CashFlowRE
Sign in Sign up
692 Cashs Creek Rd Rd
C Composite 58.1
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

692 Cashs Creek Rd Rd · Palacios, TX 77465
5 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 10 Days on market
Built 1996 1.07 ac lot ↓ 9% since listing

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

Listing remarks

Opportunity awaits you at this unique property. Situated on approximately 1.074 acres, five bedrooms manufactured home offers endless potential for investors, outdoor enthusiasts, or anyone looking for a getaway from the city. The property features a remodeled bathroom, a private well, septic system, refrigerator included. With some TLC and vision, this property could be transformed into a weekend retreat, fishing cabin, short term rental, or investment property. Zoned to Blessing ISD and conveniently accessible to major highways this property offers the charm of country living while remaining within reach of nearby communities, including Palacios. The area is known for its outdoor recreati

Key facts

  • Expansive lot
  • Outdoor recreation
  • Remodeled bathroom

Tags

REMODELED BATHROOMPRIVATE WELLSEPTIC SYSTEMEXPANSIVE LOTOUTDOOR RECREATIONFISHING OPPORTUNITIES

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: No dedicated parking listed
  • Utilities: Well water; Septic tank
  • Home design: Residential property; Full ownership; One-story entry; Built in 1996
  • Construction: Aluminum siding; Cement siding; Unknown siding material; Block foundation; Composition/shingle/wood roof
  • Exterior features: Deck; Patio; Fence; Private yard; Side yard

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: Primary bedroom on the first floor (12 x 11); Bedroom on the first floor (11 x 11); Bedroom on the first floor (11 x 10); Bedroom on the first floor (11 x 10)
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Kitchen/family room combo; Laminate counters; Pantry; Tub with shower; Ceiling fan(s); Living/dining room; Programmable thermostat; Thermostat (energy efficient)
  • Laundry & utility: Electric dryer hookup

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 5-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.6% vs local median 1.6% in Palacios — 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 77/100 on livability (#92 in TX, #3,197 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Tidehaven ISD (rural): math 54% / reading 54% proficiency, ranked #127 of 826 in TX (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Blessing El (math 42% / reading 52%, grade D-, #1,006 of 4,322 statewide, top 25%, 284 students, 65% FRL); Tidehaven Int (math 44% / reading 50%, grade D+, #424 of 1,662 statewide, top 27%, 233 students, 67% FRL); Tidehaven H S (math 72% / reading 57%, grade B-, #199 of 1,632 statewide, top 14%, 274 students, 58% FRL).
  • Market conditions: 432 active listings in the ZIP; 153 units permitted in Matagorda 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.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.07%
Cap rate
8.61%
Cash-on-cash
8.27%
DSCR
1.37
GRM
7.8

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
-6.5%
Equity multiple
0.76×
Total profit
$-10,081
Equity at exit
$22,351
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$9,593
Equity at exit
$12,961

Cash invested: $41,972 (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 77465

Home prices YoY
-27.4%
Active inventory
432
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,598 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$125 /mo · $1,495/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$223

Break-even live

Break-even rent $1,316
Max offer price $149,900
Occupancy floor 81%

Sensitivity live

Price -10% $308 -5% $265 +0% $223 +5% $180 +10% $138
Rent -10% $96 -5% $160 +0% $223 +5% $286 +10% $349
Rate -1.0pp $298 -0.5pp $261 base $223 +0.5pp $184 +1.0pp $144

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
$37,475
Closing costs
$4,497
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.

Listing history 9 events

  1. 2026-06-21
    days on market $149,900 Active 10 DOM
  2. 2026-06-19
    days on market $149,900 Active 8 DOM
  3. 2026-06-18
    days on market $149,900 Active 7 DOM
  4. 2026-06-17
    days on market $149,900 Active 6 DOM
  5. 2026-06-16
    days on market $149,900 Active 5 DOM
  6. 2026-06-15
    days on market $149,900 Active 4 DOM
  7. 2026-06-14
    days on market $149,900 Active 2 DOM
  8. 2026-06-12
    remarks 699-char remark
  9. 2026-06-12
    listed $149,900 Active 1 DOM

ⓘ 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
$1,495 · $125/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$1,248/yr (+$104/mo · 83.5%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 23 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
$19,174
− Mortgage interest
−$8,397
− Property taxes
−$1,495
− Insurance
−$1,547
− Repairs & maintenance
−$1,534
− Management
−$1,534
− Depreciation
−$4,361
Taxable income
$307
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$74
After-tax cash flow
$2,599/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
Tidehaven ISD
NCES district ID
4842810
Math proficiency
54% ▲ 5.00%
Reading proficiency
54% ▲ 6.00%
Median HH income
$46,006
Composite
45.73/100
National rank
#2572
State rank
#127 of 826 in TX

Livability — Palacios

Score
77/100
State rank
#92
US rank
#3197

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
7,267
Population (ZIP)
7,267

Population outlook (Matagorda County) Hauer SSP2

Today (2025)
37,148 people
By 2030
37,082 · -0.2%
By 2040
36,987 · -0.4%
By 2050
36,934 · -0.6%
By 2075
37,178 · +0.1%
By 2100
35,184 · -5.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 54% White 39% Two or more races 18% Asian 5%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Lithuanian 3% Serbian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
63% English-only · Spanish 34% Vietnamese 2%

Political lean MEDSL · Matagorda

2024 margin
Solid R (+50.5) · D 24.3% · R 74.8%
2008→2024 swing
-23.1pp toward R · 2008: -27.4pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+44.5 2016: R+40.7 2012: R+33.5 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.88%
Current HPI
150.4444
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

-9.2% since first listed
4 events — show timeline
  • 2026-06-11 Listed $149,900 HARMLS
  • 2026-03-24 Listing Removed HARMLS
  • 2025-09-26 Listed $165,000 HARMLS
  • 2020-02-18 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2025): $1,495 · -19.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…