CashFlowRE
Sign in Sign up
215 Maple St
B- Composite 68.83
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
  • Livability +3.3/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$32,999

215 Maple St · Palestine, TX 75801
1 bd · 1.0 ba · 720 sqft · SingleFamily public records · 436 Days on market
Built 1900 0.28 ac lot $46/sqft · 70% below area ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR FIXER UPPER! Welcome to 215 Maple St, a potential-filled property in Palestine, TX, presenting a great investment opportunity. This one bedroom, one bathroom home is situated on a 6,000 Sq. Ft. corner lot, offering both a convenient location and plenty of yard space. This property is being sold AS IS but has a lot of potential. 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 investment. Call us, we have several OTHER INVESTMENT PROPERTIES in the Palestine Area.

Key facts

  • 0.28 acre lot
  • Built 1900
  • Listed 435 days

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 1-bed/1.0-bath single-family listed at $33k.

Deal economics

  • At list price, monthly cash flow is $598 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $33k).
  • Recommended offer: $29k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.0% vs local median 3.9% in Palestine — 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 66/100 on livability (#657 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, schools D, employment D.
  • Palestine ISD (town): math 36% / reading 37% proficiency, ranked #509 of 826 in TX (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 196 active listings in the ZIP; 29 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $228 of loan paydown is wiped out by about $990 of value loss. Plan a longer hold.
  • Anderson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 436 days — a 12% lower offer ($29k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% 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 $29,039 (12.0% below list)

Questions for the listing agent

  1. It's been on market 436 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
3.08%
Cap rate
28.04%
Cash-on-cash
77.67%
DSCR
4.46
GRM
2.7

CMA / ARV

ARV (median comp)
$110,644
List price
$32,999
Delta
-70.18%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
77.7%
Equity multiple
4.54×
Total profit
$32,745
Equity at exit
$4,920
10-year hold
IRR
81.3%
Equity multiple
9.39×
Total profit
$77,567
Equity at exit
$2,853

Cash invested: $9,240 (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 75801

Home prices YoY
-35.0%
Active inventory
196
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,017 medium interval (Pro) →
Mortgage (P&I)
$173
Tax from tax record
$19 /mo · $223/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$598

Break-even live

Break-even rent $260
Max offer price $32,999
Occupancy floor 36%

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
$8,250
Closing costs
$990
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.

Listing history 18 events

  1. 2026-06-19
    days on market $32,999 Active 436 DOM
  2. 2026-06-18
    days on market $32,999 Active 435 DOM
  3. 2026-06-17
    days on market $32,999 Active 434 DOM
  4. 2026-06-16
    days on market $32,999 Active 433 DOM
  5. 2026-06-15
    days on market $32,999 Active 432 DOM
  6. 2026-06-14
    days on market $32,999 Active 430 DOM
  7. 2026-06-12
    days on market $32,999 Active 429 DOM
  8. 2026-06-09
    days on market $32,999 Active 426 DOM
  9. 2026-06-08
    days on market $32,999 Active 425 DOM
  10. 2026-06-07
    days on market $32,999 Active 424 DOM
  11. 2026-06-04
    days on market $32,999 Active 420 DOM
  12. 2026-06-02
    days on market $32,999 Active 419 DOM
  13. 2026-06-01
    days on market $32,999 Active 418 DOM
  14. 2026-05-31
    days on market $32,999 Active 417 DOM
  15. 2026-05-31
    days on market $32,999 Active 416 DOM
  16. 2025-05-29
    price $32,999 645-char remark
    Show marketing remark (645 chars)

    INVESTOR FIXER UPPER! Welcome to 215 Maple St, a potential-filled property in Palestine, TX, presenting a great investment opportunity. This one bedroom, one bathroom home is situated on a 6,000 Sq. Ft. corner lot, offering both a convenient location and plenty of yard space. This property is being sold AS IS but has a lot of potential. 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 investment. Call us, we have several OTHER INVESTMENT PROPERTIES in the Palestine Area.

  17. 2025-04-09
    listed $38,799 Active 645-char remark
    Show marketing remark (645 chars)

    INVESTOR FIXER UPPER! Welcome to 215 Maple St, a potential-filled property in Palestine, TX, presenting a great investment opportunity. This one bedroom, one bathroom home is situated on a 6,000 Sq. Ft. corner lot, offering both a convenient location and plenty of yard space. This property is being sold AS IS but has a lot of potential. 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 investment. Call us, we have several OTHER INVESTMENT PROPERTIES in the Palestine Area.

  18. 1990-10-19
    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
$223 · $19/mo
Projected year-2 tax
$604 · $50/mo
Expected delta
+$380/yr (+$32/mo · 170.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$12,205
− Mortgage interest
−$1,848
− Property taxes
−$223
− Insurance
−$165
− Repairs & maintenance
−$976
− Management
−$976
− Depreciation
−$960
Taxable income
$7,055
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,693
After-tax cash flow
$5,483/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
Palestine ISD
NCES district ID
4834050
Math proficiency
36% ▼ -12.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,881
Composite
30.34/100
National rank
#6267
State rank
#509 of 826 in TX

Livability — Palestine

Score
66/100
State rank
#657
US rank
#12357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palestine, TX
County
Anderson County · 17,531 people
City population
17,531
Metro
Palestine, TX
Population (ZIP)
17,531
Household income
$56,787
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
609.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
56,663 people
By 2030
57,373 · +1.3%
By 2040
58,960 · +4.1%
By 2050
59,073 · +4.3%
By 2075
53,737 · -5.2%
By 2100
42,516 · -25.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Black 27% Hispanic / Latino 17% Two or more races 15% Native American 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
8% · Canada
Languages at home
85% English-only · Spanish 12%

Political lean MEDSL · Anderson

2024 margin
Solid R (+61.8) · D 18.8% · R 80.6%
2008→2024 swing
-18.3pp toward R · 2008: -43.5pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.0 2016: R+58.1 2012: R+52.2 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.17%
Current HPI
154.6138
Rent YoY
Metro
Palestine, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-14.9% since first listed
3 events — show timeline
  • 2025-05-29 Price Changed $32,999 HARMLS
  • 2025-04-09 Listed $38,799 HARMLS
  • 1990-10-19 Sold (Public Records) Public Records

Property tax history

-8.6%/yr

Latest (2025): $223 · -52.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…