CashFlowRE
Sign in Sign up
141 Bluebird Dr
B Composite 74.29
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
  • Appreciation +4.7/10.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,999

141 Bluebird Dr · Onalaska, TX 77360
4 bd · 1.0 ba · 1,860 sqft · SingleFamily public records · 48 Days on market
Built 1981 0.38 ac lot $27/sqft · 66% below area $6/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special in Onalaska, TX! This 4-bedroom, 1-bath home offers approximately 1,860 sq ft of living space on a spacious 16,500 sq ft lot. Property is in need of repairs and is being sold as-is, presenting a great opportunity for investors, flippers, or buyers looking to renovate and add value. The home features a functional layout with ample square footage and solid underlying structure, making it an ideal candidate for a full rehab project. Located in a quiet area and not situated in a flood zone, this property offers both potential and peace of mind. With the right vision and updates, this could be transformed into a primary residence, rental, or resale opportunity. Conveniently located in Onalaska with access to nearby amenities and Lake Livingston.

Key facts

  • Spacious lot
  • Functional layout
  • 0.38 acre lot

Tags

SPACIOUS LOTFUNCTIONAL LAYOUTSOLID UNDERLYING STRUCTURENOT SITUATED IN A FLOOD ZONEACCESS TO NEARBY AMENITIES

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $968 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 29.5% vs local median 2.9% in Onalaska — 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 60/100 on livability (#1,055 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D+, schools D.
  • Onalaska ISD (rural): math 50% / reading 48% proficiency, ranked #213 of 826 in TX (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 350 active listings in the ZIP; 769 units permitted in Polk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $41 of equity ($345 loan paydown + $-304 appreciation (-0.6% local appreciation)).
  • Polk County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.6% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,499 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
3.34%
Cap rate
29.52%
Cash-on-cash
82.96%
DSCR
4.69
GRM
2.5

CMA / ARV

ARV (median comp)
$147,776
List price
$49,999
Delta
-66.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
695 Yaupon Cove Dr 0.72mi 5/3.0 (+1) 1,825 (-2%) 18mo $179,900 $99 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
84.9%
Equity multiple
5.20×
Total profit
$58,797
Equity at exit
$13,015
10-year hold
IRR
86.7%
Equity multiple
10.69×
Total profit
$135,698
Equity at exit
$14,491

Cash invested: $14,000 (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 77360

Home prices YoY
-0.4%
Active inventory
350
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,670 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$6
Vacancy / Maint / Mgmt
$351
Net cashflow
$968

Break-even live

Break-even rent $445
Max offer price $49,999
Occupancy floor 37%

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
$12,500
Closing costs
$1,500
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.

HOA detail

Monthly dues
$6 · $72/yr

Listing history 15 events

  1. 2026-05-31
    days on market $49,999 Active 48 DOM
  2. 2026-05-30
    days on market $49,999 Active 47 DOM
  3. 2026-05-07
    price $49,999 767-char remark
    Show marketing remark (767 chars)

    Investor special in Onalaska, TX! This 4-bedroom, 1-bath home offers approximately 1,860 sq ft of living space on a spacious 16,500 sq ft lot. Property is in need of repairs and is being sold as-is, presenting a great opportunity for investors, flippers, or buyers looking to renovate and add value. The home features a functional layout with ample square footage and solid underlying structure, making it an ideal candidate for a full rehab project. Located in a quiet area and not situated in a flood zone, this property offers both potential and peace of mind. With the right vision and updates, this could be transformed into a primary residence, rental, or resale opportunity. Conveniently located in Onalaska with access to nearby amenities and Lake Livingston.

  4. 2026-04-13
    listed $59,999 Active 767-char remark
    Show marketing remark (767 chars)

    Investor special in Onalaska, TX! This 4-bedroom, 1-bath home offers approximately 1,860 sq ft of living space on a spacious 16,500 sq ft lot. Property is in need of repairs and is being sold as-is, presenting a great opportunity for investors, flippers, or buyers looking to renovate and add value. The home features a functional layout with ample square footage and solid underlying structure, making it an ideal candidate for a full rehab project. Located in a quiet area and not situated in a flood zone, this property offers both potential and peace of mind. With the right vision and updates, this could be transformed into a primary residence, rental, or resale opportunity. Conveniently located in Onalaska with access to nearby amenities and Lake Livingston.

  5. 2026-04-13
    historical
    Show marketing remark (767 chars)

    Investor special in Onalaska, TX! This 4-bedroom, 1-bath home offers approximately 1,860 sq ft of living space on a spacious 16,500 sq ft lot. Property is in need of repairs and is being sold as-is, presenting a great opportunity for investors, flippers, or buyers looking to renovate and add value. The home features a functional layout with ample square footage and solid underlying structure, making it an ideal candidate for a full rehab project. Located in a quiet area and not situated in a flood zone, this property offers both potential and peace of mind. With the right vision and updates, this could be transformed into a primary residence, rental, or resale opportunity. Conveniently located in Onalaska with access to nearby amenities and Lake Livingston.

  6. 2026-02-16
    price $64,900
  7. 2026-01-29
    price $69,900
  8. 2025-12-30
    soldstatus
  9. 2025-12-27
    listed $89,900 Active
  10. 2025-12-26
    soldstatus Closed
  11. 2025-12-06
    status Pending
  12. 2025-11-22
    listed $37,500 Active
  13. 2017-01-23
    soldstatus
  14. 2016-12-01
    soldstatus
  15. 1996-05-16
    soldstatus

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,041
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$1,603
− Management
−$1,603
− HOA
−$72
− Depreciation
−$1,455
Taxable income
$11,507
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,762
After-tax cash flow
$8,852/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
Onalaska ISD
NCES district ID
4833690
Math proficiency
50% ▼ -10.00%
Reading proficiency
48% ▼ -1.00%
Median HH income
$38,882
Composite
40.91/100
National rank
#3616
State rank
#213 of 826 in TX

Livability — Onalaska

Score
60/100
State rank
#1055
US rank
#18716

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Onalaska, TX
Population (ZIP)
6,130

Population outlook (Polk County) Hauer SSP2

Today (2025)
51,049 people
By 2030
53,243 · +4.3%
By 2040
56,528 · +10.7%
By 2050
59,243 · +16.1%
By 2075
63,528 · +24.4%
By 2100
60,376 · +18.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 4% Italian 2% Romanian 2%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Polk

2024 margin
Solid R (+58.9) · D 20.2% · R 79.1%
2008→2024 swing
-21.7pp toward R · 2008: -37.2pp · 2024: -58.9pp
All cycles
2024: R+58.9 2020: R+54.5 2016: R+56.5 2012: R+48.2 2008: R+37.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.61%
Current HPI
150.9486
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

+33.3% since first listed
13 events — show timeline
  • 2026-05-07 Price Changed $49,999 HARMLS
  • 2026-04-13 Listing Removed HARMLS
  • 2026-04-13 Listed $59,999 HARMLS
  • 2026-02-16 Price Changed $64,900 HARMLS
  • 2026-01-29 Price Changed $69,900 HARMLS
  • 2025-12-30 Sold (Public Records) Public Records
  • 2025-12-27 Listed $89,900 HARMLS
  • 2025-12-26 Sold (MLS) HARMLS
  • 2025-12-06 Pending HARMLS
  • 2025-11-22 Listed $37,500 HARMLS
  • 2017-01-23 Sold (Public Records) Public Records
  • 2016-12-01 Sold (Public Records) Public Records
  • 1996-05-16 Sold (Public Records) Public Records

Property tax history

+7.5%/yr

Latest (2025): $2,791 · +20.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…