CashFlowRE
Sign in Sign up
1308 Avenue L
A- Composite 83.39
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +7.1/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$85,000

1308 Avenue L · Anson, TX 79501
3 bd · 1.5 ba · 1,694 sqft · SingleFamily public records · 21 Days on market
Built 1940 9,801 sqft lot Est $158k · 46% under

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

Key facts

  • 9,801 sq ft lot
  • Built 1940
  • Listed 20 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/1.5-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#377 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, schools D, employment D.
  • Anson ISD (rural): math 29% / reading 37% proficiency, ranked #565 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 71 active listings in the ZIP; 1 units permitted in Jones County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($588 loan paydown + $4k appreciation (4.1% local appreciation)).
  • Jones County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
3.50%
Cap rate
28.74%
Cash-on-cash
80.19%
DSCR
4.57
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$157,542
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1114 Avenue L 0.14mi 3/2.0 1,726 (+2%) 9mo $109,900 $64 81
1402 Avenue K 0.09mi 3/2.0 1,675 (-1%) 18mo $45,000 $27 78
1500 Avenue M 0.14mi 3/2.0 1,600 (-6%) 12mo $240,000 $150 72
1520 Avenue N 0.21mi 3/2.0 1,574 (-7%) 10mo $60,000 $38 68
1720 Avenue K 0.26mi 2/1.0 (-1) 1,553 (-8%) 5mo $74,900 $48 63
715 Avenue J 0.48mi 3/2.0 1,538 (-9%) 1mo $249,999 $163 60
1719 21st St 0.58mi 3/2.0 1,789 (+6%) 3mo $199,999 $112 59
1732 22nd St 0.60mi 3/2.5 1,646 (-3%) 5mo $129,999 $79 59
531 Avenue N N 0.40mi 3/2.0 1,492 (-12%) 1mo $189,900 $127 59
2212 Avenue N 0.60mi 4/2.0 (+1) 1,612 (-5%) 3mo $180,000 $112 54
1902 Avenue J 0.42mi 4/2.0 (+1) 1,779 (+5%) 17mo $165,000 $93 51
520 Avenue I 0.61mi 3/2.0 1,586 (-6%) 14mo $75,000 $47 48

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

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
85.5%
Equity multiple
5.91×
Total profit
$116,880
Equity at exit
$43,750
10-year hold
IRR
84.3%
Equity multiple
12.27×
Total profit
$268,232
Equity at exit
$72,084

Cash invested: $23,800 (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 79501

Home prices YoY
2.9%
Active inventory
71
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,976 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$279 /mo · $3,354/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$625
Net cashflow
$1,590

Break-even live

Break-even rent $963
Max offer price $85,000
Occupancy floor 42%

Sensitivity live

Price -10% $1,638 -5% $1,614 +0% $1,590 +5% $1,566 +10% $1,542
Rent -10% $1,355 -5% $1,473 +0% $1,590 +5% $1,708 +10% $1,825
Rate -1.0pp $1,633 -0.5pp $1,612 base $1,590 +0.5pp $1,568 +1.0pp $1,546

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
$21,250
Closing costs
$2,550
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. 2026-06-19
    days on market $85,000 Active 21 DOM
  2. 2026-06-18
    days on market $85,000 Active 20 DOM
  3. 2026-06-17
    days on market $85,000 Active 19 DOM
  4. 2026-06-16
    days on market $85,000 Active 18 DOM
  5. 2026-06-15
    price $85,000 Active 17 DOM
  6. 2026-06-15
    days on market $98,500 Active 17 DOM
  7. 2026-06-14
    days on market $98,500 Active 15 DOM
  8. 2026-06-13
    days on market $98,500 Active 14 DOM
  9. 2026-06-10
    days on market $98,500 Active 12 DOM
  10. 2026-06-09
    days on market $98,500 Active 11 DOM
  11. 2026-06-08
    days on market $98,500 Active 10 DOM
  12. 2026-06-07
    days on market $98,500 Active 9 DOM
  13. 2026-06-03
    days on market $98,500 Active 5 DOM
  14. 2026-06-02
    days on market $98,500 Active 4 DOM
  15. 2026-06-01
    days on market $98,500 Active 3 DOM
  16. 2026-05-31
    days on market $98,500 Active 2 DOM
  17. 2026-05-21
    listed $98,500 Active
  18. 2022-10-06
    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
$3,354 · $279/mo
Projected year-2 tax
$3,354 · $279/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$35,711
− Mortgage interest
−$4,761
− Property taxes
−$3,354
− Insurance
−$425
− Repairs & maintenance
−$2,857
− Management
−$2,857
− Depreciation
−$2,473
Taxable income
$18,985
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,556
After-tax cash flow
$14,528/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
Anson ISD
NCES district ID
4808400
Math proficiency
29% ▼ -9.00%
Reading proficiency
37% ▼ -3.00%
Median HH income
$45,223
Composite
28.21/100
National rank
#6805
State rank
#565 of 826 in TX

Livability — Anson

Score
70/100
State rank
#377
US rank
#7976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anson, TX
City population
2,635
Population (ZIP)
2,635

Population outlook (Jones County) Hauer SSP2

Today (2025)
19,845 people
By 2030
20,213 · +1.9%
By 2040
21,446 · +8.1%
By 2050
22,499 · +13.4%
By 2075
23,272 · +17.3%
By 2100
20,420 · +2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 31% Two or more races 12% Black 2%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Slovak 4% Serbian 2% Scotch-Irish 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
81% English-only · Spanish 19%

Political lean MEDSL · Jones

2024 margin
Solid R (+73.2) · D 13.1% · R 86.2%
2008→2024 swing
-27.1pp toward R · 2008: -46.1pp · 2024: -73.2pp
All cycles
2024: R+73.2 2020: R+69.1 2016: R+65.4 2012: R+54.5 2008: R+46.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
148.5884
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

2 events — show timeline
  • 2026-05-21 Listed $98,500 FSBO.com
  • 2022-10-06 Sold (Public Records) Public Records

Property tax history

+7.2%/yr

Latest (2025): $3,354 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…