CashFlowRE
Sign in Sign up
209 Diebel Dr
B- Composite 68.58
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 +9.4/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$79,900

209 Diebel Dr · Bloomington, TX 77905
3 bd · 1.5 ba · 1,184 sqft · SingleFamily public records · 178 Days on market
Built 1954 0.34 ac lot $67/sqft · at area comps Est $83k · at est. ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This cute three bedroom, one and a half bath sits on a large lot outside of Victoria city limits. This home has wonderful wood floors throughout, a spacious living room, abundant cabinets and counter space in the kitchen, a two car garage and a carport for storage! Spacious rooms and deep closets are sure to please! Call today to schedule your appointment!

Key facts

  • 0.34 acre lot
  • 2 garage spots
  • Built 1954

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 $80k.

Deal economics

  • At list price, monthly cash flow is $707 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,163 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: health & safety C-, schools F, amenities F.
  • Bloomington ISD (rural): math 10% / reading 18% proficiency, ranked #814 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 147 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 43 units permitted in Victoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Victoria County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago 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 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 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 1954 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.00%
Cap rate
16.91%
Cash-on-cash
37.93%
DSCR
2.69
GRM
4.2

CMA / ARV

ARV (median comp)
$83,407
List price
$79,900
Delta
-4.21%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
34.0%
Equity multiple
2.44×
Total profit
$32,123
Equity at exit
$11,913
10-year hold
IRR
40.9%
Equity multiple
4.85×
Total profit
$86,083
Equity at exit
$6,908

Cash invested: $22,372 (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 77905

Home prices YoY
-33.0%
Active inventory
147
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$707

Break-even live

Break-even rent $705
Max offer price $79,900
Occupancy floor 51%

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
$19,975
Closing costs
$2,397
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10704 State Highway 185 S Victoria, TX 3.0 2.0 1360 $1,600 $1.18 43d 1 0.06mi

Listing history 18 events

  1. 2026-06-13
    status $79,900 Pending 178 DOM
  2. 2026-06-12
    days on market $79,900 Active 178 DOM
  3. 2026-06-09
    days on market $79,900 Active 175 DOM
  4. 2026-06-08
    days on market $79,900 Active 174 DOM
  5. 2026-06-08
    days on market $79,900 Active 173 DOM
  6. 2026-06-05
    days on market $79,900 Active 171 DOM
  7. 2026-06-03
    days on market $79,900 Active 169 DOM
  8. 2026-06-02
    days on market $79,900 Active 168 DOM
  9. 2026-06-01
    days on market $79,900 Active 167 DOM
  10. 2026-05-31
    days on market $79,900 Active 166 DOM
  11. 2025-12-11
    listed $79,900 Active 358-char remark
    Show marketing remark (358 chars)

    This cute three bedroom, one and a half bath sits on a large lot outside of Victoria city limits. This home has wonderful wood floors throughout, a spacious living room, abundant cabinets and counter space in the kitchen, a two car garage and a carport for storage! Spacious rooms and deep closets are sure to please! Call today to schedule your appointment!

  12. 2025-10-31
    historical
  13. 2025-10-29
    price $79,900
  14. 2025-05-30
    listed $99,900 Active
  15. 2022-06-28
    soldstatus
  16. 2022-05-08
    status Pending
  17. 2022-05-06
    listed $109,900 Active
  18. 2006-03-28
    soldstatus

ⓘ 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
$1,254 · $104/mo
Projected year-2 tax
$1,462 · $122/mo
Expected delta
+$208/yr (+$17/mo · 16.6%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 69% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 22 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
$19,200
− Mortgage interest
−$4,476
− Property taxes
−$1,254
− Insurance
−$400
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$2,324
Taxable income
$7,675
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,842
After-tax cash flow
$6,645/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
Bloomington ISD
NCES district ID
4810500
Math proficiency
10% ▼ -12.00%
Reading proficiency
18% ▼ -6.00%
Median HH income
$44,679
Composite
12.4/100
National rank
#9632
State rank
#814 of 826 in TX

Livability — Bloomington

Score
59/100
State rank
#1163
US rank
#20339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,442
Population (ZIP)
16,346

Population outlook (Victoria County) Hauer SSP2

Today (2025)
106,119 people
By 2030
113,161 · +6.6%
By 2040
127,402 · +20.1%
By 2050
141,953 · +33.8%
By 2075
179,410 · +69.1%
By 2100
200,127 · +88.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 30% Two or more races 18% Black 4%
Hispanic origin (detail)
Mexican 27%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
87% English-only · Spanish 12%

Political lean MEDSL · Victoria

2024 margin
Solid R (+42.6) · D 28.4% · R 71.0%
2008→2024 swing
-9.0pp toward R · 2008: -33.6pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+38.0 2016: R+40.0 2012: R+37.8 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.60%
Current HPI
139.4036
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

-27.3% since first listed
8 events — show timeline
  • 2025-12-11 Listed $79,900 CTXMLS
  • 2025-10-31 Listing Removed CTXMLS
  • 2025-10-29 Price Changed $79,900 CTXMLS
  • 2025-05-30 Listed $99,900 CTXMLS
  • 2022-06-28 Sold (Public Records) Public Records
  • 2022-05-08 Pending CTXMLS
  • 2022-05-06 Listed $109,900 CTXMLS
  • 2006-03-28 Sold (Public Records) Public Records

Property tax history

+10.2%/yr

Latest (2025): $1,254 · -18.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…