CashFlowRE
Sign in Sign up
6194 Fm 19
D+ Composite 47.46
Why this score? — see what drove the D+ 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 +18.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • Schools +4.4/10.0
  • 1% rule +4.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,000

6194 Fm 19 · Neches, TX 75803
3 bd · 2.0 ba · 1,178 sqft · Manufactured public records · 27 Days on market
Built 2017 Fair condition 2.83 ac lot

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

Listing remarks

Welcome to 6194 FM 19 in Neches, Texas; a rare opportunity offering nearly 3 acres of endless possibilities in the highly sought-after Neches ISD. Tucked away among mature trees for natural privacy and seclusion, this property offers the peaceful country lifestyle while still being just minutes from everyday conveniences and River Run ATV Park. The 3-bedroom, 2-bath home features a spacious layout with a large primary suite complete with an ensuite bathroom and walk-through closet. The additional bedrooms provide flexibility, with the third bedroom being large enough to easily serve as a shared space if desired. All appliances convey with the home, making this property move-in ready from da

Key facts

  • Nearly 3 acres
  • Natural privacy
  • Walk-through closet

Tags

NEARLY 3 ACRESMATURE TREESNATURAL PRIVACYLARGE PRIMARY SUITEENSUITE BATHROOMWALK-THROUGH CLOSET

Property features AI

Finance

  • Other: Survey available; Possession at closing/funding
  • Financial info: Listing terms: Cash or Conventional
  • HOA & community: No association

Exterior

  • Parking: Driveway; Parking pad; Additional parking; RV access/parking; No garage or covered/carport spaces
  • Security: Audio and video surveillance present
  • Utilities: Electricity available; Septic
  • Home design: Mobile home (residential); Single story
  • Construction: Composition roof; Built in 2017; Preowned
  • Exterior features: RV/boat parking; RV hookup; Acreage lot (about 2.83 acres)

Interior

  • Kitchen: Kitchen island
  • Bedrooms: 3 bedrooms (primary bedroom on main level)
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fan(s)
  • Interior features: Open floorplan; Kitchen island; Cable TV available; Walk-in closet(s); One living area; Room count: 2
  • Laundry & utility: Utility room; Washer and dryer included

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 manufactured listed at $149k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (7.1% below list).
  • Recommended offer: $138k (7.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Neches ISD (rural): math 55% / reading 45% proficiency, ranked #379 of 1,141 in TX (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Neches El (math 52% / reading 47%, grade D, #865 of 4,322 statewide, top 21%, 170 students, 64% FRL) — zoned schools average 64% FRL vs 42% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 135 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 $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $138,373 (7.1% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. 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.
  5. 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.
  6. 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
0.93%
Cap rate
7.38%
Cash-on-cash
3.89%
DSCR
1.17
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-15,545
Equity at exit
$22,216
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-2,527
Equity at exit
$12,883

Cash invested: $41,720 (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 75803

Home prices YoY
-34.0%
Active inventory
135
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,384 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$114 /mo · $1,372/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$135

Break-even live

Break-even rent $1,212
Max offer price $149,000
Occupancy floor 85%

Sensitivity live

Price -10% $220 -5% $178 +0% $135 +5% $93 +10% $51
Rent -10% $26 -5% $81 +0% $135 +5% $190 +10% $245
Rate -1.0pp $210 -0.5pp $173 base $135 +0.5pp $97 +1.0pp $58

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
$37,250
Closing costs
$4,470
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 17 events

  1. 2026-06-19
    days on market $149,000 Active 27 DOM
  2. 2026-06-18
    days on market $149,000 Active 26 DOM
  3. 2026-06-17
    days on market $149,000 Active 25 DOM
  4. 2026-06-16
    days on market $149,000 Active 24 DOM
  5. 2026-06-15
    days on market $149,000 Active 23 DOM
  6. 2026-06-14
    days on market $149,000 Active 21 DOM
  7. 2026-06-12
    days on market $149,000 Active 20 DOM
  8. 2026-06-09
    days on market $149,000 Active 17 DOM
  9. 2026-06-08
    days on market $149,000 Active 16 DOM
  10. 2026-06-07
    days on market $149,000 Active 15 DOM
  11. 2026-06-05
    days on market $149,000 Active 13 DOM
  12. 2026-06-04
    days on market $149,000 Active 11 DOM
  13. 2026-06-02
    days on market $149,000 Active 10 DOM
  14. 2026-06-01
    days on market $149,000 Active 9 DOM
  15. 2026-05-31
    days on market $149,000 Active 8 DOM
  16. 2026-05-31
    days on market $149,000 Active 7 DOM
  17. 2026-05-23
    listed $149,000 Active

ⓘ 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
$1,372 · $114/mo
Projected year-2 tax
$2,727 · $227/mo
Expected delta
+$1,355/yr (+$113/mo · 98.8%)

ⓘ 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 ≥109°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$16,605
− Mortgage interest
−$8,346
− Property taxes
−$1,372
− Insurance
−$745
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,335
Taxable loss
−$849
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$204
After-tax cash flow
$1,829/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This manufactured home requires significant repairs and improvements to its exterior and interior to enhance its resale and rental value.

Repairs flagged

  • Major Landscaping — Needs significant work to enhance curb appeal
  • Major Exterior cleaning — Dirt road and debris need cleaning
  • Major Painting — Worn paint needs touch-up or replacement
  • Major Appliances — Dated and cluttered, needs replacement

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances both resale and rental value
  • Both Painting and interior cleaning — Improves overall appearance and appeal
  • Both Appliance replacement — Modernizes the home and attracts more buyers

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · Needs significant work to enhance curb appeal Major $15,000–50,000
Exterior cleaning · Dirt road and debris need cleaning Major $15,000–50,000
Painting · Worn paint needs touch-up or replacement Major $15,000–50,000
Appliances · Dated and cluttered, needs replacement Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances both resale and rental value
  • Both Painting and interior cleaning — Improves overall appearance and appeal
  • Both Appliance replacement — Modernizes the home and attracts more buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Neches ISD
NCES district ID
4832250
Math proficiency
55% ▲ 10.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$44,165
Composite
44.27/100
National rank
#6174
State rank
#379 of 1141 in TX

Livability — Neches

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
21,390

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 0.60)
Race & ethnicity
White 57% Hispanic / Latino 24% Two or more races 17% Black 14%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Romanian 1% Iranian 1% Slovak 1%
Foreign-born
7% · Canada, Vietnam
Languages at home
84% English-only · Spanish 14% German/W. Germanic 1% Other Indo-European 1%

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
▼ -95.92%
Current HPI
186.4885
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

1 event — show timeline
  • 2026-05-23 Listed $149,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…