272 Lakewood Dr · Westwood Shores, TX 75862

$29,900

3 bd · 2.0 ba · 1,260 sqft · Manufactured public records · 208 Days on market

Built 1995 0.33 ac lot $24/sqft · 70% below area ↓ 40% since listing

---

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
• Appreciation +4.7/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.3/10.0

Listing remarks MLS

WOW!!! CAN'T BEAT THE PRICE on a large 3 bed 2 bath mobile home w/ a huge yard , situated on the Lakewood subdivision on Trinity River...Large shed in the backyard...Needs TLC but what a DEAL...Priced to move QUICKLY !!!! Country Living at its best with excellent school district, ...SOLD WITH TERMS please call for details!

Key facts

• Large yard
• Neighborhood pool
• 0.33 acre lot

Tags

• LARGE YARD
• NEIGHBORHOOD POOL
• EXCELLENT SCHOOL DISTRICT

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $30k.

Deal economics

• At list price, monthly cash flow is $798 ($10k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $30k).
• Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
• Cap rate 38.3% vs local median 3.6% in Westwood Shores — 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 62/100 on livability (#914 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
• Trinity ISD (rural): math 27% / reading 29% proficiency, ranked #682 of 826 in TX (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 468 active listings in the ZIP; 1 units permitted in Trinity County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $52 of equity ($207 loan paydown + $-155 appreciation (-0.5% local appreciation)).
• Trinity County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-0.5% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 208 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: property tax is 2.8% of price.
• Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $26,312 (12.0% below list)

Questions for the listing agent

1. It's been on market 208 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
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. 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?
7. 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.
8. 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.
9. 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: 4.39% ✓
• Cap rate: 38.32%
• Cash-on-cash: 114.39%
• DSCR: 6.09
• GRM: 1.9

CMA / ARV

• ARV (median comp): $125,983
• List price: $29,900
• Delta: -76.27%
• Verdict: UNDERPRICED
• Comps: 6 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
117 Oak St	0.14mi	2/2.0 (-1)	1,216 (-4%)	7mo	$32,000	$26	77

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 6.89×
• Total profit: $49,274
• Equity at exit: $7,917

10-year hold

• IRR: —
• Equity multiple: 14.34×
• Total profit: $111,644
• Equity at exit: $8,926

Cash invested: $8,372 (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.

Methodology + full state rankings →

ZIP-level market 75862

• Home prices YoY: -0.3%
• Active inventory: 468
• Price-to-rent: 1.9×

Monthly cashflow live

• Estimated rent: $1,311 medium
• Mortgage (P&I): −$157
• Tax from tax record: −$69 /mo · $823/yr
• Insurance: −$12
• HOA: −$0
• Vacancy / Maint / Mgmt: −$275
• Net cashflow: $798

Break-even live

Break-even rent $301

Max offer price $29,900

Occupancy floor 34%

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: $7,475
• Closing costs: $897
• Reserves months: —
• Total cash needed: —

Listing history 16 events

1. 2026-06-10
   days on market $29,900 Active 208 DOM
2. 2026-06-09
   days on market $29,900 Active 207 DOM
3. 2026-06-08
   days on market $29,900 Active 206 DOM
4. 2026-06-07
   days on market $29,900 Active 205 DOM
5. 2026-06-05
   days on market $29,900 Active 202 DOM
6. 2026-06-02
   days on market $29,900 Active 200 DOM
7. 2026-06-01
   days on market $29,900 Active 199 DOM
8. 2026-05-31
   days on market $29,900 Active 198 DOM
9. 2026-05-30
   days on market $29,900 Active 197 DOM
10. 2026-03-28
    price $29,900 325-char remark

    Show marketing remark (325 chars)

    WOW!!! CAN'T BEAT THE PRICE on a large 3 bed 2 bath mobile home w/ a huge yard , situated on the Lakewood subdivision on Trinity River...Large shed in the backyard...Needs TLC but what a DEAL...Priced to move QUICKLY !!!! Country Living at its best with excellent school district, ...SOLD WITH TERMS please call for details!

11. 2026-02-20
    price $34,900 325-char remark

    Show marketing remark (325 chars)

    WOW!!! CAN'T BEAT THE PRICE on a large 3 bed 2 bath mobile home w/ a huge yard , situated on the Lakewood subdivision on Trinity River...Large shed in the backyard...Needs TLC but what a DEAL...Priced to move QUICKLY !!!! Country Living at its best with excellent school district, ...SOLD WITH TERMS please call for details!

12. 2026-01-19
    price $39,900 325-char remark

    Show marketing remark (325 chars)

    WOW!!! CAN'T BEAT THE PRICE on a large 3 bed 2 bath mobile home w/ a huge yard , situated on the Lakewood subdivision on Trinity River...Large shed in the backyard...Needs TLC but what a DEAL...Priced to move QUICKLY !!!! Country Living at its best with excellent school district, ...SOLD WITH TERMS please call for details!

13. 2025-11-14
    listed $49,900 Active 325-char remark

    Show marketing remark (325 chars)

    WOW!!! CAN'T BEAT THE PRICE on a large 3 bed 2 bath mobile home w/ a huge yard , situated on the Lakewood subdivision on Trinity River...Large shed in the backyard...Needs TLC but what a DEAL...Priced to move QUICKLY !!!! Country Living at its best with excellent school district, ...SOLD WITH TERMS please call for details!

14. 2010-07-02
    soldstatus
15. 2010-07-02
    soldstatus
16. 2009-10-13
    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: $823 · $69/mo
• Projected year-2 tax: $823 · $69/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Climate risk First Street

• 🌊 Flood 1/10 Low 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,735
• − Mortgage interest: −$1,675
• − Property taxes: −$823
• − Insurance: −$150
• − Repairs & maintenance: −$1,259
• − Management: −$1,259
• − Depreciation: −$870
• Taxable income: $9,700
• Est. tax owed @ 24.0%: −$2,328
• After-tax cash flow: $7,249/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: Trinity ISD
• NCES district ID: 4843200
• Math proficiency: 27% ▼ -2.00%
• Reading proficiency: 29% ▲ 1.00%
• Median HH income: $37,104
• Composite: 23.31/100
• National rank: #7919
• State rank: #682 of 826 in TX

Livability — Westwood Shores

• Score: 62/100
• State rank: #914
• US rank: #16347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 10,030

Population outlook (Trinity County) Hauer SSP2

• Today (2025): 13,746 people
• By 2030: 13,333 · -3.0%
• By 2040: 12,542 · -8.8%
• By 2050: 11,942 · -13.1%
• By 2075: 10,871 · -20.9%
• By 2100: 9,784 · -28.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Hispanic / Latino 12% Black 10% Two or more races 7%
• Hispanic origin (detail): Mexican 11%
• Common ancestry: Lithuanian 3% Serbian 2% Slovak 2%
• Foreign-born: 4% · Canada
• Languages at home: 89% English-only · Spanish 9% French/Haitian/Cajun 2%

Political lean MEDSL · Trinity

• 2024 margin: Solid R (+67.0) · D 16.2% · R 83.2%
• 2008→2024 swing: -31.3pp toward R · 2008: -35.7pp · 2024: -67.0pp
• All cycles: 2024: R+67.0 2020: R+61.3 2016: R+59.9 2012: R+46.9 2008: R+35.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -0.52%
• Current HPI: 174.6638
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-40.1% since first listed

7 events — show timeline

• 2026-03-28 Price Changed $29,900 HARMLS
• 2026-02-20 Price Changed $34,900 HARMLS
• 2026-01-19 Price Changed $39,900 HARMLS
• 2025-11-14 Listed $49,900 HARMLS
• 2010-07-02 Sold (Public Records) — Public Records
• 2010-07-02 Sold (Public Records) — Public Records
• 2009-10-13 Sold (Public Records) — Public Records

Property tax history

+0.2%/yr

Latest (2025): $823 · -5.5% YoY. Source: county tax records.