CashFlowRE
Sign in Sign up
1705 W 16th St
C+ Composite 64.92
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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

1705 W 16th St · Plainview, TX 79072
3 bd · 1.5 ba · 1,476 sqft · SingleFamily public records · 130 Days on market
Built 1965 5,489 sqft lot $51/sqft · at area comps Est $75k · at est.

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

Listing remarks MLS

Updated 3-bedroom, 1.5-bath home featuring central heat and air and a carport. Spacious living and dining areas offer flexible use, with an additional dining space off the kitchen. New carpet in the living room, dining room, and bedrooms, plus new vinyl plank flooring in the kitchen. Convenient Plainview location

Key facts

  • New carpet
  • Central heat and air
  • Carport

Tags

CENTRAL HEAT AND AIRCARPORTSPACIOUS LIVING AND DININGADDITIONAL DINING SPACENEW CARPETNEW VINYL PLANK 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 3-bed/1.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#393 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, health & safety C-, employment D.
  • Plainview ISD (town): math 41% / reading 37% proficiency, ranked #445 of 826 in TX (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Highland El (math 27% / reading 27%); Coronado Middle (math 37% / reading 35%); Plainview H S (math 64% / reading 50%, grade C, #333 of 1,632 statewide, top 22%, 1,442 students, 78% FRL).
  • Market conditions: 151 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 13 units permitted in Hale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Hale County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $14k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 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 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  7. 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.
  8. 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
1.39%
Cap rate
9.75%
Cash-on-cash
12.34%
DSCR
1.55
GRM
6.0

CMA / ARV

ARV (median comp)
$74,984
List price
$75,000
Delta
0.02%
Verdict
FAIR
Comps
6 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2014 Kokomo St 0.53mi 2/1.0 (-1) 1,434 (-3%) 3mo $65,999 $46 61
2018 Kokomo St 0.55mi 3/1.0 1,286 (-13%) 2mo $85,999 $67 50

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
2.1%
Equity multiple
1.08×
Total profit
$1,677
Equity at exit
$11,183
10-year hold
IRR
11.7%
Equity multiple
1.93×
Total profit
$19,470
Equity at exit
$6,485

Cash invested: $21,000 (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.

ZIP-level market 79072

Active inventory
151
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,046 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$186 /mo · $2,231/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$216

Break-even live

Break-even rent $773
Max offer price $75,000
Occupancy floor 74%

Sensitivity live

Price -10% $258 -5% $237 +0% $216 +5% $195 +10% $174
Rent -10% $133 -5% $175 +0% $216 +5% $257 +10% $299
Rate -1.0pp $254 -0.5pp $235 base $216 +0.5pp $197 +1.0pp $177

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
$18,750
Closing costs
$2,250
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2302 W 16th St Plainview, TX 2.0 1.0 896 $895 $1.00 45d 1 0.41mi
1500 Yonkers St Plainview, TX 1.0–3.0 1.0–2.0 827 $1,110 $1.34 45d 12 0.57mi
1706 Yonkers St Plainview, TX 2.0 1.5 1280 $1,050 $0.82 45d 1 0.59mi
1321 Navajo Trl Plainview, TX 3.0 2.0 1200 $925 $0.77 45d 1 0.84mi
1401 W 33rd St Plainview, TX 3.0–4.0 2.0 1315 $1,013 $0.77 45d 3 1.10mi

Listing history 23 events

  1. 2026-06-21
    days on market $75,000 Active 130 DOM
  2. 2026-06-19
    days on market $75,000 Active 128 DOM
  3. 2026-06-18
    days on market $75,000 Active 127 DOM
  4. 2026-06-17
    price $75,000 Active 126 DOM
  5. 2026-06-17
    days on market $83,000 Active 126 DOM
  6. 2026-06-16
    days on market $83,000 Active 125 DOM
  7. 2026-06-15
    days on market $83,000 Active 124 DOM
  8. 2026-06-14
    days on market $83,000 Active 122 DOM
  9. 2026-06-12
    days on market $83,000 Active 121 DOM
  10. 2026-06-09
    days on market $83,000 Active 118 DOM
  11. 2026-06-08
    days on market $83,000 Active 117 DOM
  12. 2026-06-07
    days on market $83,000 Active 116 DOM
  13. 2026-06-07
    days on market $83,000 Active 115 DOM
  14. 2026-06-03
    days on market $83,000 Active 112 DOM
  15. 2026-06-02
    days on market $83,000 Active 111 DOM
  16. 2026-06-01
    days on market $83,000 Active 110 DOM
  17. 2026-05-31
    days on market $83,000 Active 109 DOM
  18. 2026-05-30
    days on market $83,000 Active 108 DOM
  19. 2026-03-11
    price $83,000 314-char remark
    Show marketing remark (314 chars)

    Updated 3-bedroom, 1.5-bath home featuring central heat and air and a carport. Spacious living and dining areas offer flexible use, with an additional dining space off the kitchen. New carpet in the living room, dining room, and bedrooms, plus new vinyl plank flooring in the kitchen. Convenient Plainview location

  20. 2026-02-11
    listed $89,000 Active 314-char remark
    Show marketing remark (314 chars)

    Updated 3-bedroom, 1.5-bath home featuring central heat and air and a carport. Spacious living and dining areas offer flexible use, with an additional dining space off the kitchen. New carpet in the living room, dining room, and bedrooms, plus new vinyl plank flooring in the kitchen. Convenient Plainview location

  21. 2022-03-22
    soldstatus 269-char remark
    Show marketing remark (269 chars)

    Nice 3 bedroom, 1 1/2 bath, 1 carport home with central heat and air. This home has a large living room, large dining room, kitchen includes an adjacent dining area. The 3 bedrooms, dining room, and living room have new carpet. The kitchen has new vinyl plank flooring.

  22. 2022-03-22
    soldstatus
    Show marketing remark (269 chars)

    Nice 3 bedroom, 1 1/2 bath, 1 carport home with central heat and air. This home has a large living room, large dining room, kitchen includes an adjacent dining area. The 3 bedrooms, dining room, and living room have new carpet. The kitchen has new vinyl plank flooring.

  23. 2021-05-26
    listed $79,900 269-char remark
    Show marketing remark (269 chars)

    Nice 3 bedroom, 1 1/2 bath, 1 carport home with central heat and air. This home has a large living room, large dining room, kitchen includes an adjacent dining area. The 3 bedrooms, dining room, and living room have new carpet. The kitchen has new vinyl plank flooring.

ⓘ 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
$2,231 · $186/mo
Projected year-2 tax
$2,231 · $186/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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,555
− Mortgage interest
−$4,201
− Property taxes
−$2,231
− Insurance
−$375
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$2,182
Taxable income
$1,557
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$374
After-tax cash flow
$2,219/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
Plainview ISD
NCES district ID
4835070
Math proficiency
41% ▼ -3.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$41,146
Composite
32.85/100
National rank
#5615
State rank
#445 of 826 in TX

Livability — Plainview

Score
69/100
State rank
#393
US rank
#8233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, TX
County
Hale County · 25,389 people
City population
25,389
Metro
Plainview, TX
Population (ZIP)
25,389
Household income
$47,255
Rent vs Own
43.6% rent · 56.4% own
Severe rent burden
1015.0

Population outlook (Hale County) Hauer SSP2

Today (2025)
30,851 people
By 2030
29,158 · -5.5%
By 2040
25,681 · -16.8%
By 2050
22,420 · -27.3%
By 2075
15,857 · -48.6%
By 2100
10,500 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% White 29% Two or more races 19% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 52%
Common ancestry
Italian 1% Russian 1% Lithuanian 1%
Foreign-born
11% · Canada, Jamaica
Languages at home
63% English-only · Spanish 36%

Political lean MEDSL · Hale

2024 margin
Solid R (+58.0) · D 20.5% · R 78.5%
2008→2024 swing
-13.1pp toward R · 2008: -44.9pp · 2024: -58.0pp
All cycles
2024: R+58.0 2020: R+51.1 2016: R+48.4 2012: R+47.8 2008: R+44.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.38%
Current HPI
127.9276
Rent YoY
Metro
Plainview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+3.9% since first listed
5 events — show timeline
  • 2026-03-11 Price Changed $83,000 LARMLS
  • 2026-02-11 Listed $89,000 LARMLS
  • 2022-03-22 Sold (Public Records) Public Records
  • 2022-03-22 Sold (MLS) PARMLS
  • 2021-05-26 Listed $79,900 PARMLS

Property tax history

+8.3%/yr

Latest (2025): $2,231 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…