CashFlowRE
Sign in Sign up
164 County Road 162
B- Composite 69.97
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 +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$46,559

164 County Road 162 · Sweeny, TX 77414
2 bd · 2.0 ba · 980 sqft · Manufactured public records · 277 Days on market
Built 1972 0.36 ac lot

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

Listing remarks MLS

FIXER UPPER! Welcome to 164 County Road 162! This two bedroom, two bathroom mobile home offers the perfect retreat for those seeking coastal living. Boasting a convenient one-car carport, this home provides easy access for both vehicles and watercraft, with direct access to Matagorda Bay and the Gulf. This property is ideal for gatherings and entertaining, the spacious layout and scenic surroundings create an inviting atmosphere for hosting guests and enjoying leisurely days by the water. The property has also undergone recent foundation repairs. Don't let this chance slip away—seize the opportunity to make this coastal gem your own slice of paradise. This home is being sold AS IS but it has a lot of potential. 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 home. Call Us Now

Key facts

  • One car carport
  • 0.36 acre lot
  • Built 1972

Tags

ONE CAR CARPORTDIRECT ACCESS TO MATAGORDA BAYRECENT FOUNDATION REPAIRS

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/2.0-bath manufactured listed at $47k.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $47k).
  • Recommended offer: $41k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.1% vs local median 3.4% in Sweeny — 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 71/100 on livability (#306 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F.
  • Van Vleck ISD (town): math 36% / reading 37% proficiency, ranked #492 of 826 in TX (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.3%/yr); 622 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 $322 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 277 days — a 12% lower offer ($41k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $40,971 (12.0% below list)

Questions for the listing agent

  1. It's been on market 277 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 1972 — 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. 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.
  6. 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.
  7. 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
2.23%
Cap rate
19.12%
Cash-on-cash
45.80%
DSCR
3.04
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.28% rent growth · sell at horizon

5-year hold
IRR
43.3%
Equity multiple
2.88×
Total profit
$24,451
Equity at exit
$6,942
10-year hold
IRR
49.5%
Equity multiple
5.86×
Total profit
$63,366
Equity at exit
$4,026

Cash invested: $13,037 (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 77414

Home prices YoY
-17.7%
Rents YoY
3.3%
Active inventory
622
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,037 medium interval (Pro) →
Mortgage (P&I)
$244
Tax est. 1.5%
$58 /mo · $698/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$498

Break-even live

Break-even rent $407
Max offer price $46,559
Occupancy floor 47%

Sensitivity live

Price -10% $530 -5% $514 +0% $498 +5% $481 +10% $465
Rent -10% $416 -5% $457 +0% $498 +5% $538 +10% $579
Rate -1.0pp $521 -0.5pp $509 base $498 +0.5pp $485 +1.0pp $473

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
$11,640
Closing costs
$1,397
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 18 events

  1. 2026-06-19
    days on market $46,559 Active 277 DOM
  2. 2026-06-18
    days on market $46,559 Active 276 DOM
  3. 2026-06-17
    days on market $46,559 Active 275 DOM
  4. 2026-06-16
    days on market $46,559 Active 274 DOM
  5. 2026-06-15
    days on market $46,559 Active 273 DOM
  6. 2026-06-14
    days on market $46,559 Active 271 DOM
  7. 2026-06-12
    days on market $46,559 Active 270 DOM
  8. 2026-06-09
    days on market $46,559 Active 267 DOM
  9. 2026-06-08
    days on market $46,559 Active 266 DOM
  10. 2026-06-07
    days on market $46,559 Active 265 DOM
  11. 2026-06-07
    days on market $46,559 Active 264 DOM
  12. 2026-06-03
    days on market $46,559 Active 261 DOM
  13. 2026-06-02
    days on market $46,559 Active 260 DOM
  14. 2026-06-01
    days on market $46,559 Active 259 DOM
  15. 2026-05-31
    days on market $46,559 Active 258 DOM
  16. 2026-05-30
    days on market $46,559 Active 257 DOM
  17. 2025-09-15
    listed $46,559 Active 968-char remark
    Show marketing remark (968 chars)

    FIXER UPPER! Welcome to 164 County Road 162! This two bedroom, two bathroom mobile home offers the perfect retreat for those seeking coastal living. Boasting a convenient one-car carport, this home provides easy access for both vehicles and watercraft, with direct access to Matagorda Bay and the Gulf. This property is ideal for gatherings and entertaining, the spacious layout and scenic surroundings create an inviting atmosphere for hosting guests and enjoying leisurely days by the water. The property has also undergone recent foundation repairs. Don't let this chance slip away—seize the opportunity to make this coastal gem your own slice of paradise. This home is being sold AS IS but it has a lot of potential. 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 home. Call Us Now

  18. 2023-04-12
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$12,445
− Mortgage interest
−$2,608
− Property taxes
−$698
− Insurance
−$233
− Repairs & maintenance
−$996
− Management
−$996
− Depreciation
−$1,354
Taxable income
$5,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,334
After-tax cash flow
$4,636/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
Van Vleck ISD
NCES district ID
4843950
Math proficiency
36% ▼ -14.00%
Reading proficiency
37% ▼ -8.00%
Median HH income
$43,348
Composite
30.96/100
National rank
#6106
State rank
#492 of 826 in TX

Livability — Sweeny

Score
71/100
State rank
#306
US rank
#6914

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Matagorda County · 24,334 people
Metro
Bay City, TX
Population (ZIP)
24,334
Household income
$59,128
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1228.0

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 0.65)
Race & ethnicity
Hispanic / Latino 43% White 39% Black 13% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 37% Puerto Rican 1%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 1%
Foreign-born
12% · Canada
Languages at home
71% English-only · Spanish 26% Other Indo-European 2% German/W. Germanic 1%

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
▼ -36.31%
Current HPI
168.9985
Rent YoY
▲ 3.28%
Metro
Bay City, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2025-09-15 Listed $46,559 HARMLS
  • 2023-04-12 Sold (Public Records) Public Records

Property tax history

-9.7%/yr

Latest (2025): $76 · -74.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…