CashFlowRE
Sign in Sign up
9706 Avenue U Ave Duplex
C Composite 55.2
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

9706 Avenue U Ave · Lubbock, TX 79423
6 bd · 4.0 ba · 2,529 sqft · MultiFamily public records · 155 Days on market
Built 2003 7,685 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

9706 is an excellent opportunity to add a duplex to your investment portfolio. Located in a quiet South Lubbock neighborhood, 9706 Avenue U features two spacious units, each offering a functional 3-bedroom, 2-bathroom layout with attached garages. The units boast open-concept living areas with vaulted ceilings, cozy corner brick fireplaces, and wrap-around breakfast bars. The property includes a generously sized, fully fenced backyard for each side. This property is currently occupied, please send pre approval with a 24 hour notice to schedule showing ; the listing agent's team will be there to open the door for showing.

Key facts

  • Vaulted ceilings
  • Spacious units
  • 7,685 sq ft lot

Tags

SPACIOUS UNITSOPEN-CONCEPT LIVING AREASVAULTED CEILINGSCOZY CORNER BRICK FIREPLACESWRAP-AROUND BREAKFAST BARSFULLY FENCED BACKYARD

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 × 3-bed/2.0-bath units multifamily listed at $285k.

Deal economics

  • At list price, monthly cash flow is $472 ($6k/yr) — positive. Per door: $236/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $285k).
  • Recommended offer: $251k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools D+, crime F.
  • Lubbock ISD (urban): math 36% / reading 39% proficiency, ranked #481 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.1%/yr); 663 active listings in the ZIP; solid renter incomes; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($85k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $250,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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. 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?
  7. Crime grade is F 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
8.28%
Cash-on-cash
7.09%
DSCR
1.32
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.13% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.77×
Total profit
$-18,747
Equity at exit
$42,494
10-year hold
IRR
2.2%
Equity multiple
1.15×
Total profit
$11,861
Equity at exit
$24,642

Cash invested: $79,800 (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 79423

Rents YoY
2.1%
Active inventory
663
Price-to-rent
15.8×

Monthly cashflow live

Estimated rent
$3,001 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$286 /mo · $3,430/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$630
Net cashflow
$472

Break-even live

Break-even rent $2,404
Max offer price $285,000
Occupancy floor 79%

Sensitivity live

Price -10% $633 -5% $552 +0% $472 +5% $391 +10% $310
Rent -10% $235 -5% $353 +0% $472 +5% $590 +10% $709
Rate -1.0pp $615 -0.5pp $544 base $472 +0.5pp $398 +1.0pp $323

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,001

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
$71,250
Closing costs
$8,550
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. 2026-06-18
    days on market $285,000 Active 155 DOM
  2. 2026-06-17
    days on market $285,000 Active 154 DOM
  3. 2026-06-16
    days on market $285,000 Active 153 DOM
  4. 2026-06-15
    days on market $285,000 Active 152 DOM
  5. 2026-06-14
    days on market $285,000 Active 150 DOM
  6. 2026-06-13
    days on market $285,000 Active 149 DOM
  7. 2026-06-10
    days on market $285,000 Active 147 DOM
  8. 2026-06-09
    days on market $285,000 Active 146 DOM
  9. 2026-06-08
    days on market $285,000 Active 145 DOM
  10. 2026-06-07
    days on market $285,000 Active 144 DOM
  11. 2026-06-05
    days on market $285,000 Active 141 DOM
  12. 2026-06-03
    days on market $285,000 Active 140 DOM
  13. 2026-06-02
    days on market $285,000 Active 139 DOM
  14. 2026-06-01
    days on market $285,000 Active 138 DOM
  15. 2026-05-31
    days on market $285,000 Active 137 DOM
  16. 2026-05-30
    days on market $285,000 Active 136 DOM
  17. 2026-01-14
    listed $295,000 Active 628-char remark
    Show marketing remark (628 chars)

    9706 is an excellent opportunity to add a duplex to your investment portfolio. Located in a quiet South Lubbock neighborhood, 9706 Avenue U features two spacious units, each offering a functional 3-bedroom, 2-bathroom layout with attached garages. The units boast open-concept living areas with vaulted ceilings, cozy corner brick fireplaces, and wrap-around breakfast bars. The property includes a generously sized, fully fenced backyard for each side. This property is currently occupied, please send pre approval with a 24 hour notice to schedule showing ; the listing agent's team will be there to open the door for showing.

  18. 2025-12-29
    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
$3,430 · $286/mo
Projected year-2 tax
$5,216 · $435/mo
Expected delta
+$1,785/yr (+$149/mo · 52.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$36,012
− Mortgage interest
−$15,964
− Property taxes
−$3,430
− Insurance
−$1,425
− Repairs & maintenance
−$2,881
− Management
−$2,881
− Depreciation
−$8,291
Taxable income
$1,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$5,386/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
Lubbock ISD
NCES district ID
4828500
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -1.00%
Median HH income
$39,820
Composite
31.44/100
National rank
#5984
State rank
#481 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
46,998
Household income
$84,933
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
1385.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Hispanic / Latino 31% Two or more races 15% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
5% · Canada
Languages at home
84% English-only · Spanish 13% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.00%
Current HPI
213.6491
Rent YoY
▲ 2.13%
Metro
Lubbock, 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
  • 2026-01-14 Listed $295,000 LARMLS
  • 2025-12-29 Sold (Public Records) Public Records

Property tax history

+1.3%/yr

Latest (2025): $3,430 · -10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…