CashFlowRE
Sign in Sign up
508 E Neches St
C- Composite 50.16
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 +17.6/30.0
  • ARV discount +10.6/15.0
  • DSCR +5.5/10.0
  • 1% rule +5.1/10.0
  • Livability +3.3/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

508 E Neches St · Palestine, TX 75801
3 bd · 2.0 ba · 1,611 sqft · SingleFamily public records · 149 Days on market
7,000 sqft lot $93/sqft · 7% below area Est $161k · 7% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming cottage style home with wood floors arched doorway & pretty stained glass touches. LR has gas log FP with mantle & lovely accent windows on each side. French doors swing into spacious DR Kit. has been updated beautifully w/ lots of custom cabinets nice appliances undermount lighting & perfect tiled eating bar. There is also stackable Samsumg W/ D in utility room. Bathrooms are nice & one has decorative vessel sink. So many pretty amenities . Small deck off of back porch. Fenced yard.

Key facts

  • Accent windows
  • Wood floors
  • French doors

Tags

WOOD FLOORSARCHED DOORWAYSTAINED GLASS TOUCHESGAS LOG FPACCENT WINDOWSFRENCH DOORS

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 $150k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 3.9% in Palestine — 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 (#657 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, schools D, employment D.
  • Palestine ISD (town): math 36% / reading 37% proficiency, ranked #509 of 826 in TX (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 196 active listings in the ZIP; 29 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Anderson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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. 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?
  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
1.01%
Cap rate
7.24%
Cash-on-cash
3.38%
DSCR
1.15
GRM
8.3

CMA / ARV

ARV (median comp)
$161,042
List price
$149,900
Delta
-6.92%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 E Neches 0.15mi 4/2.0 (+1) 1,680 (+4%) 2mo $249,000 $148 79
607 E Park Ave 0.13mi 3/1.0 1,446 (-10%) 15mo $199,000 $138 61
1010 E Brazos St 0.45mi 4/1.5 (+1) 1,552 (-4%) 21mo $129,900 $84 48
308 W Reagan St 0.62mi 2/1.0 (-1) 1,767 (+10%) 12mo $55,000 $31 36

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
-10.9%
Equity multiple
0.60×
Total profit
$-16,705
Equity at exit
$22,351
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-4,645
Equity at exit
$12,961

Cash invested: $41,972 (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 75801

Home prices YoY
-35.0%
Active inventory
196
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,514 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$229 /mo · $2,747/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$118

Break-even live

Break-even rent $1,364
Max offer price $149,900
Occupancy floor 87%

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
$37,475
Closing costs
$4,497
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 18 events

  1. 2026-06-19
    days on market $149,900 Active 149 DOM
  2. 2026-06-18
    days on market $149,900 Active 148 DOM
  3. 2026-06-17
    days on market $149,900 Active 147 DOM
  4. 2026-06-16
    days on market $149,900 Active 146 DOM
  5. 2026-06-15
    days on market $149,900 Active 145 DOM
  6. 2026-06-14
    days on market $149,900 Active 143 DOM
  7. 2026-06-12
    days on market $149,900 Active 142 DOM
  8. 2026-06-09
    days on market $149,900 Active 139 DOM
  9. 2026-06-08
    days on market $149,900 Active 138 DOM
  10. 2026-06-07
    days on market $149,900 Active 137 DOM
  11. 2026-06-04
    days on market $149,900 Active 133 DOM
  12. 2026-06-02
    days on market $149,900 Active 132 DOM
  13. 2026-06-01
    days on market $149,900 Active 131 DOM
  14. 2026-05-31
    days on market $149,900 Active 130 DOM
  15. 2026-05-31
    days on market $149,900 Active 129 DOM
  16. 2026-02-27
    price $149,900 521-char remark
    Show marketing remark (521 chars)

    Charming cottage style home with wood floors arched doorway & pretty stained glass touches. LR has gas log FP with mantle & lovely accent windows on each side. French doors swing into spacious DR Kit. has been updated beautifully w/ lots of custom cabinets nice appliances undermount lighting & perfect tiled eating bar. There is also stackable Samsumg W/ D in utility room. Bathrooms are nice & one has decorative vessel sink. So many pretty amenities . Small deck off of back porch. Fenced yard.

  17. 2026-01-21
    listed $165,000 Active 521-char remark
    Show marketing remark (521 chars)

    Charming cottage style home with wood floors arched doorway & pretty stained glass touches. LR has gas log FP with mantle & lovely accent windows on each side. French doors swing into spacious DR Kit. has been updated beautifully w/ lots of custom cabinets nice appliances undermount lighting & perfect tiled eating bar. There is also stackable Samsumg W/ D in utility room. Bathrooms are nice & one has decorative vessel sink. So many pretty amenities . Small deck off of back porch. Fenced yard.

  18. 2006-12-04
    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
$2,747 · $229/mo
Projected year-2 tax
$2,747 · $229/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$18,164
− Mortgage interest
−$8,397
− Property taxes
−$2,747
− Insurance
−$750
− Repairs & maintenance
−$1,453
− Management
−$1,453
− Depreciation
−$4,361
Taxable loss
−$996
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$239
After-tax cash flow
$1,659/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
Palestine ISD
NCES district ID
4834050
Math proficiency
36% ▼ -12.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,881
Composite
30.34/100
National rank
#6267
State rank
#509 of 826 in TX

Livability — Palestine

Score
66/100
State rank
#657
US rank
#12357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palestine, TX
County
Anderson County · 17,531 people
City population
17,531
Metro
Palestine, TX
Population (ZIP)
17,531
Household income
$56,787
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
609.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
56,663 people
By 2030
57,373 · +1.3%
By 2040
58,960 · +4.1%
By 2050
59,073 · +4.3%
By 2075
53,737 · -5.2%
By 2100
42,516 · -25.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Black 27% Hispanic / Latino 17% Two or more races 15% Native American 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
8% · Canada
Languages at home
85% English-only · Spanish 12%

Political lean MEDSL · Anderson

2024 margin
Solid R (+61.8) · D 18.8% · R 80.6%
2008→2024 swing
-18.3pp toward R · 2008: -43.5pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.0 2016: R+58.1 2012: R+52.2 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.17%
Current HPI
154.6138
Rent YoY
Metro
Palestine, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-9.2% since first listed
3 events — show timeline
  • 2026-02-27 Price Changed $149,900 PAOR
  • 2026-01-21 Listed $165,000 PAOR
  • 2006-12-04 Sold (Public Records) Public Records

Property tax history

+0.4%/yr

Latest (2025): $2,747 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…