CashFlowRE
Sign in Sign up
1279 E US Highway 84
B- Composite 68.83
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,500

1279 E US Highway 84 · Palestine, TX 75801
2 bd · 1.0 ba · 836 sqft · SingleFamily public records · 32 Days on market
Built 1935 1.16 ac lot

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

Listing remarks MLS

1.16 ACRE lot with 2 bedroom, 1 bath home located just outside the city limits near Loop 256 in Palestine! Situated across Hwy 84 E from a convenience store with 100 foot of highway frontage, this property has potential for residential or commercial use. The house has been previously used as a rental and could be occupied with some foundation repair. Adjoining lot located behind the property with potential for frontage on CR 378 as well. To be sold AS IS.

Key facts

  • Highway frontage
  • Adjoining lot
  • 1 acre lot

Tags

1 ACRE LOTHIGHWAY FRONTAGEPOTENTIAL FOR RESIDENTIALPOTENTIAL FOR COMMERCIALFOUNDATION REPAIRADJOINING LOT

Property features AI

Finance

  • Other: Property located on ~1.16 acres; Lot faces Highway 84 and is across from a convenience store; County: Anderson, United States
  • Financial info: Sale terms: Cash or Conventional
  • HOA & community: No association

Exterior

  • Parking: Driveway (no garage or covered/carport spaces)
  • Utilities: City water; Electricity connected; Septic
  • Home design: Single-family residence; Residential property; Built in 1935; Preowned
  • Construction: Frame construction; Asphalt/shingle roof; Pillar/post/pier foundation
  • Exterior features: Covered porch; Covered patio/porch; Irregular lot with many trees; Lot is subdivided

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit cooling; Other type of heating
  • Interior features: Built-in features; One level (single-story); 5 rooms total; 1 living area; 1 dining area
  • Laundry & utility: No specific laundry details provided

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 $70k.

Deal economics

  • At list price, monthly cash flow is $478 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 3.9% in Palestine — 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 66/100 on livability (#657 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D, amenities F.
  • Palestine ISD (town): math 36% / reading 37% proficiency, ranked #509 of 826 in TX (top 62%) — 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.
  • Zoned schools: Northside Pri (465 students, 80% FRL); Story Int (math 32% / reading 31%, grade F, #997 of 1,662 statewide, top 61%, 673 students, 80% FRL); Palestine H S (math 44% / reading 41%, grade F, #721 of 1,632 statewide, top 45%, 998 students, 77% FRL).
  • Market conditions: 201 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 29 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $481 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Anderson County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 4 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: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,415 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.69%
Cap rate
14.54%
Cash-on-cash
29.46%
DSCR
2.31
GRM
4.9

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
23.9%
Equity multiple
1.98×
Total profit
$19,162
Equity at exit
$10,363
10-year hold
IRR
31.8%
Equity multiple
3.87×
Total profit
$55,860
Equity at exit
$6,009

Cash invested: $19,460 (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 75801

Home prices YoY
-35.0%
Active inventory
201
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,175 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$57 /mo · $683/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$478

Break-even live

Break-even rent $570
Max offer price $69,500
Occupancy floor 54%

Sensitivity live

Price -10% $517 -5% $497 +0% $478 +5% $458 +10% $438
Rent -10% $385 -5% $431 +0% $478 +5% $524 +10% $571
Rate -1.0pp $513 -0.5pp $495 base $478 +0.5pp $460 +1.0pp $441

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
$17,375
Closing costs
$2,085
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1600 E Murchison St Palestine, TX 1.0 1.0 700 $787 $1.12 45d 1 0.79mi
1501 S Loop 256 Palestine, TX 1.0 1.0 625 $1,013 $1.62 45d 1 1.11mi

Listing history 21 events

  1. 2026-06-22
    days on market $69,500 Active 32 DOM
  2. 2026-06-21
    days on market $69,500 Active 31 DOM
  3. 2026-06-19
    days on market $69,500 Active 29 DOM
  4. 2026-06-18
    days on market $69,500 Active 28 DOM
  5. 2026-06-17
    days on market $69,500 Active 27 DOM
  6. 2026-06-16
    days on market $69,500 Active 26 DOM
  7. 2026-06-15
    days on market $69,500 Active 25 DOM
  8. 2026-06-14
    days on market $69,500 Active 23 DOM
  9. 2026-06-12
    days on market $69,500 Active 22 DOM
  10. 2026-06-09
    days on market $69,500 Active 19 DOM
  11. 2026-06-08
    days on market $69,500 Active 18 DOM
  12. 2026-06-07
    days on market $69,500 Active 17 DOM
  13. 2026-06-04
    days on market $69,500 Active 13 DOM
  14. 2026-06-02
    days on market $69,500 Active 12 DOM
  15. 2026-06-01
    days on market $69,500 Active 11 DOM
  16. 2026-05-31
    days on market $69,500 Active 10 DOM
  17. 2026-05-31
    days on market $69,500 Active 9 DOM
  18. 2026-05-21
    listed $69,500 Active
    Show marketing remark (459 chars)

    1.16 ACRE lot with 2 bedroom, 1 bath home located just outside the city limits near Loop 256 in Palestine! Situated across Hwy 84 E from a convenience store with 100 foot of highway frontage, this property has potential for residential or commercial use. The house has been previously used as a rental and could be occupied with some foundation repair. Adjoining lot located behind the property with potential for frontage on CR 378 as well. To be sold AS IS.

  19. 2026-05-21
    listed $69,500 Active 459-char remark
    Show marketing remark (459 chars)

    1.16 ACRE lot with 2 bedroom, 1 bath home located just outside the city limits near Loop 256 in Palestine! Situated across Hwy 84 E from a convenience store with 100 foot of highway frontage, this property has potential for residential or commercial use. The house has been previously used as a rental and could be occupied with some foundation repair. Adjoining lot located behind the property with potential for frontage on CR 378 as well. To be sold AS IS.

  20. 2026-05-20
    listed $69,500 Active 463-char remark
    Show marketing remark (463 chars)

    1.16 ACRE lot with 2 bedroom, 1 bathroom home located just outside the city limits near Loop 256 in Palestine! Situated across Hwy 84 E from a convenience store with 100 foot of highway frontage, this property has potential for residential or commercial use. The house has been previously used as a rental and could be occupied with some foundation repair. Adjoining lot located behind the property with potential for frontage on CR 378 as well. To be sold AS IS.

  21. 2026-05-19
    listed $69,500 Active

ⓘ 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
$683 · $57/mo
Projected year-2 tax
$1,272 · $106/mo
Expected delta
+$589/yr (+$49/mo · 86.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$14,097
− Mortgage interest
−$3,893
− Property taxes
−$683
− Insurance
−$348
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$2,022
Taxable income
$4,896
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,175
After-tax cash flow
$4,557/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
Palestine ISD
NCES district ID
4834050
Math proficiency
36% ▼ -12.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,881
Composite
30.34/100
National rank
#6267
State rank
#509 of 826 in TX

Livability — Palestine

Score
66/100
State rank
#657
US rank
#12357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Anderson County · 17,531 people
City population
17,531
Metro
Palestine, TX
Population (ZIP)
17,531
Household income
$56,787
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
609.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
56,663 people
By 2030
57,373 · +1.3%
By 2040
58,960 · +4.1%
By 2050
59,073 · +4.3%
By 2075
53,737 · -5.2%
By 2100
42,516 · -25.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Black 27% Hispanic / Latino 17% Two or more races 15% Native American 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
8% · Canada
Languages at home
85% English-only · Spanish 12%

Political lean MEDSL · Anderson

2024 margin
Solid R (+61.8) · D 18.8% · R 80.6%
2008→2024 swing
-18.3pp toward R · 2008: -43.5pp · 2024: -61.8pp
All cycles
2024: R+61.8 2020: R+58.0 2016: R+58.1 2012: R+52.2 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.17%
Current HPI
154.6138
Rent YoY
Metro
Palestine, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-21 Listed $69,500 HARMLS
  • 2026-05-21 Listed $69,500 NTREIS
  • 2026-05-20 Listed $69,500 GTAR
  • 2026-05-19 Listed $69,500 PAOR

Property tax history

+1.9%/yr

Latest (2025): $683 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…