CashFlowRE
Sign in Sign up
2609 Boss St
F Composite 32.98
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 +8.2/15.0
  • Cash flow +8.0/30.0
  • Rent growth +3.5/5.0
  • 1% rule +3.4/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$249,000

2609 Boss St · La Marque, TX 77568
3 bd · 2.0 ba · 1,873 sqft · SingleFamily public records · 159 Days on market
Built 2022 7,126 sqft lot Est $253k · at est. ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

MOVE IN READY!! Welcome to this beautifully updated home in the heart of La Marque! Nestled on a quiet street, this charming property offers modern comfort, an open layout, and a spacious backyard—perfect for relaxing or entertaining. Home features a modern luxury touch throughout, including quartz countertops in kitchen and bathrooms. Located on a quiet street with quick access to I-45 and just minutes from Galveston, this move-in-ready home is ideal for buyers seeking style, comfort, and convenience. This home is waiting for its new owner! Let it be You!

Key facts

  • Quartz countertops
  • Spacious backyard
  • Quick access to i-45

Tags

UPDATED HOMESPACIOUS BACKYARDQUARTZ COUNTERTOPSOPEN LAYOUTQUICK ACCESS TO I-45

Property features AI

Finance

  • Other: Seller disclosure available

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story (first-floor living); Built in 2022; Slab foundation
  • Construction: Cement siding, stone and stucco exterior; Composition/shingle/wood roof
  • Exterior features: Covered patio; Patio; Deck; Private yard; Fenced backyard; Subdivision lot

Interior

  • Kitchen: Disposal
  • Bedrooms: Primary bedroom (first floor) — approx. 14 x 12; Bedroom (first floor) — approx. 12 x 11.5; Bedroom (first floor) — approx. 12 x 10; Bonus room (first floor)
  • Flooring: Plank; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Breakfast bar; Pantry; Self-closing cabinet doors; Self-closing drawers; Ceiling fans; Kitchen/Dining combo
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $249k.

Deal economics

  • At list price, monthly cash flow is $-256 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (18.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (16.2% below list).
  • Recommended offer: $204k (18.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 59/100 on livability (#1,136 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Texas City ISD (suburban): math 28% / reading 29% proficiency, ranked #655 of 826 in TX (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hayley El (math 7% / reading 11%, grade F, #4,293 of 4,322 statewide, top 99%, 562 students, 92% FRL); La Marque H S (math 27% / reading 20%, grade F, #1,342 of 1,632 statewide, top 82%, 647 students, 91% FRL) — zoned schools average 92% FRL vs 66% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 28% district-wide (-12 pts) — the specific schools serving this property underperform the Texas City ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+4.0%/yr); 654 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($75k/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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($219k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $17k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $203,787 (18.2% 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 159 days. Have you received any prior offers? Is the seller open to a 18% 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
5.06%
Cash-on-cash
-4.41%
DSCR
0.80
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$252,855
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Lake Rd 0.31mi 3/2.0 1,909 (+2%) 4mo $68,000 $36 79
2012 Bellview 0.17mi 4/3.0 (+1) 1,812 (-3%) 1mo $254,900 $141 77
2832 Ashley St 0.28mi 3/2.0 1,750 (-7%) 1mo $289,000 $165 75
2508 N Houston Dr 0.40mi 4/2.0 (+1) 1,867 (-0%) 2mo $115,000 $62 74
2805 N Houston Dr 0.44mi 3/2.5 1,832 (-2%) 4mo $130,000 $71 70
2405 Stonewall St 0.30mi 4/3.0 (+1) 1,812 (-3%) 2mo $249,900 $138 70
1825 Thompson St 0.29mi 3/2.5 1,676 (-10%) 4mo $229,900 $137 64
1401 Austin St 0.49mi 4/3.0 (+1) 2,054 (+10%) 4mo $249,900 $122 49
112 S Rose St 0.64mi 4/3.0 (+1) 1,812 (-3%) 9mo $244,900 $135 48
3116 Mckinney Dr 0.47mi 4/2.0 (+1) 2,116 (+13%) 7mo $165,000 $78 46
114 S Rose St 0.63mi 3/2.5 1,676 (-10%) 6mo $229,900 $137 46
1112 Cora St 0.60mi 3/2.0 1,631 (-13%) 6mo $175,000 $107 45

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 · 3.95% rent growth · sell at horizon

5-year hold
IRR
-22.5%
Equity multiple
0.22×
Total profit
$-54,492
Equity at exit
$37,127
10-year hold
IRR
-14.1%
Equity multiple
0.15×
Total profit
$-59,432
Equity at exit
$21,529

Cash invested: $69,720 (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 77568

Home prices YoY
-22.7%
Rents YoY
4.0%
Active inventory
654
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,087 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$495 /mo · $5,938/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$-256

Break-even live

Break-even rent $2,411
Max offer price $203,787
Occupancy floor

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
$62,250
Closing costs
$7,470
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 E Camp Cir La Marque, TX 3.0 1.0 1230 $1,500 $1.22 24d 1 0.29mi
1401 Austin St La Marque, TX 4.0 3.0 1542 $2,400 $1.56 43d 1 0.46mi
309 S Bell Dr Texas City, TX 2.0 2.0 1316 $1,650 $1.25 43d 1 0.57mi
1230 Kirsten St La Marque, TX 3.0 2.0 1704 $1,660 $0.97 2d 1 0.64mi
203 Beatrice St La Marque, TX 3.0 1.0 1304 $1,395 $1.07 24d 1 0.72mi
14403 Daniel Shores Dr La Marque, TX 4.0 3.0–3.5 1872 $2,600 $1.39 1d 12 0.99mi
1029 Sycamore St La Marque, TX 3.0 2.0 1928 $1,695 $0.88 15d 1 1.18mi
113 N Pecan Dr Texas City, TX 4.0 2.0 1468 $3,000 $2.04 43d 1 1.41mi

Listing history 13 events

  1. 2026-05-05
    status Pending
  2. 2026-04-30
    status Pending
  3. 2026-04-09
    price $249,000
  4. 2026-04-09
    price $255,999
  5. 2025-11-26
    listed $265,999 Active
  6. 2024-10-07
    soldstatus
  7. 2024-04-09
    historical
  8. 2024-02-25
    price $299,000
  9. 2023-12-24
    price $329,000
  10. 2023-11-18
    status Active
  11. 2023-09-12
    historical
  12. 2023-01-15
    listed $349,500 Active
  13. 2018-08-03
    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
$5,938 · $495/mo
Projected year-2 tax
$5,938 · $495/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 5/10 Major FEMA zone X (shaded) · 43% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$25,039
− Mortgage interest
−$13,948
− Property taxes
−$5,938
− Insurance
−$1,245
− Repairs & maintenance
−$2,003
− Management
−$2,003
− Depreciation
−$7,244
Taxable loss
−$7,341
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,762
After-tax cash flow
$-1,309/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
Texas City ISD
NCES district ID
4842510
Math proficiency
28% ▼ -10.00%
Reading proficiency
29% ▼ -4.00%
Median HH income
$44,875
Composite
24.47/100
National rank
#7664
State rank
#655 of 826 in TX

Livability — La Marque

Score
59/100
State rank
#1136
US rank
#20037

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Marque, TX
County
Galveston County · 357,330 people
City population
23,083
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
23,083
Household income
$74,694
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
700.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 37% Hispanic / Latino 29% Black 26% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 22% Puerto Rican 1%
Common ancestry
Lithuanian 1% Italian 1% Serbian 1%
Foreign-born
8% · Canada
Languages at home
77% English-only · Spanish 21% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -69.39%
Current HPI
236.0239
Rent YoY
▲ 3.95%
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-28.8% since first listed
13 events — show timeline
  • 2026-05-05 Pending HARMLS
  • 2026-04-30 Pending HARMLS
  • 2026-04-09 Price Changed $249,000 HARMLS
  • 2026-04-09 Price Changed $255,999 HARMLS
  • 2025-11-26 Listed $265,999 HARMLS
  • 2024-10-07 Sold (Public Records) Public Records
  • 2024-04-09 Listing Removed HARMLS
  • 2024-02-25 Price Changed $299,000 HARMLS
  • 2023-12-24 Price Changed $329,000 HARMLS
  • 2023-11-18 Relisted HARMLS
  • 2023-09-12 Listing Removed HARMLS
  • 2023-01-15 Listed $349,500 HARMLS
  • 2018-08-03 Sold (Public Records) Public Records

Property tax history

+49.2%/yr

Latest (2025): $5,938 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…