CashFlowRE
Sign in Sign up
711 Fresno
D Composite 44.23
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$25,000

711 Fresno · Plainview, TX 79072
3 bd · 1.0 ba · 952 sqft · SingleFamily public records · 286 Days on market
Built 1956 9,800 sqft lot $26/sqft · 68% below area ↓ 51% since listing

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

Listing remarks MLS

Investor Delight! 2 income opportunities at one great price. With the right eye this would be a great addition to any portfolio or project for ownership with income potential.

Key facts

  • 9,800 sq ft lot
  • Built 1956
  • Listed 285 days

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/1.0-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $682 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $22k (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: College Hill El (math 32% / reading 32%); Estacado Middle (math 42% / reading 37%); 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; 2 comparable units currently listed for rent nearby; 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 $173 of loan paydown is wiped out by about $750 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 $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 286 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 286 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 1956 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
4.33%
Cap rate
39.01%
Cash-on-cash
116.85%
DSCR
6.20
GRM
1.9

CMA / ARV

ARV (median comp)
$78,540
List price
$25,000
Delta
-68.17%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
6.63×
Total profit
$39,378
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
13.89×
Total profit
$90,257
Equity at exit
$2,162

Cash invested: $7,000 (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
1.9×

Monthly cashflow live

Estimated rent
$1,082 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$682

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 32%

Sensitivity live

Price -10% $699 -5% $690 +0% $682 +5% $673 +10% $664
Rent -10% $596 -5% $639 +0% $682 +5% $724 +10% $767
Rate -1.0pp $694 -0.5pp $688 base $682 +0.5pp $675 +1.0pp $669

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
$6,250
Closing costs
$750
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
2302 W 16th St Plainview, TX 2.0 1.0 896 $895 $1.00 45d 1 1.35mi
1500 Yonkers St Plainview, TX 1.0–3.0 1.0–2.0 827 $1,110 $1.34 45d 12 1.43mi

Listing history 20 events

  1. 2026-06-21
    days on market $25,000 Active 286 DOM
  2. 2026-06-19
    days on market $25,000 Active 284 DOM
  3. 2026-06-18
    days on market $25,000 Active 283 DOM
  4. 2026-06-17
    days on market $25,000 Active 282 DOM
  5. 2026-06-16
    days on market $25,000 Active 281 DOM
  6. 2026-06-15
    days on market $25,000 Active 280 DOM
  7. 2026-06-14
    days on market $25,000 Active 278 DOM
  8. 2026-06-12
    days on market $25,000 Active 277 DOM
  9. 2026-06-09
    days on market $25,000 Active 274 DOM
  10. 2026-06-08
    days on market $25,000 Active 273 DOM
  11. 2026-06-07
    days on market $25,000 Active 272 DOM
  12. 2026-06-07
    days on market $25,000 Active 271 DOM
  13. 2026-06-03
    days on market $25,000 Active 268 DOM
  14. 2026-06-02
    days on market $25,000 Active 267 DOM
  15. 2026-06-01
    days on market $25,000 Active 266 DOM
  16. 2026-05-31
    days on market $25,000 Active 265 DOM
  17. 2026-05-30
    days on market $25,000 Active 264 DOM
  18. 2026-04-20
    price $25,000 175-char remark
    Show marketing remark (175 chars)

    Investor Delight! 2 income opportunities at one great price. With the right eye this would be a great addition to any portfolio or project for ownership with income potential.

  19. 2025-09-08
    listed $51,500 Active 175-char remark
    Show marketing remark (175 chars)

    Investor Delight! 2 income opportunities at one great price. With the right eye this would be a great addition to any portfolio or project for ownership with income potential.

  20. 2003-10-15
    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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 22 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
$12,978
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,038
− Management
−$1,038
− Depreciation
−$727
Taxable income
$8,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,986
After-tax cash flow
$6,194/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

-51.5% since first listed
3 events — show timeline
  • 2026-04-20 Price Changed $25,000 LARMLS
  • 2025-09-08 Listed $51,500 LARMLS
  • 2003-10-15 Sold (Public Records) Public Records

Property tax history

+5.8%/yr

Latest (2025): $1,646 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…