CashFlowRE
Sign in Sign up
1341 65th Dr Fourplex
B Composite 70.61
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 +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

1341 65th Dr · Lubbock, TX 79412
5 bd · 3.0 ba · 5,500 sqft · MultiFamily public records · 207 Days on market
Built 1964 0.28 ac lot ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Investor Opportunity in Lubbock! Welcome to 1341 65th Street—a rare quadplex in a growing area of the city. This multi-family property features four spacious units: two 2-bedroom, 1.5-bath units and two 3-bedroom, 2-bath units, offering a versatile mix of layouts to suit a variety of tenants. Each unit is designed for comfortable living with open layouts and functional floorplans. The property includes a dedicated parking lot, providing convenient off-street parking for all residents. Located near schools, shopping, and major roadways, 1341 65th is well positioned in a desirable Lubbock neighborhood. This is a great opportunity to expand your real estate portfolio with a well-maintained, income-producing asset.

Key facts

  • Growing area
  • 0.28 acre lot
  • Built 1964

Tags

DEDICATED PARKING LOTGROWING AREAVERSATILE MIX OF LAYOUTSDESIRABLE NEIGHBORHOOD

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 2×2bd/1.5ba + 2×3bd/2ba units multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $324/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $240k).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools D+, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.9%/yr); 110 active listings in the ZIP; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
  • At $4,125/mo this rent would consume 101% of the median local household income ($49k/yr) (locally 676% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $67k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y 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

  • Watch-outs: property tax is 3.0% of price.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.72%
Cap rate
12.78%
Cash-on-cash
23.17%
DSCR
2.03
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.87% rent growth · sell at horizon

5-year hold
IRR
17.3%
Equity multiple
1.71×
Total profit
$47,656
Equity at exit
$35,785
10-year hold
IRR
26.5%
Equity multiple
3.44×
Total profit
$164,152
Equity at exit
$20,751

Cash invested: $67,200 (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 79412

Home prices YoY
-15.3%
Rents YoY
3.9%
Active inventory
110
Price-to-rent
20.6×

Monthly cashflow live

Estimated rent
$4,125 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$602 /mo · $7,229/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$866
Net cashflow
$1,298

Break-even live

Break-even rent $2,482
Max offer price $240,000
Occupancy floor 64%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,125

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
$60,000
Closing costs
$7,200
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 16 events

  1. 2025-10-29
    listed $240,000 Active 739-char remark
    Show marketing remark (739 chars)

    Investor Opportunity in Lubbock! Welcome to 1341 65th Street—a rare quadplex in a growing area of the city. This multi-family property features four spacious units: two 2-bedroom, 1.5-bath units and two 3-bedroom, 2-bath units, offering a versatile mix of layouts to suit a variety of tenants. Each unit is designed for comfortable living with open layouts and functional floorplans. The property includes a dedicated parking lot, providing convenient off-street parking for all residents. Located near schools, shopping, and major roadways, 1341 65th is well positioned in a desirable Lubbock neighborhood. This is a great opportunity to expand your real estate portfolio with a well-maintained, income-producing asset.

  2. 2025-09-12
    price $265,000
  3. 2024-03-14
    historical $750
  4. 2023-11-21
    listed $750
  5. 2023-10-08
    historical $750
  6. 2023-10-05
    listed $750
  7. 2023-09-24
    historical $750
  8. 2023-09-23
    listed $750
  9. 2023-02-28
    soldstatus Closed
  10. 2023-02-28
    soldstatus
  11. 2023-01-15
    status Pending
  12. 2023-01-10
    listed $270,000 Active
  13. 2021-01-29
    soldstatus
  14. 2021-01-29
    soldstatus
  15. 2020-09-23
    listed $270,000
  16. 2006-08-25
    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
$7,229 · $602/mo
Projected year-2 tax
$7,229 · $602/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 3/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$49,500
− Mortgage interest
−$13,444
− Property taxes
−$7,229
− Insurance
−$1,200
− Repairs & maintenance
−$3,960
− Management
−$3,960
− Depreciation
−$6,982
Taxable income
$12,726
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,054
After-tax cash flow
$12,519/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
15,018
Household income
$48,878
Rent vs Own
51.2% rent · 48.8% own
Severe rent burden
676.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 61% Two or more races 25% White 25% Black 10%
Hispanic origin (detail)
Mexican 51% Puerto Rican 2%
Common ancestry
Lithuanian 1% Serbian 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
67% English-only · Spanish 32% Arabic 1%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.95%
Current HPI
188.4033
Rent YoY
▲ 3.87%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-11.1% since first listed
16 events — show timeline
  • 2025-10-29 Listed $240,000 LARMLS
  • 2025-09-12 Price Changed $265,000 LARMLS
  • 2024-03-14 Rental Removed $750 APPFOLIO
  • 2023-11-21 Listed for Rent $750 APPFOLIO
  • 2023-10-08 Rental Removed $750 APPFOLIO
  • 2023-10-05 Listed for Rent $750 APPFOLIO
  • 2023-09-24 Rental Removed $750 APPFOLIO
  • 2023-09-23 Listed for Rent $750 APPFOLIO
  • 2023-02-28 Sold (Public Records) Public Records
  • 2023-02-28 Sold (MLS) LARMLS
  • 2023-01-15 Pending LARMLS
  • 2023-01-10 Listed $270,000 LARMLS
  • 2021-01-29 Sold (Public Records) Public Records
  • 2021-01-29 Sold (MLS) LARMLS
  • 2020-09-23 Listed $270,000 LARMLS
  • 2006-08-25 Sold (Public Records) Public Records

Property tax history

+9.6%/yr

Latest (2025): $7,229 · -2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…