CashFlowRE
Sign in Sign up
712 Park St
D Composite 43.4
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$26,999

712 Park St · Sinton, TX 78387
2 bd · 1.0 ba · 764 sqft · SingleFamily public records · 178 Days on market
Built 1957 601 sqft lot $35/sqft · 77% below area

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

Listing remarks MLS

FIXER UPPER! Nestled in the heart of Sinton, TX, the property at 712 Park Ave offers a serene and welcoming environment, perfect for those looking to enjoy the benefits of small-town living. Just moments away, residents can find local schools that pride themselves on community spirit and academic excellence. The home on-site is approximately 764 Sq. Ft. with two bedrooms and one bathroom. This is an investment space that needs renovations or complete rebuilding. There is also a storage shed you can use for additional storage. We also have some OTHER FIXER UPPER homes for sale in the Sinton area. When you call ask about a PACKAGE DEAL for our Stinson properties. 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 property.

Key facts

  • Storage shed
  • Local schools
  • Investment space

Tags

STORAGE SHEDINVESTMENT SPACELOCAL SCHOOLS

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-bed/1.0-bath single-family listed at $27k.

Deal economics

  • At list price, monthly cash flow is $962 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $27k).
  • Recommended offer: $24k (12.0% below list) — sets the bar for market timing.
  • Cap rate 49.0% vs local median 3.8% in Sinton — 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 65/100 on livability (#667 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools F, amenities F, commute F.
  • Sinton ISD (town): math 27% / reading 35% proficiency, ranked #601 of 826 in TX (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 160 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 344 units permitted in San Patricio County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $186 of loan paydown is wiped out by about $810 of value loss. Plan a longer hold.
  • San Patricio County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y 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: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $23,759 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 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 1957 — 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. 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?
  6. 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?
  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
5.34%
Cap rate
49.03%
Cash-on-cash
152.64%
DSCR
7.79
GRM
1.6

CMA / ARV

ARV (median comp)
$118,753
List price
$26,999
Delta
-77.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
744 Sodville St 0.21mi 2/1.0 780 (+2%) 5mo $55,000 $71 83
512 Avenue B 0.14mi 2/1.0 672 (-12%) 5mo $55,000 $82 69
812 E 4th St 0.36mi 2/1.0 868 (+14%) 6mo $22,000 $25 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
Equity multiple
8.52×
Total profit
$56,884
Equity at exit
$4,026
10-year hold
IRR
Equity multiple
17.99×
Total profit
$128,459
Equity at exit
$2,334

Cash invested: $7,560 (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 78387

Active inventory
160
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,442 medium interval (Pro) →
Mortgage (P&I)
$142
Tax from tax record
$25 /mo · $295/yr
Insurance
$11
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$962

Break-even live

Break-even rent $225
Max offer price $26,999
Occupancy floor 28%

Sensitivity live

Price -10% $977 -5% $969 +0% $962 +5% $954 +10% $946
Rent -10% $848 -5% $905 +0% $962 +5% $1,019 +10% $1,075
Rate -1.0pp $975 -0.5pp $968 base $962 +0.5pp $955 +1.0pp $947

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
$6,750
Closing costs
$810
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
804 Avenue B St Unit B Sinton, TX 3.0 2.0 1092 $1,750 $1.60 22d 1 0.09mi
924 Flores St Sinton, TX 1.0 1.0 700 $864 $1.23 44d 1 0.29mi
1201 E Sinton St Sinton, TX 1.0 1.0 608 $1,020 $1.68 14d 1 1.04mi

Listing history 19 events

  1. 2026-06-21
    days on market $26,999 Active 178 DOM
  2. 2026-06-18
    days on market $26,999 Active 176 DOM
  3. 2026-06-17
    days on market $26,999 Active 175 DOM
  4. 2026-06-16
    days on market $26,999 Active 174 DOM
  5. 2026-06-15
    days on market $26,999 Active 173 DOM
  6. 2026-06-15
    days on market $26,999 Active 172 DOM
  7. 2026-06-13
    days on market $26,999 Active 171 DOM
  8. 2026-06-12
    days on market $26,999 Active 170 DOM
  9. 2026-06-09
    days on market $26,999 Active 167 DOM
  10. 2026-06-08
    days on market $26,999 Active 166 DOM
  11. 2026-06-08
    days on market $26,999 Active 165 DOM
  12. 2026-06-05
    days on market $26,999 Active 163 DOM
  13. 2026-06-03
    days on market $26,999 Active 161 DOM
  14. 2026-06-02
    days on market $26,999 Active 160 DOM
  15. 2026-06-01
    days on market $26,999 Active 159 DOM
  16. 2026-05-31
    days on market $26,999 Active 158 DOM
  17. 2025-12-24
    listed $26,999 Active 898-char remark
    Show marketing remark (898 chars)

    FIXER UPPER! Nestled in the heart of Sinton, TX, the property at 712 Park Ave offers a serene and welcoming environment, perfect for those looking to enjoy the benefits of small-town living. Just moments away, residents can find local schools that pride themselves on community spirit and academic excellence. The home on-site is approximately 764 Sq. Ft. with two bedrooms and one bathroom. This is an investment space that needs renovations or complete rebuilding. There is also a storage shed you can use for additional storage. We also have some OTHER FIXER UPPER homes for sale in the Sinton area. When you call ask about a PACKAGE DEAL for our Stinson properties. 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 property.

  18. 2004-12-08
    soldstatus 37-char remark
    Show marketing remark (37 chars)

    Investors special!!!! Bring offers!!

  19. 2004-03-12
    listed $15,000 37-char remark
    Show marketing remark (37 chars)

    Investors special!!!! Bring offers!!

ⓘ 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
$295 · $25/mo
Projected year-2 tax
$494 · $41/mo
Expected delta
+$199/yr (+$17/mo · 67.7%)

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

Climate risk First Street

  • 🌊 Flood 2/10 Low FEMA zone X (unshaded) · 7% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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 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
$17,301
− Mortgage interest
−$1,512
− Property taxes
−$295
− Insurance
−$135
− Repairs & maintenance
−$1,384
− Management
−$1,384
− Depreciation
−$785
Taxable income
$11,805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,833
After-tax cash flow
$8,706/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
Sinton ISD
NCES district ID
4840350
Math proficiency
27% ▼ -19.00%
Reading proficiency
35% ▼ -3.00%
Median HH income
$44,618
Composite
26.49/100
National rank
#7208
State rank
#601 of 826 in TX

Livability — Sinton

Score
65/100
State rank
#667
US rank
#12510

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sinton, TX
Population (ZIP)
9,604

Population outlook (San Patricio County) Hauer SSP2

Today (2025)
75,538 people
By 2030
79,575 · +5.3%
By 2040
87,670 · +16.1%
By 2050
96,107 · +27.2%
By 2075
117,984 · +56.2%
By 2100
130,010 · +72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (71%)
Race & ethnicity
Hispanic / Latino 71% Two or more races 33% White 25% Black 2%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
62% English-only · Spanish 38%

Political lean MEDSL · San Patricio

2024 margin
Solid R (+36.4) · D 31.4% · R 67.8%
2008→2024 swing
-19.8pp toward R · 2008: -16.6pp · 2024: -36.4pp
All cycles
2024: R+36.4 2020: R+29.1 2016: R+24.1 2012: R+20.6 2008: R+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.32%
Current HPI
149.9517
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

+80.0% since first listed
3 events — show timeline
  • 2025-12-24 Listed $26,999 HARMLS
  • 2004-12-08 Sold (MLS) CBMLS
  • 2004-03-12 Listed $15,000 CBMLS

Property tax history

-8.4%/yr

Latest (2025): $295 · -39.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…