185 County Road 4005 · Woodville, TX 75979

$58,049

1 bd · 1.0 ba · 780 sqft · SingleFamily public records · 444 Days on market

1.92 ac lot $74/sqft · 47% below area Est $110k · 47% under ↓ 8% since listing

---

Why this score? — see what drove the A 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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Appreciation +10.0/10.0
• Livability +3.2/5.0
• Schools +2.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

ALMOST TWO ACRES! 185 CR 4005 presents an opportunity for investors or individuals seeking a sizable parcel of land. Although there is an old building on this property the structure it will need significant renovations or perhaps demolition. The true value lies in the large lot which is almost two acres (83,460 square feet). This large lot can be used for a future development or for your new home site. Whether you're just looking to invest in some land or to build a new home this may be just what you are looking for. This location offers you direct access to US Hwy 190, and you will be close to some great food chains, and local shops. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

Key facts

• Large lot
• Almost two acres
• 1.92 acre lot

Tags

• ALMOST TWO ACRES
• LARGE LOT
• DIRECT ACCESS TO US HWY 190

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath single-family listed at $58k.

Deal economics

• At list price, monthly cash flow is $428 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $58k).
• Recommended offer: $51k (12.0% below list) — sets the bar for market timing.
• Cap rate 15.1% vs local median 2.8% in Woodville — 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 64/100 on livability (#741 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
• Woodville ISD (town): math 34% / reading 34% proficiency, ranked #563 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 215 active listings in the ZIP; 5 units permitted in Tyler County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $6k of equity ($402 loan paydown + $6k appreciation (10.0% local appreciation)).
• Tyler County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 444 days — a 12% lower offer ($51k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% 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 $51,083 (12.0% below list)

Questions for the listing agent

1. It's been on market 444 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. 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.
6. 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.
7. 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: 1.75% ✓
• Cap rate: 15.14%
• Cash-on-cash: 31.61%
• DSCR: 2.41
• GRM: 4.8

CMA / ARV

• ARV (median comp): $110,147
• List price: $58,049
• Delta: -47.30%
• Verdict: UNDERPRICED
• Comps: 2 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 48.4%
• Equity multiple: 4.62×
• Total profit: $58,881
• Equity at exit: $52,295

10-year hold

• IRR: 42.1%
• Equity multiple: 10.35×
• Total profit: $151,952
• Equity at exit: $112,776

Cash invested: $16,254 (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 →

ZIP-level market 75979

• Home prices YoY: 20.6%
• Active inventory: 215
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $1,017 medium
• Mortgage (P&I): −$304
• Tax from tax record: −$47 /mo · $564/yr
• Insurance: −$24
• HOA: −$0
• Vacancy / Maint / Mgmt: −$214
• Net cashflow: $428

Break-even live

Break-even rent $475

Max offer price $58,049

Occupancy floor 53%

Sensitivity live

Price	-10% $461	-5% $445	+0% $428	+5% $412	+10% $395
Rent	-10% $348	-5% $388	+0% $428	+5% $468	+10% $508
Rate	-1.0pp $457	-0.5pp $443	base $428	+0.5pp $413	+1.0pp $398

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: $14,512
• Closing costs: $1,741
• Reserves months: —
• Total cash needed: —

Listing history 17 events

1. 2026-06-18
   days on market $58,049 Active 444 DOM
2. 2026-06-17
   days on market $58,049 Active 443 DOM
3. 2026-06-16
   days on market $58,049 Active 442 DOM
4. 2026-06-15
   days on market $58,049 Active 441 DOM
5. 2026-06-14
   days on market $58,049 Active 439 DOM
6. 2026-06-10
   days on market $58,049 Active 436 DOM
7. 2026-06-09
   days on market $58,049 Active 435 DOM
8. 2026-06-08
   days on market $58,049 Active 434 DOM
9. 2026-06-07
   days on market $58,049 Active 433 DOM
10. 2026-06-03
    days on market $58,049 Active 429 DOM
11. 2026-06-02
    days on market $58,049 Active 428 DOM
12. 2026-06-01
    days on market $58,049 Active 427 DOM
13. 2026-05-31
    days on market $58,049 Active 426 DOM
14. 2026-05-31
    days on market $58,049 Active 425 DOM
15. 2025-05-28
    price $58,049 871-char remark

    Show marketing remark (871 chars)

    ALMOST TWO ACRES! 185 CR 4005 presents an opportunity for investors or individuals seeking a sizable parcel of land. Although there is an old building on this property the structure it will need significant renovations or perhaps demolition. The true value lies in the large lot which is almost two acres (83,460 square feet). This large lot can be used for a future development or for your new home site. Whether you're just looking to invest in some land or to build a new home this may be just what you are looking for. This location offers you direct access to US Hwy 190, and you will be close to some great food chains, and local shops. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

16. 2025-03-31
    listed $63,049 Active 871-char remark

    Show marketing remark (871 chars)

    ALMOST TWO ACRES! 185 CR 4005 presents an opportunity for investors or individuals seeking a sizable parcel of land. Although there is an old building on this property the structure it will need significant renovations or perhaps demolition. The true value lies in the large lot which is almost two acres (83,460 square feet). This large lot can be used for a future development or for your new home site. Whether you're just looking to invest in some land or to build a new home this may be just what you are looking for. This location offers you direct access to US Hwy 190, and you will be close to some great food chains, and local shops. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

17. 1995-05-11
    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: $564 · $47/mo
• Projected year-2 tax: $1,062 · $89/mo
• Expected delta: +$498/yr (+$42/mo · 88.4%)

ⓘ 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 8/10 Severe 7 d/yr ≥112°F today · 23 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 99% 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: $12,208
• − Mortgage interest: −$3,252
• − Property taxes: −$564
• − Insurance: −$290
• − Repairs & maintenance: −$977
• − Management: −$977
• − Depreciation: −$1,689
• Taxable income: $4,460
• Est. tax owed @ 24.0%: −$1,070
• After-tax cash flow: $4,067/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: Woodville ISD
• NCES district ID: 4846440
• Math proficiency: 34% ▼ -1.00%
• Reading proficiency: 34% ▼ -3.00%
• Median HH income: $36,581
• Composite: 28.24/100
• National rank: #6800
• State rank: #563 of 826 in TX

Livability — Woodville

• Score: 64/100
• State rank: #741
• US rank: #13727

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Tyler County · 11,273 people
• City population: 11,273
• Metro: nan
• Population (ZIP): 11,273
• Household income: $51,594
• Rent vs Own: 24.3% rent · 75.7% own
• Severe rent burden: 117.0

Population outlook (Tyler County) Hauer SSP2

• Today (2025): 20,375 people
• By 2030: 20,036 · -1.7%
• By 2040: 19,150 · -6.0%
• By 2050: 18,017 · -11.6%
• By 2075: 15,300 · -24.9%
• By 2100: 11,702 · -42.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (68%)
• Race & ethnicity: White 68% Black 17% Hispanic / Latino 12% Two or more races 7%
• Hispanic origin (detail): Mexican 10%
• Common ancestry: Lithuanian 4% Slovak 1% Serbian 1%
• Foreign-born: 5% · Canada, Vietnam
• Languages at home: 90% English-only · Spanish 9%

Political lean MEDSL · Tyler

• 2024 margin: Solid R (+73.5) · D 13.0% · R 86.5%
• 2008→2024 swing: -29.5pp toward R · 2008: -44.0pp · 2024: -73.5pp
• All cycles: 2024: R+73.5 2020: R+70.3 2016: R+67.2 2012: R+55.5 2008: R+44.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 30.40%
• Current HPI: 178.2196
• Rent YoY: —
• Metro: nan
• 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

Price history

-7.9% since first listed

3 events — show timeline

• 2025-05-28 Price Changed $58,049 HARMLS
• 2025-03-31 Listed $63,049 HARMLS
• 1995-05-11 Sold (Public Records) — Public Records

Property tax history

+0.6%/yr

Latest (2025): $564 · +19.5% YoY. Source: county tax records.