CashFlowRE
Sign in Sign up
12108 Mcguire Way #108
B Composite 71.56
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
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +2.9/10.0
  • Appreciation +0.0/10.0

$76,300

12108 Mcguire Way #108 · Tyler, TX 75701
3 bd · 2.0 ba · 1,568 sqft · Manufactured · 654 Days on market
Built 2024 Good condition ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

Key facts

  • 2 parking spots
  • Built 2024
  • Listed 653 days

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 $76k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $738 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $76k).
  • Recommended offer: $67k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.9% vs local median 3.6% in Tyler — 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 75/100 on livability (#147 in TX, #4,181 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools D+, crime D+.
  • Winona ISD (rural): math 32% / reading 35% proficiency, ranked #539 of 826 in TX (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.7%/yr); 327 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 595 units permitted in Smith County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $528 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Smith County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.7% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 654 days — a 12% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago 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: major wind risk, 55% 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 $67,144 (12.0% below list)

Questions for the listing agent

  1. It's been on market 654 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
2.10%
Cap rate
17.89%
Cash-on-cash
41.43%
DSCR
2.84
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.66% rent growth · sell at horizon

5-year hold
IRR
38.8%
Equity multiple
2.67×
Total profit
$35,711
Equity at exit
$11,377
10-year hold
IRR
45.5%
Equity multiple
5.50×
Total profit
$96,141
Equity at exit
$6,597

Cash invested: $21,364 (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 75701

Rents YoY
3.7%
Active inventory
327
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,601 medium interval (Pro) →
Mortgage (P&I)
$400
Tax est. 1.5%
$95 /mo · $1,144/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$738

Break-even live

Break-even rent $667
Max offer price $76,300
Occupancy floor 49%

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
$19,075
Closing costs
$2,289
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12277 State Highway 155 Tyler, TX 3.0–4.0 2.0 1392 $1,299 $0.93 13d 5 0.24mi
12336 Chapman Rd Tyler, TX 3.0 1.5 1395 $1,425 $1.02 21d 1 0.66mi

Listing history 22 events

  1. 2026-06-19
    days on market $76,300 Active 654 DOM
  2. 2026-06-18
    days on market $76,300 Active 653 DOM
  3. 2026-06-17
    days on market $76,300 Active 652 DOM
  4. 2026-06-16
    days on market $76,300 Active 651 DOM
  5. 2026-06-15
    days on market $76,300 Active 650 DOM
  6. 2026-06-14
    days on market $76,300 Active 648 DOM
  7. 2026-06-13
    days on market $76,300 Active 647 DOM
  8. 2026-06-10
    days on market $76,300 Active 645 DOM
  9. 2026-06-09
    days on market $76,300 Active 644 DOM
  10. 2026-06-08
    days on market $76,300 Active 643 DOM
  11. 2026-06-07
    days on market $76,300 Active 642 DOM
  12. 2026-06-02
    days on market $76,300 Active 637 DOM
  13. 2026-06-01
    days on market $76,300 Active 636 DOM
  14. 2026-05-31
    days on market $76,300 Active 635 DOM
  15. 2026-05-30
    days on market $76,300 Active 634 DOM
  16. 2026-04-02
    price $76,300 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  17. 2026-02-07
    price $79,599 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  18. 2025-08-27
    price $83,199 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  19. 2025-02-28
    status Active 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  20. 2025-02-28
    price $79,500 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  21. 2024-10-10
    historical 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

  22. 2024-04-16
    listed $78,889 Active 1395-char remark
    Show marketing remark (1395 chars)

    Tour a home in our community on your own time, without an agent, using our self guided tours! Tours available 7 days a week from 6am-9pm, just book a time slot and see it for yourself. Go to our website, navigate to our Fannin Meadows community page and look for the UTour button on the side of the page! -------------------------------------- Enjoy the convenience of a 3-bedroom split floor plan starter home with energy-efficient appliances, an island with a dining room area, and sliding patio doors offering loads of natural light. The private primary bedroom a tub shower combo, and a large walk-in closet. Primary Bedroom with on-suite bath and walk-in closet Utility / Laundry area High Energy Efficiency Frigidaire Kitchen Appliance Package 2- Panel White Arched Interior Doors Financing offered through First Choice MH LLC, a licensed mortgage loan originator in the State of Michigan, Ohio, Texas, Indiana and Illinois . Main office 600 W. 22nd Street Suite 101 Oak Brook, IL 60523. NMLS# 1241272. Equal Housing Lender. Estimated monthly payment based on price of $76,300, 10.44 APR, $2999 Down or Down Payment Amount, 360 payments of $1,387, includes Site Rent, insurance or local site taxes. All conditions are subject to credit approval and approval for residency within an authorized community. Contact local Community Manager for details. Amounts rounded to the nearest dollar.

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$19,214
− Mortgage interest
−$4,274
− Property taxes
−$1,144
− Insurance
−$382
− Repairs & maintenance
−$1,537
− Management
−$1,537
− Depreciation
−$2,220
Taxable income
$8,120
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,949
After-tax cash flow
$6,903/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

This manufactured home is in good condition with modern finishes and a well-maintained exterior. It offers a good balance of functionality and style, making it a solid investment.

Value-add opportunities

  • Both Paint exterior siding — Fresh paint can enhance curb appeal and home value
  • Both Replace window treatments — New window treatments can improve home aesthetics and energy efficiency
  • Both Install smart home devices — Smart home devices can increase home value and appeal to tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Fresh paint can enhance curb appeal and home value
  • Both Replace window treatments — New window treatments can improve home aesthetics and energy efficiency
  • Both Install smart home devices — Smart home devices can increase home value and appeal to tech-savvy buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Winona ISD
NCES district ID
4846230
Math proficiency
32% ▲ 2.00%
Reading proficiency
35% ▲ 1.00%
Median HH income
$48,761
Composite
28.98/100
National rank
#6624
State rank
#539 of 826 in TX

Livability — Tyler

Score
75/100
State rank
#147
US rank
#4181

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Smith County · 180,570 people
City population
127,842
Metro
Tyler, TX
Population (ZIP)
36,344
Household income
$66,401
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
1116.0

Population outlook (Smith County) Hauer SSP2

Today (2025)
248,890 people
By 2030
261,665 · +5.1%
By 2040
286,114 · +15.0%
By 2050
308,006 · +23.8%
By 2075
354,171 · +42.3%
By 2100
372,828 · +49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 19% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
84% English-only · Spanish 14% Other Indo-European 1%

Political lean MEDSL · Smith

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-5.6pp toward R · 2008: -39.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+39.4 2016: R+43.9 2012: R+46.9 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -299.78%
Current HPI
207.238
Rent YoY
▲ 3.66%
Metro
Tyler, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-3.3% since first listed
7 events — show timeline
  • 2026-04-02 Price Changed $76,300 Zillow
  • 2026-02-07 Price Changed $79,599 Zillow
  • 2025-08-27 Price Changed $83,199 Zillow
  • 2025-02-28 Price Changed $79,500 Zillow
  • 2025-02-28 Relisted Zillow
  • 2024-10-10 Delisted Zillow
  • 2024-04-16 Listed $78,889 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…