CashFlowRE
Sign in Sign up
809 Chris Dr
D Composite 42.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.1/30.0
  • Schools +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$249,900

809 Chris Dr · Longview, TX 75605
4 bd · 2.0 ba · 1,695 sqft · SingleFamily public records · 264 Days on market
Built 1979 0.33 ac lot $147/sqft · 28% below area Est $345k · 28% under ↓ 14% since listing

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

Listing remarks MLS

This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

Key facts

  • Fresh flooring
  • New kitchen
  • Custom cabinets

Tags

BRAND NEW ROOFREMODELED BATHROOMSNEW KITCHENCUSTOM CABINETSSTAINLESS STEEL APPLIANCESFRESH FLOORING

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 4-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-243 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $207k (17.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (21.8% below list).
  • Recommended offer: $195k (21.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.0% in Longview — 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 73/100 on livability (#213 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, amenities F.
  • Spring Hill ISD (urban): math 56% / reading 58% proficiency, ranked #77 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Spring Hill Pri (492 students, 50% FRL); Spring Hill J H (math 53% / reading 56%, grade B-, #256 of 1,662 statewide, top 16%, 479 students, 46% FRL); Spring Hill H S (math 57% / reading 72%, grade B-, #199 of 1,632 statewide, top 14%, 641 students, 38% FRL).
  • Market conditions: Rents rising (+1.5%/yr); 314 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 193 units permitted in Gregg County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($73k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 264 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,414 (21.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 264 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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. 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?
  9. 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.
  10. 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.
  11. 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
0.78%
Cap rate
5.13%
Cash-on-cash
-4.16%
DSCR
0.81
GRM
10.7

CMA / ARV

ARV (median comp)
$345,465
List price
$249,900
Delta
-27.66%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3720 Camelot Ct 0.49mi 3/2.0 (-1) 1,745 (+3%) 18mo $279,000 $160 52

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 · 1.48% rent growth · sell at horizon

5-year hold
IRR
-25.1%
Equity multiple
0.16×
Total profit
$-58,828
Equity at exit
$37,261
10-year hold
IRR
-26.4%
Equity multiple
-0.18×
Total profit
$-82,577
Equity at exit
$21,607

Cash invested: $69,972 (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 75605

Rents YoY
1.5%
Active inventory
314
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,954 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$372 /mo · $4,462/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$-243

Break-even live

Break-even rent $2,261
Max offer price $207,032
Occupancy floor

Sensitivity live

Price -10% $-101 -5% $-172 +0% $-243 +5% $-313 +10% $-384
Rent -10% $-397 -5% $-320 +0% $-243 +5% $-165 +10% $-88
Rate -1.0pp $-117 -0.5pp $-179 base $-243 +0.5pp $-307 +1.0pp $-373

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
$62,475
Closing costs
$7,497
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 Woodway Ln Longview, TX 3.0 2.0 1425 $2,100 $1.47 15d 1 0.73mi
3111 Gilmer Rd Longview, TX 3.0 2.0 1915 $1,650 $0.86 45d 1 1.12mi
1204 Blueridge Pkwy Longview, TX 3.0 2.0 1900 $1,950 $1.03 45d 1 1.16mi
100 Mia Ln Longview, TX 4.0 2.0 1636 $2,600 $1.59 15d 1 1.45mi

Listing history 13 events

  1. 2026-06-07
    statusdays on market $249,900 Pending 264 DOM
  2. 2026-06-02
    days on market $249,900 Active 260 DOM
  3. 2026-06-01
    days on market $249,900 Active 259 DOM
  4. 2026-05-31
    days on market $249,900 Active 258 DOM
  5. 2026-05-30
    days on market $249,900 Active 257 DOM
  6. 2026-05-06
    price $249,900 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  7. 2026-04-09
    price $255,000 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  8. 2026-03-06
    price $259,900 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  9. 2026-02-02
    price $265,000 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  10. 2026-01-08
    price $269,900 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  11. 2025-11-21
    price $279,000 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  12. 2025-10-24
    price $284,900 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

  13. 2025-09-15
    listed $289,000 Active 535-char remark
    Show marketing remark (535 chars)

    This home is rocking a full makeover! Stunning 4-bedroom, 2-bath home in the highly sought-after Spring Hill ISD has been thoughtfully updated from top to bottom. Enjoy peace of mind with a brand-new roof, windows, HVAC, facia, and soffit. Inside, you'll find beautifully remodeled bathrooms, a sleek new kitchen with custom cabinets and stainless-steel appliances, fresh flooring throughout, and stylish fixtures that elevate every space. Modern comfort meets timeless charm—don’t miss your chance to own this turnkey gem!

ⓘ 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
$4,462 · $372/mo
Projected year-2 tax
$4,573 · $381/mo
Expected delta
+$111/yr (+$9/mo · 2.5%)

ⓘ 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 ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$23,450
− Mortgage interest
−$13,998
− Property taxes
−$4,462
− Insurance
−$1,250
− Repairs & maintenance
−$1,876
− Management
−$1,876
− Depreciation
−$7,270
Taxable loss
−$7,282
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,748
After-tax cash flow
$-1,164/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
Spring Hill ISD
NCES district ID
4841190
Math proficiency
56% ▼ -1.00%
Reading proficiency
58% ▬ 0.00%
Median HH income
$66,314
Composite
50.15/100
National rank
#1901
State rank
#77 of 826 in TX

Livability — Longview

Score
73/100
State rank
#213
US rank
#5287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, TX
County
Gregg County · 128,826 people
City population
103,792
Metro
Longview, TX
Population (ZIP)
35,417
Household income
$73,190
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1465.0

Population outlook (Gregg County) Hauer SSP2

Today (2025)
125,947 people
By 2030
126,542 · +0.5%
By 2040
127,311 · +1.1%
By 2050
127,289 · +1.1%
By 2075
124,954 · -0.8%
By 2100
113,737 · -9.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Hispanic / Latino 7% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Gregg

2024 margin
Solid R (+42.2) · D 28.5% · R 70.7%
2008→2024 swing
-4.6pp toward R · 2008: -37.6pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+36.9 2016: R+41.3 2012: R+39.5 2008: R+37.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.48%
Current HPI
227.957
Rent YoY
▲ 1.48%
Metro
Longview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-13.5% since first listed
8 events — show timeline
  • 2026-05-06 Price Changed $249,900 LAAR
  • 2026-04-09 Price Changed $255,000 LAAR
  • 2026-03-06 Price Changed $259,900 LAAR
  • 2026-02-02 Price Changed $265,000 LAAR
  • 2026-01-08 Price Changed $269,900 LAAR
  • 2025-11-21 Price Changed $279,000 LAAR
  • 2025-10-24 Price Changed $284,900 LAAR
  • 2025-09-15 Listed $289,000 LAAR

Property tax history

+3.1%/yr

Latest (2025): $4,462 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…