CashFlowRE
Sign in Sign up
710 Jordan Ave
C Composite 55.02
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 +17.5/30.0
  • ARV discount +14.5/15.0
  • 1% rule +5.6/10.0
  • DSCR +5.5/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,999

710 Jordan Ave · Lufkin, TX 75904
3 bd · 2.0 ba · 1,660 sqft · SingleFamily public records · 248 Days on market
Built 1947 0.27 ac lot $90/sqft · 16% below area Est $178k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

STATELY BRICK HOME! We just listed this nice brick home in the Heart of Lufkin at 710 Jordan Avenue in Lufkin, Texas 75904. This home is located in one of Lufkin’s well-established neighborhoods. This timeless brick home offers 1,660 square feet of living space on a large 0.27-acre fenced lot. 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 home.

Key facts

  • Brick home
  • Fenced lot
  • 0.27 acre lot

Tags

BRICK HOMEFENCED LOTWELL-ESTABLISHED NEIGHBORHOODS

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 $150k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 3.6% in Lufkin — 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 72/100 on livability (#240 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime F, commute F.
  • Lufkin ISD (town): math 39% / reading 39% proficiency, ranked #446 of 826 in TX (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 292 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 120 units permitted in Angelina County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 248 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 248 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 1947 — 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. 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?
  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
1.06%
Cap rate
7.22%
Cash-on-cash
3.31%
DSCR
1.15
GRM
7.9

CMA / ARV

ARV (median comp)
$177,829
List price
$149,999
Delta
-15.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
806 Newsom Ave 0.18mi 3/1.0 1,638 (-1%) 3mo $164,500 $100 83
808 Newsom Ave 0.18mi 4/2.0 (+1) 1,752 (+6%) 4mo $135,000 $77 74
1305 W Grove Ave 0.53mi 3/2.0 1,688 (+2%) 1mo $235,000 $139 72
1003 Jefferson Ave 0.32mi 3/1.5 1,515 (-9%) 16mo $93,750 $62 55

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
-11.0%
Equity multiple
0.60×
Total profit
$-16,832
Equity at exit
$22,365
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-4,790
Equity at exit
$12,969

Cash invested: $42,000 (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 75904

Home prices YoY
-25.1%
Active inventory
292
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,590 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$291 /mo · $3,490/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$116

Break-even live

Break-even rent $1,443
Max offer price $149,999
Occupancy floor 88%

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
$37,500
Closing costs
$4,500
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1406 Russell Ave Lufkin, TX 3.0 2.0 1648 $1,750 $1.06 43d 1 0.54mi

Listing history 17 events

  1. 2026-06-19
    days on market $149,999 Active 248 DOM
  2. 2026-06-18
    days on market $149,999 Active 247 DOM
  3. 2026-06-17
    days on market $149,999 Active 246 DOM
  4. 2026-06-16
    days on market $149,999 Active 245 DOM
  5. 2026-06-15
    days on market $149,999 Active 244 DOM
  6. 2026-06-14
    days on market $149,999 Active 242 DOM
  7. 2026-06-13
    days on market $149,999 Active 241 DOM
  8. 2026-06-10
    days on market $149,999 Active 239 DOM
  9. 2026-06-09
    days on market $149,999 Active 238 DOM
  10. 2026-06-08
    days on market $149,999 Active 237 DOM
  11. 2026-06-07
    days on market $149,999 Active 236 DOM
  12. 2026-06-03
    days on market $149,999 Active 232 DOM
  13. 2026-06-02
    days on market $149,999 Active 231 DOM
  14. 2026-06-01
    days on market $149,999 Active 230 DOM
  15. 2026-05-31
    days on market $149,999 Active 229 DOM
  16. 2026-05-30
    days on market $149,999 Active 228 DOM
  17. 2025-10-14
    listed $149,999 Active 525-char remark
    Show marketing remark (525 chars)

    STATELY BRICK HOME! We just listed this nice brick home in the Heart of Lufkin at 710 Jordan Avenue in Lufkin, Texas 75904. This home is located in one of Lufkin’s well-established neighborhoods. This timeless brick home offers 1,660 square feet of living space on a large 0.27-acre fenced lot. 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 home.

ⓘ 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
$3,490 · $291/mo
Projected year-2 tax
$3,490 · $291/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$19,077
− Mortgage interest
−$8,402
− Property taxes
−$3,490
− Insurance
−$750
− Repairs & maintenance
−$1,526
− Management
−$1,526
− Depreciation
−$4,364
Taxable loss
−$981
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$235
After-tax cash flow
$1,627/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
Lufkin ISD
NCES district ID
4828550
Math proficiency
39% ▼ -9.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$41,009
Composite
32.81/100
National rank
#5625
State rank
#446 of 826 in TX

Livability — Lufkin

Score
72/100
State rank
#240
US rank
#5792

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lufkin, TX
County
Angelina County · 62,696 people
City population
62,696
Metro
Lufkin, TX
Population (ZIP)
34,462
Household income
$60,205
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1159.0

Population outlook (Angelina County) Hauer SSP2

Today (2025)
90,174 people
By 2030
90,697 · +0.6%
By 2040
91,291 · +1.2%
By 2050
91,168 · +1.1%
By 2075
88,961 · -1.3%
By 2100
80,590 · -10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 60% Hispanic / Latino 19% Black 16% Two or more races 12% Native American 2%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Romanian 2% Slovak 1% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 14%

Political lean MEDSL · Angelina

2024 margin
Solid R (+52.0) · D 23.7% · R 75.7%
2008→2024 swing
-17.0pp toward R · 2008: -35.0pp · 2024: -52.0pp
All cycles
2024: R+52.0 2020: R+46.1 2016: R+47.3 2012: R+43.9 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.71%
Current HPI
213.4236
Rent YoY
Metro
Lufkin, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2025-10-14 Listed $149,999 HARMLS

Property tax history

+8.7%/yr

Latest (2025): $3,490 · +15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…