CashFlowRE
Sign in Sign up
1006 Rikkity Ln
C Composite 57.44
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 +18.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.8/10.0
  • DSCR +5.8/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

1006 Rikkity Ln · Mount Pleasant, TX 75455
4 bd · 2.0 ba · 2,310 sqft · SingleFamily public records · 23 Days on market
Built 1976 0.34 ac lot Est $316k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3 bedroom 2 bathroom home in Mt. Pleasant. Enjoy the spacious open floor plan. This home features granite counter tops, wine fridge, convection microwave, hard wood floors, and french doors looking out to your deck and trees in back yard. Additional room could be used as 4th bedroom, game room, or office. Call to schedule your showing.

Key facts

  • Open floor plan
  • French doors
  • Convection microwave

Tags

OPEN FLOOR PLANGRANITE COUNTERTOPSWINE FRIDGECONVECTION MICROWAVEHARDWOOD FLOORSFRENCH DOORS

Property features AI

Finance

  • Other: Municipal utility district: No
  • Financial info: Loan type: Treat as clear; No second mortgage listed
  • HOA & community: No association

Exterior

  • Parking: Covered parking (2 spaces); 1 carport space; Garage present
  • Security: No security features listed
  • Utilities: Cable available; City sewer
  • Home design: Single-family residence; One story; Property attached: Yes
  • Construction: Built in 1976
  • Exterior features: Lot under half an acre (approximately 0.344 acre); Subdivision: Woodland Village Add; Directions: From Mt. Pleasant, take Hwy 49 East towards Daingerfield. Turn left on Woodland, then right on Rikkity. Property is the 3rd house on the right.

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: 4 bedrooms (all on the main level)
  • Flooring: No flooring details provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating or cooling details provided
  • Interior features: Cable TV available; One living area; One dining area; 5 total rooms
  • Laundry & utility: No specific laundry details provided

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 4-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $184 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.5% in Mount Pleasant — 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 77/100 on livability (#81 in TX, #2,808 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D-, commute F.
  • Mount Pleasant ISD (town): math 45% / reading 44% proficiency, ranked #291 of 826 in TX (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: E C Brice El (math 47% / reading 52%, grade D, #865 of 4,322 statewide, top 21%, 460 students, 80% FRL).
  • Market conditions: 382 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 47 units permitted in Titus County in 2024 (10 in 5+ unit buildings).
  • At $2,157/mo this rent would consume 46% of the median local household income ($56k/yr) (locally 758% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y 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, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,000 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.08%
Cap rate
7.40%
Cash-on-cash
3.94%
DSCR
1.18
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$316,470
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1106 S Williams Ave 0.29mi 3/2.0 (-1) 2,212 (-4%) 1mo $299,900 $136 74
909 Holly Hl 0.22mi 4/3.0 2,615 (+13%) 10mo $460,000 $176 56
804 Fleming Dr 0.39mi 4/3.0 2,554 (+11%) 11mo $319,000 $125 51
1210 E 3rd St 0.68mi 5/3.5 (+1) 2,284 (-1%) 10mo $268,900 $118 47
1108 S Williams Ave 0.31mi 3/3.0 (-1) 2,511 (+9%) 20mo $344,000 $137 45
810 Alexander Rd 0.67mi 4/2.0 1,997 (-14%) 6mo $329,000 $165 41

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
-10.1%
Equity multiple
0.63×
Total profit
$-20,583
Equity at exit
$29,821
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-2,372
Equity at exit
$17,292

Cash invested: $56,000 (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 75455

Home prices YoY
-27.0%
Active inventory
382
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,157 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$388 /mo · $4,653/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$184

Break-even live

Break-even rent $1,924
Max offer price $200,000
Occupancy floor 86%

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
$50,000
Closing costs
$6,000
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
410 E 4th St Mt Pleasant, TX 3.0 2.5 2953 $2,250 $0.76 20d 1 0.93mi
111 W Holland St Mount Pleasant, TX 3.0 1.0 1608 $1,800 $1.12 20d 1 0.96mi
2304 Deanna Ave Mount Pleasant, TX 4.0 3.0 2830 $2,450 $0.87 43d 1 1.15mi

Listing history 30 events

  1. 2026-06-19
    days on market $200,000 Active 23 DOM
  2. 2026-06-18
    days on market $200,000 Active 22 DOM
  3. 2026-06-17
    days on market $200,000 Active 21 DOM
  4. 2026-06-16
    days on market $200,000 Active 20 DOM
  5. 2026-06-15
    days on market $200,000 Active 19 DOM
  6. 2026-06-14
    days on market $200,000 Active 17 DOM
  7. 2026-06-12
    days on market $200,000 Active 16 DOM
  8. 2026-06-09
    days on market $200,000 Active 13 DOM
  9. 2026-06-08
    days on market $200,000 Active 12 DOM
  10. 2026-06-07
    days on market $200,000 Active 11 DOM
  11. 2026-06-07
    days on market $200,000 Active 10 DOM
  12. 2026-06-03
    days on market $200,000 Active 7 DOM
  13. 2026-06-02
    days on market $200,000 Active 6 DOM
  14. 2026-06-01
    days on market $200,000 Active 5 DOM
  15. 2026-05-31
    days on market $200,000 Active 4 DOM
  16. 2026-05-30
    days on market $200,000 Active 3 DOM
  17. 2026-05-27
    listed $200,000 Active
  18. 2026-04-09
    historical
  19. 2026-03-11
    price $225,000
  20. 2026-02-24
    status Active
  21. 2026-02-18
    listed $249,999 Active
  22. 2020-09-01
    soldstatus
  23. 2020-08-31
    soldstatus 347-char remark
    Show marketing remark (347 chars)

    Beautiful 3 bedroom 2 bathroom home in Mt. Pleasant. Enjoy the spacious open floor plan. This home features granite counter tops, wine fridge, convection microwave, hard wood floors, and french doors looking out to your deck and trees in back yard. Additional room could be used as 4th bedroom, game room, or office. Call to schedule your showing.

  24. 2020-08-31
    soldstatus
    Show marketing remark (347 chars)

    Beautiful 3 bedroom 2 bathroom home in Mt. Pleasant. Enjoy the spacious open floor plan. This home features granite counter tops, wine fridge, convection microwave, hard wood floors, and french doors looking out to your deck and trees in back yard. Additional room could be used as 4th bedroom, game room, or office. Call to schedule your showing.

  25. 2020-07-15
    listed $172,000 347-char remark
    Show marketing remark (347 chars)

    Beautiful 3 bedroom 2 bathroom home in Mt. Pleasant. Enjoy the spacious open floor plan. This home features granite counter tops, wine fridge, convection microwave, hard wood floors, and french doors looking out to your deck and trees in back yard. Additional room could be used as 4th bedroom, game room, or office. Call to schedule your showing.

  26. 2020-06-30
    listed $172,000
  27. 2016-07-14
    soldstatus
  28. 2016-07-13
    soldstatus
  29. 2016-06-07
    listed $139,900
  30. 2008-08-20
    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
$4,653 · $388/mo
Projected year-2 tax
$4,653 · $388/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$25,879
− Mortgage interest
−$11,203
− Property taxes
−$4,653
− Insurance
−$1,000
− Repairs & maintenance
−$2,070
− Management
−$2,070
− Depreciation
−$5,818
Taxable loss
−$936
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$225
After-tax cash flow
$2,430/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
Mount Pleasant ISD
NCES district ID
4831760
Math proficiency
45% ▼ -7.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,642
Composite
37.35/100
National rank
#4437
State rank
#291 of 826 in TX

Livability — Mount Pleasant

Score
77/100
State rank
#81
US rank
#2808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, TX
County
Titus County · 26,903 people
City population
26,903
Metro
Mount Pleasant, TX
Population (ZIP)
26,903
Household income
$56,163
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
758.0

Population outlook (Titus County) Hauer SSP2

Today (2025)
33,205 people
By 2030
33,187 · -0.1%
By 2040
32,931 · -0.8%
By 2050
32,231 · -2.9%
By 2075
29,507 · -11.1%
By 2100
25,369 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Hispanic / Latino 45% White 42% Two or more races 15% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
18% · Canada, Vietnam
Languages at home
61% English-only · Spanish 37% Vietnamese 1%

Political lean MEDSL · Titus

2024 margin
Solid R (+54.7) · D 22.3% · R 77.0%
2008→2024 swing
-23.5pp toward R · 2008: -31.2pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+44.7 2016: R+42.1 2012: R+39.0 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.66%
Current HPI
215.4205
Rent YoY
Metro
Mount Pleasant, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+43.0% since first listed
14 events — show timeline
  • 2026-05-27 Listed $200,000 NTREIS
  • 2026-04-09 Listing Removed NTREIS
  • 2026-03-11 Price Changed $225,000 NTREIS
  • 2026-02-24 Relisted NTREIS
  • 2026-02-18 Listed $249,999 NTREIS
  • 2020-09-01 Sold (Public Records) Public Records
  • 2020-08-31 Sold (MLS) LAAR
  • 2020-08-31 Sold (MLS) GTAR
  • 2020-07-15 Listed $172,000 GTAR
  • 2020-06-30 Listed $172,000 LAAR
  • 2016-07-14 Sold (Public Records) Public Records
  • 2016-07-13 Sold (MLS) GTAR
  • 2016-06-07 Listed $139,900 GTAR
  • 2008-08-20 Sold (Public Records) Public Records

Property tax history

+5.3%/yr

Latest (2025): $4,653 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…