Goodrich Plan · Castroville, TX 78009

$419,990

4 bd · 3.0 ba · 2,538 sqft · SingleFamily · 124 Days on market

Good condition Garage

---

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).

• ARV discount +7.5/15.0
• Schools +4.8/10.0
• Condition / age +4.0/5.0
• Livability +3.7/5.0
• Rent growth +2.5/5.0
• Cash flow +0.4/30.0
• 1% rule +0.0/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

The Goodrich floor plan provides a thoughtful layout that combines functionality and modern living. This two-story home includes four spacious bedrooms and three bathrooms, making it ideal for families or those who enjoy entertaining. The main level welcomes you with an open-concept design that seamlessly integrates the living, dining, and kitchen areas, creating a warm and inviting atmosphere. A private study offers a bright, dedicated space ideal for productivity. The luxurious primary bedroom is your personal retreat, featuring a spa-like bathroom.

Key facts

• 2 garage spots
• Listed 123 days

🏗️ New construction. The $419,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $529,711.

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath single-family listed at $420k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-2k ($-28k/yr) — negative.
• To cash-flow at today's rent, offer at most $193k (54.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (59.9% below list).
• Recommended offer: $168k (59.9% below list) — sets the bar for 1% rule.
• Cap rate 1.0% vs local median 2.5% in Castroville — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 73/100 on livability (#212 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D+, amenities F, commute F.
• Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Potranco El (math 50% / reading 51%, grade D+, #833 of 4,322 statewide, top 20%, 847 students, 47% FRL); Medina Valley Middle (math 47% / reading 49%, grade C-, #400 of 1,662 statewide, top 24%, 1,029 students, 62% FRL); Medina Valley H S (math 34% / reading 55%, grade F, #652 of 1,632 statewide, top 43%, 2,147 students, 51% FRL) — zoned schools at 53% FRL track the district average.
• Market conditions: 525 active listings in the ZIP; solid renter incomes; 102 units permitted in Medina County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
• Medina County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 124 days — a 12% lower offer ($370k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $168,443 (59.9% 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 124 days. Have you received any prior offers? Is the seller open to a 60% 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. 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?
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: 0.32% ✗
• Cap rate: 1.01%
• Cash-on-cash: -18.85%
• DSCR: 0.16
• GRM: 26.2

CMA / ARV

• ARV (median comp): $529,711
• List price: $419,990
• Delta: -20.71%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
169 Mallorys Way	0.19mi	4/3.0	2,536 (-0%)	2mo	$434,990	$172	89
151 Annette Dr	0.06mi	3/2.5 (-1)	2,653 (+4%)	0mo	$497,990	$188	82
139 Annette Dr	0.05mi	4/3.0	2,334 (-8%)	2mo	$474,990	$204	82
110 Katie Ct	0.05mi	4/3.5	2,722 (+7%)	2mo	$474,990	$175	82
166 Mallorys Way	0.20mi	4/3.5	2,614 (+3%)	2mo	$425,990	$163	82
171 Heidi Hl	0.23mi	3/3.0 (-1)	2,492 (-2%)	0mo	$369,990	$148	81
105 Heidi Hl	0.29mi	4/3.5	2,614 (+3%)	2mo	$399,990	$153	78
133 Heidi Hl	0.26mi	4/3.0	2,369 (-7%)	1mo	$399,990	$169	76
313 Ainslie St W	0.25mi	4/3.0	2,358 (-7%)	2mo	$429,990	$182	75
164 Katie Ct	0.09mi	4/3.5	2,915 (+15%)	1mo	$499,990	$172	68
119 Mallorys Way	0.24mi	4/3.5	2,303 (-9%)	4mo	$349,990	$152	68
242 James	0.63mi	3/3.0 (-1)	2,791 (+10%)	2mo	$675,000	$242	47

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: -54.7%
• Equity multiple: -0.58×
• Total profit: $-234,211
• Equity at exit: $78,982

10-year hold

• IRR: —
• Equity multiple: -1.66×
• Total profit: $-394,932
• Equity at exit: $45,800

Cash invested: $148,319 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 55 active · 19 under contract
• Months of supply: 12.7 mo (8%/mo absorbed)
• Median asking: $514,990 ($183/sqft)
• Median days on market: 124 d
• This list price: 25% of active listings are priced below it
• ARV vs active asking: +14.1% above current asking $/sqft

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

ZIP-level market 78009

• Home prices YoY: -21.1%
• Active inventory: 525
• Price-to-rent: 20.8×

Monthly cashflow live

• Estimated rent: $1,684 medium
• Mortgage (P&I): −$2,778
• Tax est. 1.5%: −$662 /mo · $7,946/yr
• Insurance: −$221
• HOA: −$0
• Vacancy / Maint / Mgmt: −$354
• Net cashflow: $-2,330

Break-even live

Break-even rent $4,634

Max offer price $192,554

Occupancy floor —

Sensitivity live

Price	-10% $-1,964	-5% $-2,147	+0% $-2,330	+5% $-2,513	+10% $-2,696
Rent	-10% $-2,463	-5% $-2,397	+0% $-2,330	+5% $-2,263	+10% $-2,197
Rate	-1.0pp $-2,063	-0.5pp $-2,195	base $-2,330	+0.5pp $-2,467	+1.0pp $-2,607

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: $132,428
• Closing costs: $15,891
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Property features AI

Finance

• Other: Listing status: Active
• Financial info: List price provided: $419,990
• HOA & community: HOA/community details not provided

Exterior

• Parking: 2 garage parking spaces (2 total parking spaces)
• Security: Security details not provided
• Utilities: Utilities details not provided
• Home design: Goodrich plan (new construction plan)Single-family home (plan inventory type)
• Construction: Built as part of the Goodrich plan (year built not provided)
• Exterior features: Property address: 112 Megans Ln, Castroville, TX 78009

Interior

• Kitchen: Kitchen included (appliances and specifics not provided)
• Bedrooms: 4 bedrooms
• Flooring: Flooring details not provided
• Bathrooms: 3 full bathrooms
• Heating & cooling: Heating and cooling details not provided
• Interior features: Open living area totaling 2,538 finished square feet
• Laundry & utility: Laundry/utility details not provided

Listing history 50 events

1. 2026-08-08
   days on market $419,990 Active 124 DOM
2. 2026-08-06
   days on market $419,990 Active 122 DOM
3. 2026-08-05
   days on market $419,990 Active 121 DOM
4. 2026-08-04
   days on market $419,990 Active 120 DOM
5. 2026-08-03
   days on market $419,990 Active 119 DOM
6. 2026-07-31
   days on market $419,990 Active 116 DOM
7. 2026-07-30
   days on market $419,990 Active 114 DOM
8. 2026-07-28
   days on market $419,990 Active 113 DOM
9. 2026-07-26
   days on market $419,990 Active 111 DOM
10. 2026-07-24
    days on market $419,990 Active 109 DOM
11. 2026-07-23
    days on market $419,990 Active 108 DOM
12. 2026-07-22
    days on market $419,990 Active 107 DOM
13. 2026-07-21
    days on market $419,990 Active 106 DOM
14. 2026-07-20
    days on market $419,990 Active 105 DOM
15. 2026-07-18
    days on market $419,990 Active 103 DOM
16. 2026-07-18
    days on market $419,990 Active 102 DOM
17. 2026-07-16
    days on market $419,990 Active 101 DOM
18. 2026-07-15
    days on market $419,990 Active 100 DOM
19. 2026-07-14
    days on market $419,990 Active 99 DOM
20. 2026-07-13
    days on market $419,990 Active 98 DOM
21. 2026-07-13
    days on market $419,990 Active 97 DOM
22. 2026-07-11
    days on market $419,990 Active 96 DOM
23. 2026-07-10
    days on market $419,990 Active 95 DOM
24. 2026-07-10
    days on market $419,990 Active 94 DOM
25. 2026-07-07
    days on market $419,990 Active 92 DOM
26. 2026-07-06
    days on market $419,990 Active 91 DOM
27. 2026-07-05
    days on market $419,990 Active 90 DOM
28. 2026-07-03
    days on market $419,990 Active 88 DOM
29. 2026-07-02
    days on market $419,990 Active 87 DOM
30. 2026-07-01
    days on market $419,990 Active 86 DOM
31. 2026-06-30
    days on market $419,990 Active 85 DOM
32. 2026-06-29
    days on market $419,990 Active 84 DOM
33. 2026-06-28
    days on market $419,990 Active 83 DOM
34. 2026-06-27
    days on market $419,990 Active 82 DOM
35. 2026-06-26
    days on market $419,990 Active 81 DOM
36. 2026-06-24
    days on market $419,990 Active 79 DOM
37. 2026-06-22
    days on market $419,990 Active 77 DOM
38. 2026-06-21
    days on market $419,990 Active 76 DOM
39. 2026-06-18
    days on market $419,990 Active 73 DOM
40. 2026-06-17
    days on market $419,990 Active 72 DOM
41. 2026-06-16
    days on market $419,990 Active 71 DOM
42. 2026-06-15
    days on market $419,990 Active 70 DOM
43. 2026-06-13
    days on market $419,990 Active 68 DOM
44. 2026-06-09
    days on market $419,990 Active 64 DOM
45. 2026-06-08
    days on market $419,990 Active 63 DOM
46. 2026-06-07
    days on market $419,990 Active 62 DOM
47. 2026-06-04
    days on market $419,990 Active 59 DOM
48. 2026-06-03
    days on market $419,990 Active 58 DOM
49. 2026-06-02
    days on market $419,990 Active 57 DOM
50. 2026-06-02
    days on market $419,990 Active 56 DOM

ⓘ 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 5/10 Major
• 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 22 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,213
• − Mortgage interest: −$29,672
• − Property taxes: −$7,946
• − Insurance: −$2,649
• − Repairs & maintenance: −$1,617
• − Management: −$1,617
• − Depreciation: −$15,410
• Taxable loss: −$38,697
• Est. tax savings @ 24.0%: +$9,287
• After-tax cash flow: $-18,673/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 $12,690–$38,070 screening

This two-story home is in good condition with a good exterior, roof, and interior. It has a good foundation and structure, and the HVAC system appears to be in good condition. The home is move-in ready and has good curb appeal. The home is ideal for families or those who enjoy entertaining.

Value-add opportunities

• Both Painting the exterior — Fresh paint can enhance curb appeal and the home's overall appearance. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers. ↑
• Both Interior touch-ups — Fresh paint and minor touch-ups can improve the home's overall appearance and attract potential buyers. ↑
• Rental HVAC maintenance — A well-maintained HVAC system can attract tenants and reduce utility costs. ↑

ⓘ 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 48/100

Zoned Schools

Elementary Potranco El D+ TX #833/4,322 Nat'l #12,398/41,679 Middle Medina Valley Middle C- TX #400/1,662 Nat'l #3,953/14,009 High Medina Valley H S F TX #652/1,632 Nat'l #6,890/17,239

Schools (NCES district)

• District: Medina Valley ISD
• NCES district ID: 4830060
• Math proficiency: 48% ▼ -9.00%
• Reading proficiency: 53% ▼ -2.00%
• Median HH income: $60,596
• Composite: 44.2/100
• National rank: #2851
• State rank: #148 of 826 in TX

B Composite livability gradescore 73/100

Livability — Castroville

• Score: 73/100
• State rank: #212
• US rank: #5267

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Medina · 54,332 people
• Metro: San Antonio-New Braunfels, TX
• Population (ZIP): 9,494
• Household income: $102,724
• Rent vs Own: 15.0% rent · 85.0% own
• Severe rent burden: 2% of renters

---

Population outlook (Medina County) Hauer SSP2

• Today (2025): 54,332 people
• By 2030: 57,250 · +5.4%
• By 2040: 62,563 · +15.1%
• By 2050: 67,386 · +24.0%
• By 2075: 79,538 · +46.4%
• By 2100: 84,624 · +55.8%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: Hispanic / Latino 52% White 37% Two or more races 29% Black 4% Asian 3% Native American 1%
• Hispanic origin (detail): Mexican 41% Puerto Rican 3%
• Common ancestry: Albanian 6% Lithuanian 5% Slovak 2%
• Foreign-born: 9% · Canada
• Languages at home: 74% English-only · Spanish 24% Other Indo-European 1%

---

Political lean MEDSL · Medina

• 2024 margin: Solid R (+42.8) · D 28.2% · R 71.0%
• 2008→2024 swing: -8.9pp toward R · 2008: -33.9pp · 2024: -42.8pp
• All cycles: 2024: R+42.8 2020: R+39.2 2016: R+43.2 2012: R+39.2 2008: R+33.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -56.81%
• Current HPI: 212.1813
• 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

Property features AI

Finance

• Other: Listing status: Active
• Financial info: List price provided: $419,990
• HOA & community: HOA/community details not provided

Exterior

• Parking: 2 garage parking spaces (2 total parking spaces)
• Security: Security details not provided
• Utilities: Utilities details not provided
• Home design: Goodrich plan (new construction plan)Single-family home (plan inventory type)
• Construction: Built as part of the Goodrich plan (year built not provided)
• Exterior features: Property address: 112 Megans Ln, Castroville, TX 78009

Interior

• Kitchen: Kitchen included (appliances and specifics not provided)
• Bedrooms: 4 bedrooms
• Flooring: Flooring details not provided
• Bathrooms: 3 full bathrooms
• Heating & cooling: Heating and cooling details not provided
• Interior features: Open living area totaling 2,538 finished square feet
• Laundry & utility: Laundry/utility details not provided