109,900 Active 725 DOM
50. 2026-07-23
    days on market $109,900 Active 723 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $11,010
• − Mortgage interest: −$7,125
• − Property taxes: −$1,908
• − Insurance: −$636
• − Repairs & maintenance: −$881
• − Management: −$881
• − Depreciation: −$3,700
• Taxable loss: −$4,121
• Est. tax savings @ 24.0%: +$989
• After-tax cash flow: $-861/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $6,470–$19,410 screening

This manufactured home is in good condition with modern finishes and appliances. It is ready for move-in and would benefit from exterior painting and landscaping to further enhance its curb appeal and value.

Value-add opportunities

• Both Painting exterior siding — Enhances curb appeal and value ↑
• Both Landscaping improvements — Enhances curb appeal and value ↑
• Both Replace blinds with energy-efficient ones — Improves energy efficiency and aesthetics ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 17/100

Zoned Schools

Elementary T Price El F TX #3,836/4,322 Nat'l #35,191/41,679 Middle W A Todd Middle F TX #1,556/1,662 Nat'l #12,557/14,009 High Donna H S F TX #1,436/1,632 Nat'l #14,713/17,239

Schools (NCES district)

• District: Donna ISD
• NCES district ID: 4817390
• Math proficiency: 11% ▼ -30.00%
• Reading proficiency: 18% ▼ -13.00%
• Median HH income: $27,330
• Composite: 11.16/100
• National rank: #9728
• State rank: #821 of 826 in TX

D Composite livability gradescore 54/100

Livability — Donna

• Score: 54/100
• State rank: #1411
• US rank: #24172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Hidalgo · 955,232 people
• City population: 51,346
• Metro: McAllen-Edinburg-Mission, TX
• Population (ZIP): 51,346
• Household income: $36,331
• Rent vs Own: 26.7% rent · 73.3% own
• Severe rent burden: 9% of renters

---

Population outlook (Hidalgo County) Hauer SSP2

• Today (2025): 955,232 people
• By 2030: 1,009,774 · +5.7%
• By 2040: 1,120,332 · +17.3%
• By 2050: 1,225,036 · +28.2%
• By 2075: 1,439,189 · +50.7%
• By 2100: 1,533,429 · +60.5%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (95%)
• Race & ethnicity: Hispanic / Latino 95% Two or more races 49% White 4%
• Hispanic origin (detail): Mexican 91%
• Foreign-born: 27% · Canada
• Languages at home: 15% English-only · Spanish 84%

---

Political lean MEDSL · Hidalgo

• 2024 margin: Toss-up / Even · D 48.1% · R 51.0%
• 2008→2024 swing: -41.6pp toward R · 2008: 38.7pp · 2024: -2.9pp
• All cycles: 2024: R+2.9 2020: D+17.1 2016: D+40.5 2012: D+41.8 2008: D+38.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 13.30%
• Current HPI: 243.3933
• Rent YoY: —
• Metro: —
• 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

1 event — show timeline

• 2024-07-30 Listed $109,900 Zillow