CashFlowRE
Sign in Sign up
3708 E Avenue S E
B- Composite 68.47
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 +6.6/15.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$315,000

3708 E Avenue S E · Santa Fe, TX 77510
3 bd · 2.5 ba · 1,500 sqft · SingleFamily public records · 102 Days on market
Built 2025 0.30 ac lot $210/sqft · at area comps Est $309k · at est. ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the peaceful and growing community of Santa Fe, this charming one-story single-family home offers the perfect blend of space, privacy, and convenience. The property sits on an expansive lot featuring a huge front yard that creates great curb appeal and plenty of room for landscaping, extra parking, or outdoor enjoyment. Inside, the functional single-story layout offers comfortable living spaces filled with natural light, ideal for both everyday living and entertaining. One of the standout features is the enormous backyard, providing endless possibilities for a pool, outdoor kitchen, garden, workshop, or entertainment area. Conveniently located just 3 minutes from Texas State Highway 6 and approximately 10 minutes from Interstate 45, offering quick access to shopping, dining, and commuting routes while still enjoying the quiet charm of Santa Fe living.

Key facts

  • Expansive lot
  • Huge front yard
  • Enormous backyard

Tags

EXPANSIVE LOTHUGE FRONT YARDENORMOUS BACKYARDQUICK ACCESS TO SHOPPINGQUICK ACCESS TO DINING

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/2.5-bath single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $8k ($90k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $315k).
  • Recommended offer: $287k (9.0% below list) — sets the bar for market timing.
  • Cap rate 34.9% vs local median 4.5% in Santa Fe — 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 67/100 on livability (#550 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Santa Fe ISD (suburban): math 38% / reading 39% proficiency, ranked #385 of 826 in TX (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 233 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $88k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($287k) is reasonable based on typical stale-listing flexibility.
  • 6 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, 99% 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 $286,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% 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. 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.
  5. 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.
  6. 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
3.86%
Cap rate
34.93%
Cash-on-cash
102.27%
DSCR
5.55
GRM
2.2

CMA / ARV

ARV (median comp)
$309,040
List price
$315,000
Delta
1.93%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3700 Avenue S St W 0.01mi 3/2.0 1,406 (-6%) 5mo $315,000 $224 83
13306 Winston Dr 0.20mi 3/2.0 1,624 (+8%) 3mo $399,900 $246 72
13331 Pecan Trails Dr 0.08mi 3/2.0 1,689 (+13%) 3mo $314,999 $187 70
4132 Avenue Q 1/2 0.58mi 3/2.0 1,500 (0%) 1mo $359,999 $240 70
4002 Avenue Q 1/2 0.39mi 3/2.0 1,528 (+2%) 14mo $319,000 $209 65
13118 Preston Dr 0.58mi 3/2.0 1,426 (-5%) 10mo $275,000 $193 55
13903 3rd St 0.71mi 3/2.0 1,585 (+6%) 14mo $359,000 $226 44
13907 3rd St 0.72mi 3/2.0 1,585 (+6%) 14mo $355,000 $224 43
13242 9th St 0.69mi 2/2.0 (-1) 1,313 (-12%) 5mo $220,000 $168 36
13241 8th St 0.66mi 4/1.5 (+1) 1,318 (-12%) 8mo $110,000 $83 33

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
Equity multiple
5.85×
Total profit
$427,864
Equity at exit
$46,968
10-year hold
IRR
Equity multiple
12.22×
Total profit
$989,628
Equity at exit
$27,235

Cash invested: $88,200 (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 77510

Home prices YoY
-15.3%
Active inventory
233
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$12,175 medium interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$318 /mo · $3,813/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$2,557
Net cashflow
$7,517

Break-even live

Break-even rent $2,659
Max offer price $315,000
Occupancy floor 33%

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
$78,750
Closing costs
$9,450
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
13342 Pecan Trails Dr Santa Fe, TX 4.0 3.0 2150 $2,700 $1.26 43d 1 0.10mi
4120 Avenue O #10 Santa Fe, TX 3.0 2.0 1280 $74,621 $58.30 43d 1 0.81mi

Listing history 29 events

  1. 2026-06-18
    days on market $315,000 Active 102 DOM
  2. 2026-06-17
    days on market $315,000 Active 101 DOM
  3. 2026-06-16
    days on market $315,000 Active 100 DOM
  4. 2026-06-15
    days on market $315,000 Active 99 DOM
  5. 2026-06-13
    days on market $315,000 Active 97 DOM
  6. 2026-06-09
    days on market $315,000 Active 93 DOM
  7. 2026-06-08
    days on market $315,000 Active 92 DOM
  8. 2026-06-07
    days on market $315,000 Active 91 DOM
  9. 2026-06-04
    days on market $315,000 Active 88 DOM
  10. 2026-06-03
    days on market $315,000 Active 87 DOM
  11. 2026-06-02
    days on market $315,000 Active 86 DOM
  12. 2026-06-01
    days on market $315,000 Active 85 DOM
  13. 2026-05-31
    days on market $315,000 Active 84 DOM
  14. 2026-03-09
    listed $315,000 Active 874-char remark
    Show marketing remark (874 chars)

    Located in the peaceful and growing community of Santa Fe, this charming one-story single-family home offers the perfect blend of space, privacy, and convenience. The property sits on an expansive lot featuring a huge front yard that creates great curb appeal and plenty of room for landscaping, extra parking, or outdoor enjoyment. Inside, the functional single-story layout offers comfortable living spaces filled with natural light, ideal for both everyday living and entertaining. One of the standout features is the enormous backyard, providing endless possibilities for a pool, outdoor kitchen, garden, workshop, or entertainment area. Conveniently located just 3 minutes from Texas State Highway 6 and approximately 10 minutes from Interstate 45, offering quick access to shopping, dining, and commuting routes while still enjoying the quiet charm of Santa Fe living.

  15. 2026-02-04
    historical
  16. 2025-10-30
    historical $2,100
  17. 2025-10-09
    listed $2,100
  18. 2025-10-04
    listed $315,000 Active
  19. 2025-09-25
    historical $1,900
  20. 2025-09-23
    historical
  21. 2025-08-21
    listed $1,900
  22. 2025-08-14
    price $314,900
  23. 2025-07-02
    price $319,900
  24. 2025-05-25
    listed $329,900 Active
  25. 2025-05-24
    historical
  26. 2025-05-20
    price $329,900
  27. 2025-05-02
    listed $326,000 Active
  28. 2023-09-26
    soldstatus
  29. 2023-09-08
    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
$3,813 · $318/mo
Projected year-2 tax
$5,764 · $480/mo
Expected delta
+$1,952/yr (+$163/mo · 51.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$146,097
− Mortgage interest
−$17,645
− Property taxes
−$3,813
− Insurance
−$1,575
− Repairs & maintenance
−$11,688
− Management
−$11,688
− Depreciation
−$9,164
Taxable income
$90,525
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$21,726
After-tax cash flow
$68,480/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
Santa Fe ISD
NCES district ID
4839270
Math proficiency
38% ▼ -10.00%
Reading proficiency
39% ▼ -2.00%
Median HH income
$66,769
Composite
34.86/100
National rank
#5091
State rank
#385 of 826 in TX

Livability — Santa Fe

Score
67/100
State rank
#550
US rank
#10637

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Fe, TX
Population (ZIP)
13,938

Population outlook (Galveston County) Hauer SSP2

Today (2025)
390,640 people
By 2030
425,226 · +8.9%
By 2040
493,765 · +26.4%
By 2050
559,698 · +43.3%
By 2075
719,260 · +84.1%
By 2100
819,628 · +109.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 21% Two or more races 17% Asian 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 3% Cuban 1%
Common ancestry
Lithuanian 4% Italian 3% Slovak 1%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 10% Tagalog/Filipino 1%

Political lean MEDSL · Galveston

2024 margin
Strong R (+27.4) · D 35.7% · R 63.1% · Other 1.2%
2008→2024 swing
-7.9pp toward R · 2008: -19.5pp · 2024: -27.4pp
All cycles
2024: R+27.4 2020: R+22.6 2016: R+22.6 2012: R+26.9 2008: R+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.15%
Current HPI
299.2228
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

-3.4% since first listed
16 events — show timeline
  • 2026-03-09 Listed $315,000 HARMLS
  • 2026-02-04 Listing Removed HARMLS
  • 2025-10-30 Rental Removed $2,100 HARMLS
  • 2025-10-09 Listed for Rent $2,100 HARMLS
  • 2025-10-04 Listed $315,000 HARMLS
  • 2025-09-25 Rental Removed $1,900 HARMLS
  • 2025-09-23 Listing Removed HARMLS
  • 2025-08-21 Listed for Rent $1,900 HARMLS
  • 2025-08-14 Price Changed $314,900 HARMLS
  • 2025-07-02 Price Changed $319,900 HARMLS
  • 2025-05-25 Listed $329,900 HARMLS
  • 2025-05-24 Listing Removed HARMLS
  • 2025-05-20 Price Changed $329,900 HARMLS
  • 2025-05-02 Listed $326,000 HARMLS
  • 2023-09-26 Sold (Public Records) Public Records
  • 2023-09-08 Sold (Public Records) Public Records

Property tax history

+34.5%/yr

Latest (2025): $3,813 · +259.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…