CashFlowRE
Sign in Sign up
11548 Jenny Rd Triplex
B Composite 74.07
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 +7.5/15.0
  • Appreciation +4.5/10.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0

$220,000

11548 Jenny Rd · Socorro, TX 79927
1 bd · 1.0 ba · 692 sqft · MultiFamily public records · 28 Days on market
Built 1982 5,394 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Investment opportunity with endless potential!This unique triplex sits on a spacious corner lot and offers three separate living spaces, making it ideal for rental income, multi-generational living, or an owner-occupant looking to offset their mortgage. The property features ample parking, covered carport areas, and a walled perimeter for added privacy. Conveniently located with easy access to main roads, shopping, dining, and schools. Space #1 offers a great studio area with kitchen and restroom. Space #2 offers 2 bedrooms and 1 bathroom. Space #3 has 1 bedroom and 1 bathroom. All with great space indoor and out.

Key facts

  • Ample parking
  • Walled perimeter
  • Triplex

Tags

TRIPLEXCORNER LOTSEPARATE LIVING SPACESAMPLE PARKINGCOVERED CARPORT AREASWALLED PERIMETER

Property features AI

Finance

  • Other: No special listing conditions

Exterior

  • Parking: Covered parking
  • Utilities: All utilities available; Electric available; Natural gas available
  • Home design: Triplex; Total building area approximately 2060
  • Construction: Stucco construction; Shingle roof
  • Exterior features: Shingle roof; Stucco exterior; Lot about 0.12 acres

Interior

  • Kitchen: Refrigerator; Range hood; Microwave; Free-standing gas oven
  • Flooring: Tile; Vinyl
  • Heating & cooling: Refrigerated cooling; Heating details listed in remarks
  • Interior features: Tile and vinyl flooring; See remarks for heating details
  • Laundry & utility: Washer hookup

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 2×1bd/1ba + 1×2bd/1ba units multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $966 ($12k/yr) — positive. Per door: $322/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $217k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#830 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Socorro ISD (urban): math 23% / reading 36% proficiency, ranked #624 of 826 in TX (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Campestre El (math 17% / reading 27%, grade F, #3,333 of 4,322 statewide, top 80%, 495 students, 91% FRL); Socorro Middle (math 14% / reading 27%, grade F, #1,407 of 1,662 statewide, top 86%, 540 students, 92% FRL); Socorro H S (math 13% / reading 35%, grade F, #1,333 of 1,632 statewide, top 82%, 2,484 students, 87% FRL) — zoned schools average 90% FRL vs 66% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.3%/yr); 219 active listings in the ZIP; 2,196 units permitted in El Paso County in 2024 (143 in 5+ unit buildings).
  • At $3,430/mo this rent would consume 77% of the median local household income ($54k/yr) (locally 732% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • El Paso County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-0.9% appreciation + 5.3% rent growth), your $62k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y 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: property tax is 2.7% of price.
  • Climate carrying-cost: extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,700 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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
1.56%
Cap rate
11.56%
Cash-on-cash
18.81%
DSCR
1.84
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.93% appreciation · 5.29% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
1.87×
Total profit
$53,875
Equity at exit
$53,807
10-year hold
IRR
25.8%
Equity multiple
3.93×
Total profit
$180,249
Equity at exit
$57,101

Cash invested: $61,600 (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 79927

Home prices YoY
-0.4%
Rents YoY
5.3%
Active inventory
219
Price-to-rent
18.3×

Monthly cashflow live

Estimated rent
$3,430 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$499 /mo · $5,983/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$720
Net cashflow
$966

Break-even live

Break-even rent $2,208
Max offer price $220,000
Occupancy floor 67%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,432
Total (3 units) $3,430

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
$55,000
Closing costs
$6,600
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 39 events

  1. 2026-06-18
    days on market $220,000 Active 28 DOM
  2. 2026-06-17
    days on market $220,000 Active 27 DOM
  3. 2026-06-16
    days on market $220,000 Active 26 DOM
  4. 2026-06-15
    days on market $220,000 Active 25 DOM
  5. 2026-06-13
    days on market $220,000 Active 23 DOM
  6. 2026-06-10
    days on market $220,000 Active 20 DOM
  7. 2026-06-09
    days on market $220,000 Active 19 DOM
  8. 2026-06-08
    days on market $220,000 Active 18 DOM
  9. 2026-06-07
    days on market $220,000 Active 17 DOM
  10. 2026-06-05
    days on market $220,000 Active 14 DOM
  11. 2026-06-03
    days on market $220,000 Active 13 DOM
  12. 2026-06-03
    days on market $220,000 Active 12 DOM
  13. 2026-06-01
    days on market $220,000 Active 11 DOM
  14. 2026-05-31
    days on market $220,000 Active 10 DOM
  15. 2026-05-13
    listed $220,000 Active
  16. 2024-08-27
    historical
  17. 2024-08-23
    price $205,000
  18. 2024-08-19
    price $224,777
  19. 2024-08-16
    price $225,000
  20. 2024-07-30
    price $227,995
  21. 2024-07-17
    price $229,997
  22. 2024-06-25
    price $230,000
  23. 2024-06-13
    listed $235,000 Active
  24. 2023-12-27
    soldstatus
  25. 2023-12-03
    historical $700
  26. 2023-11-30
    listed $700
  27. 2023-11-23
    historical $700
  28. 2023-11-23
    listed $700
  29. 2023-04-17
    soldstatus
  30. 2023-02-21
    status Pending
  31. 2022-11-29
    listed $165,000 Active
  32. 2018-05-31
    historical
  33. 2017-11-09
    price $99,995
  34. 2017-09-29
    status Pending Accept Offers
  35. 2017-09-06
    status Pending
  36. 2017-05-16
    listed $105,000 Active
  37. 2015-02-17
    soldstatus
  38. 2014-08-19
    listed $88,950
  39. 1987-04-23
    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
$5,983 · $499/mo
Projected year-2 tax
$5,983 · $499/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$41,160
− Mortgage interest
−$12,323
− Property taxes
−$5,983
− Insurance
−$1,100
− Repairs & maintenance
−$3,293
− Management
−$3,293
− Depreciation
−$6,400
Taxable income
$8,768
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,104
After-tax cash flow
$9,485/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
Socorro ISD
NCES district ID
4840710
Math proficiency
23% ▼ -34.00%
Reading proficiency
36% ▼ -14.00%
Median HH income
$49,318
Composite
25.67/100
National rank
#7396
State rank
#624 of 826 in TX

Livability — Socorro

Score
63/100
State rank
#830
US rank
#14960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Socorro, TX
County
El Paso County · 761,266 people
City population
44,444
Metro
El Paso, TX
Population (ZIP)
44,444
Household income
$53,652
Rent vs Own
19.2% rent · 80.8% own
Severe rent burden
732.0

Population outlook (El Paso County) Hauer SSP2

Today (2025)
897,899 people
By 2030
922,694 · +2.8%
By 2040
960,492 · +7.0%
By 2050
982,919 · +9.5%
By 2075
997,266 · +11.1%
By 2100
900,630 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (97%)
Race & ethnicity
Hispanic / Latino 97% Two or more races 39% Native American 2% White 2%
Hispanic origin (detail)
Mexican 94%
Foreign-born
34% · Canada
Languages at home
16% English-only · Spanish 84%

Political lean MEDSL · El Paso

2024 margin
D (+15.1) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
-17.4pp toward R · 2008: 32.5pp · 2024: 15.1pp
All cycles
2024: D+15.1 2020: D+35.1 2016: D+43.2 2012: D+32.6 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.93%
Current HPI
239.646
Rent YoY
▲ 5.29%
Metro
El Paso, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+147.3% since first listed
25 events — show timeline
  • 2026-05-13 Listed $220,000 GEPARMLS
  • 2024-08-27 Listing Removed GEPARMLS
  • 2024-08-23 Price Changed $205,000 GEPARMLS
  • 2024-08-19 Price Changed $224,777 GEPARMLS
  • 2024-08-16 Price Changed $225,000 GEPARMLS
  • 2024-07-30 Price Changed $227,995 GEPARMLS
  • 2024-07-17 Price Changed $229,997 GEPARMLS
  • 2024-06-25 Price Changed $230,000 GEPARMLS
  • 2024-06-13 Listed $235,000 GEPARMLS
  • 2023-12-27 Sold (Public Records) Public Records
  • 2023-12-03 Rental Removed $700 APPFOLIO
  • 2023-11-30 Listed for Rent $700 APPFOLIO
  • 2023-11-23 Rental Removed $700 APPFOLIO
  • 2023-11-23 Listed for Rent $700 APPFOLIO
  • 2023-04-17 Sold (Public Records) Public Records
  • 2023-02-21 Pending GEPARMLS
  • 2022-11-29 Listed $165,000 GEPARMLS
  • 2018-05-31 Listing Removed GEPARMLS
  • 2017-11-09 Price Changed $99,995 GEPARMLS
  • 2017-09-29 Relisted GEPARMLS
  • 2017-09-06 Pending GEPARMLS
  • 2017-05-16 Listed $105,000 GEPARMLS
  • 2015-02-17 Sold (Public Records) Public Records
  • 2014-08-19 Listed $88,950 GEPARMLS
  • 1987-04-23 Sold (Public Records) Public Records

Property tax history

+10.7%/yr

Latest (2025): $5,983 · -8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…