CashFlowRE
Sign in Sign up
6248 Cherry Ave
C+ Composite 62.2
Why this score? — see what drove the C+ 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 +26.5/30.0
  • ARV discount +10.9/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.3/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$159,000

6248 Cherry Ave · Port Arthur, TX 77640
3 bd · 2.0 ba · 1,554 sqft · SingleFamily public records · 36 Days on market
Built 1962 $102/sqft · 7% below area Est $172k · 7% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 6248 Cherry Ave, a beautifully updated 3-bedroom, 2-bathroom residence situated on a spacious corner lot. This home has been refreshed inside and out, featuring a vibrant blue exterior, a convenient attached carport, and a large fenced yard with a mature shade tree. Step inside to a bright, modern interior with brand-new flooring, sleek light fixtures, and ceiling fans throughout. The kitchen is fully upgraded with crisp white cabinetry and a double sink. Both bathrooms have been elegantly remodeled with sophisticated marble-patterned tiling and modern vanities. The oversized backyard provides a peaceful, airy retreat perfect for outdoor activities and weekend BBQs. With its fres

Key facts

  • 2 parking spots
  • Listed 36 days

Property features AI

Finance

  • Other: Low annual tax amount listed

Exterior

  • Parking: Carport with 2 spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Frame construction; Composition roof
  • Exterior features: Corner lot; Publicly maintained road frontage

Interior

  • Kitchen: Range; Refrigerator; Dishwasher not listed
  • Flooring: Wood flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central electric heat; Central air; Ceiling fan(s)
  • Interior features: Washer and Dryer included; Refrigerator and Range included; Wood flooring throughout; Ceiling fans; Central air conditioning; Central electric heating
  • Laundry & utility: In-unit washer and dryer

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 $159k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $154k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 5.0% in Port Arthur — 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 61/100 on livability (#1,014 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Port Arthur ISD (urban): math 15% / reading 22% proficiency, ranked #796 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Port Acres El (math 17% / reading 22%, grade F, #3,583 of 4,322 statewide, top 86%, 479 students, 87% FRL); Lincoln Middle (math 14% / reading 21%, grade F, #1,507 of 1,662 statewide, top 91%, 722 students, 87% FRL); Memorial H S (math 15% / reading 27%, grade F, #1,385 of 1,632 statewide, top 85%, 2,116 students, 77% FRL) — zoned schools at 84% FRL track the district average.
  • Market conditions: 149 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 343 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% 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 $154,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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. 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
1.13%
Cap rate
9.45%
Cash-on-cash
11.27%
DSCR
1.50
GRM
7.4

CMA / ARV

ARV (median comp)
$171,871
List price
$159,000
Delta
-7.49%
Verdict
FAIR
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5816 Pastel Ave 0.59mi 3/2.0 1,660 (+7%) 2mo $195,000 $117 59

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-3,348
Equity at exit
$23,707
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$25,976
Equity at exit
$13,747

Cash invested: $44,520 (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 77640

Home prices YoY
-22.2%
Active inventory
149
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$104 /mo · $1,244/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$352

Break-even live

Break-even rent $1,355
Max offer price $159,000
Occupancy floor 75%

Sensitivity live

Price -10% $442 -5% $397 +0% $352 +5% $307 +10% $262
Rent -10% $210 -5% $281 +0% $352 +5% $423 +10% $494
Rate -1.0pp $432 -0.5pp $392 base $352 +0.5pp $311 +1.0pp $269

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
$39,750
Closing costs
$4,770
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6101 Ray Ave Port Arthur, TX 3.0 2.0 1447 $1,800 $1.24 45d 1 1.04mi

Listing history 11 events

  1. 2026-06-10
    status $159,000 Pending 36 DOM
  2. 2026-06-09
    days on market $159,000 Active 36 DOM
  3. 2026-06-08
    days on market $159,000 Active 35 DOM
  4. 2026-06-07
    days on market $159,000 Active 34 DOM
  5. 2026-06-03
    days on market $159,000 Active 30 DOM
  6. 2026-06-02
    days on market $159,000 Active 29 DOM
  7. 2026-06-01
    days on market $159,000 Active 28 DOM
  8. 2026-05-31
    days on market $159,000 Active 27 DOM
  9. 2026-05-30
    days on market $159,000 Active 26 DOM
  10. 2026-05-04
    listed $159,000 Active 849-char remark
  11. 2025-04-28
    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
$1,244 · $104/mo
Projected year-2 tax
$2,910 · $242/mo
Expected delta
+$1,666/yr (+$139/mo · 133.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 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
$21,600
− Mortgage interest
−$8,906
− Property taxes
−$1,244
− Insurance
−$1,592
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$4,625
Taxable income
$1,776
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$426
After-tax cash flow
$3,796/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
Port Arthur ISD
NCES district ID
4835400
Math proficiency
15% ▼ -22.00%
Reading proficiency
22% ▼ -10.00%
Median HH income
$31,795
Composite
14.9/100
National rank
#9373
State rank
#796 of 826 in TX

Livability — Port Arthur

Score
61/100
State rank
#1014
US rank
#18061

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Arthur, TX
City population
38,358
Population (ZIP)
17,480

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
259,015 people
By 2030
260,685 · +0.6%
By 2040
263,309 · +1.7%
By 2050
265,237 · +2.4%
By 2075
270,193 · +4.3%
By 2100
255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 54% White 22% Hispanic / Latino 21% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 16% Dominican 1%
Common ancestry
Lithuanian 3%
Foreign-born
11% · Canada
Languages at home
79% English-only · Spanish 17% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+8.9) · D 45.1% · R 54.0%
2008→2024 swing
-11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
All cycles
2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.78%
Current HPI
167.6359
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

3 events — show timeline
  • 2026-06-09 Pending BBOR
  • 2026-05-04 Listed $159,000 BBOR
  • 2025-04-28 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,244 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…