618 N 11th St · Texas City, TX 77590

$100,000

4 bd · 2.0 ba · 1,694 sqft · SingleFamily public records · 128 Days on market

Built 1969 8,750 sqft lot $59/sqft · 48% below area Est $191k · 48% under ↓ 28% since listing

---

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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +3.7/5.0
• Livability +3.1/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

Key facts

• 8,750 sq ft lot
• Built 1969
• Listed 128 days

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $100k.

Deal economics

• At list price, monthly cash flow is $666 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $100k).
• Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
• Cap rate 15.1% vs local median 4.3% in Texas City — 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 62/100 on livability (#907 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
• Texas City ISD (suburban): math 28% / reading 29% proficiency, ranked #655 of 826 in TX (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+4.9%/yr); 292 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).
• This rent runs 34% of the median local income ($66k/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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 4.9% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 128 days — a 12% lower offer ($88k) 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 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $88,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 128 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 1969 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
7. 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?
8. 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.
9. 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.
10. 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: 1.85% ✓
• Cap rate: 15.08%
• Cash-on-cash: 31.39%
• DSCR: 2.40
• GRM: 4.5

CMA / ARV

• ARV (median comp): $191,467
• List price: $100,000
• Delta: -47.77%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1008 8th Ave N	0.13mi	3/2.5 (-1)	1,760 (+4%)	2mo	$229,000	$130	78
1217 3rd Ave N	0.30mi	3/2.0 (-1)	1,588 (-6%)	4mo	$99,900	$63	67
1101 2nd Ave N	0.30mi	5/2.0 (+1)	1,768 (+4%)	8mo	$169,000	$96	66
1402 4th Ave N	0.37mi	3/2.0 (-1)	1,588 (-6%)	4mo	$192,900	$121	64
1221 4th Ave N	0.26mi	5/2.0 (+1)	1,783 (+5%)	12mo	$82,000	$46	64
1421 5th Ave N	0.41mi	4/2.0	1,452 (-14%)	6mo	$190,000	$131	52
1408 15th Ave N	0.67mi	3/2.0 (-1)	1,748 (+3%)	10mo	$150,000	$86	50
1517 4th Ave N	0.52mi	4/2.0	1,478 (-13%)	8mo	$170,000	$115	48
1510 14th Ave N	0.68mi	3/2.0 (-1)	1,624 (-4%)	13mo	$215,000	$132	45
1224 15th Ave N	0.61mi	3/1.0 (-1)	1,611 (-5%)	11mo	$139,999	$87	45
1403 15th St N	0.67mi	4/1.5	1,920 (+13%)	6mo	$249,999	$130	39
1518 14th Ave N	0.69mi	4/1.0	1,931 (+14%)	9mo	$200,000	$104	33

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 · 4.91% rent growth · sell at horizon

5-year hold

• IRR: 25.2%
• Equity multiple: 2.07×
• Total profit: $29,928
• Equity at exit: $14,910

10-year hold

• IRR: 34.2%
• Equity multiple: 4.45×
• Total profit: $96,518
• Equity at exit: $8,646

Cash invested: $28,000 (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.

Methodology + full state rankings →

ZIP-level market 77590

• Home prices YoY: -19.3%
• Rents YoY: 4.9%
• Active inventory: 292
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $1,851 high
• Mortgage (P&I): −$524
• Tax from tax record: −$164 /mo · $1,963/yr
• Insurance: −$42
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$389
• Net cashflow: $666

Break-even live

Break-even rent $1,008

Max offer price $100,000

Occupancy floor 59%

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: $25,000
• Closing costs: $3,000
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1137 1st Ave N Texas City, TX	5.0	2.0	1786	$1,775	$0.99	24d	1	0.40mi
813 Bay St N Texas City, TX	2.0–3.0	1.0–1.5	1010	$1,420	$1.41	1d	9	0.89mi
1919 13th Ave N Texas City, TX	1.0–3.0	1.0–2.0	950	$1,499	$1.58	2d	6	0.96mi
45 17th Ave N Texas City, TX	4.0	1.0	1168	$1,750	$1.50	2d	1	1.05mi
625 26th Ave N Texas City, TX	4.0	2.0	1782	$1,945	$1.09	44d	1	1.27mi
2418 14th Ave N Texas City, TX	3.0	2.0	1488	$1,775	$1.19	3d	1	1.37mi
2526 3rd 1/2 Ave N Texas City, TX	3.0	2.0	1240	$1,550	$1.25	24d	1	1.38mi

Listing history 16 events

1. 2026-06-09
   days on market $100,000 Active 128 DOM
2. 2026-06-08
   days on market $100,000 Active 127 DOM
3. 2026-06-08
   price $100,000 Active 126 DOM
4. 2026-06-07
   days on market $130,000 Active 126 DOM
5. 2026-06-04
   days on market $130,000 Active 123 DOM
6. 2026-06-03
   days on market $130,000 Active 122 DOM
7. 2026-06-02
   days on market $130,000 Active 121 DOM
8. 2026-06-01
   days on market $130,000 Active 120 DOM
9. 2026-05-31
   days on market $130,000 Active 119 DOM
10. 2026-04-20
    price $130,000 472-char remark

    Show marketing remark (472 chars)

    Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

11. 2026-02-26
    price $145,000 472-char remark

    Show marketing remark (472 chars)

    Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

12. 2026-02-07
    price $150,000 472-char remark

    Show marketing remark (472 chars)

    Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

13. 2026-02-07
    price $15,000 472-char remark

    Show marketing remark (472 chars)

    Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

14. 2026-02-01
    listed $180,000 Active 472-char remark

    Show marketing remark (472 chars)

    Discover the potential in this duplex featuring two units: a 2-bedroom, 1-bath upstairs and a 2-bedroom, 1-bath downstairs. Ready for your creative touch to transform it into a profitable income property. Situated at 618 11th, this Multi-Family - Duplex was constructed in 1969, offering 1694 square feet on an 8750 square foot lot. Don't miss out on the opportunity to turn this investment into a lucrative reality. Motivated seller with a recent market price adjustment.

15. 2014-10-13
    soldstatus
16. 2007-01-10
    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: $1,963 · $164/mo
• Projected year-2 tax: $1,963 · $164/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 8/10 Severe FEMA zone X · 76% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 20 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $22,208
• − Mortgage interest: −$5,602
• − Property taxes: −$1,963
• − Insurance: −$1,298
• − Repairs & maintenance: −$1,777
• − Management: −$1,777
• − Depreciation: −$2,909
• Taxable income: $6,884
• Est. tax owed @ 24.0%: −$1,652
• After-tax cash flow: $6,339/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: Texas City ISD
• NCES district ID: 4842510
• Math proficiency: 28% ▼ -10.00%
• Reading proficiency: 29% ▼ -4.00%
• Median HH income: $44,875
• Composite: 24.47/100
• National rank: #7664
• State rank: #655 of 826 in TX

Livability — Texas City

• Score: 62/100
• State rank: #907
• US rank: #16268

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Texas City, TX
• County: Galveston County · 357,330 people
• City population: 49,936
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 31,642
• Household income: $65,801
• Rent vs Own: 47.6% rent · 52.4% own
• Severe rent burden: 1821.0

Population outlook (Galveston County) Hauer SSP2

• Today (2025): 390,640 people
• By 2030: 425,226 · +8.9%
• By 2040: 493,765 · +26.4%
• By 2050: 559,698 · +43.3%
• By 2075: 719,260 · +84.1%
• By 2100: 819,628 · +109.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.66)
• Race & ethnicity: White 41% Hispanic / Latino 38% Two or more races 20% Black 17% Asian 2%
• Hispanic origin (detail): Mexican 33% Puerto Rican 1%
• Common ancestry: Lithuanian 2% Slovak 1% Italian 1%
• Foreign-born: 9% · Canada, Vietnam
• Languages at home: 72% English-only · Spanish 26% Other Indo-European 1%

Political lean MEDSL · Galveston

• 2024 margin: Strong R (+27.4) · D 35.7% · R 63.1% · Other 1.2%
• 2008→2024 swing: -7.9pp toward R · 2008: -19.5pp · 2024: -27.4pp
• All cycles: 2024: R+27.4 2020: R+22.6 2016: R+22.6 2012: R+26.9 2008: R+19.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -58.35%
• Current HPI: 244.5809
• Rent YoY: ▲ 4.91%
• Metro: Houston-The Woodlands-Sugar Land, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-27.8% since first listed

7 events — show timeline

• 2026-04-20 Price Changed $130,000 HARMLS
• 2026-02-26 Price Changed $145,000 HARMLS
• 2026-02-07 Price Changed $150,000 HARMLS
• 2026-02-07 Price Changed $15,000 HARMLS
• 2026-02-01 Listed $180,000 HARMLS
• 2014-10-13 Sold (Public Records) — Public Records
• 2007-01-10 Sold (Public Records) — Public Records

Property tax history

+9.8%/yr

Latest (2025): $1,963 · +11.6% YoY. Source: county tax records.