CashFlowRE
Sign in Sign up
108 J Ave
A- Composite 80.08
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 +5.0/10.0
  • Schools +3.9/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$59,019

108 J Ave · Christine, TX 78012
2 bd · 1.0 ba · 1,082 sqft · SingleFamily · 432 Days on market
Built 1950 Poor condition 3,497 sqft lot $55/sqft · 28% below area Est $82k · 28% under ↓ 8% since listing

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

Listing remarks MLS

FIXER UPPER! 108 Ave J is a lovely fixer-upper home available in Christine, TX ready for you to renovate it to your own vision. With 1,082 sqft. of living space, you will have ample room to create a fantastic home. The location is just as good, here you will be approximately one hour away from San Antonio. TX-16 is down the road, and there is a long list of local parks, restaurant chains, and grocery stores nearby. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

Key facts

  • Restaurant chains
  • Grocery stores
  • Local parks

Tags

LOCAL PARKSRESTAURANT CHAINSGROCERY STORES

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-bed/1.0-bath single-family listed at $59k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $386 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Recommended offer: $52k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#1,399 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Jourdanton ISD (town): math 46% / reading 44% proficiency, ranked #258 of 826 in TX (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 active listings in the ZIP; 224 units permitted in Atascosa County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($408 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Atascosa County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 432 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $51,936 (12.0% below list)

Questions for the listing agent

  1. It's been on market 432 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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 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
1.70%
Cap rate
14.14%
Cash-on-cash
28.02%
DSCR
2.25
GRM
4.9

CMA / ARV

ARV (median comp)
$81,788
List price
$59,019
Delta
-27.84%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 5th St 0.43mi 3/2.0 (+1) 924 (-15%) 19mo $89,000 $96 31

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

Projected returns pro-forma

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

5-year hold
IRR
34.0%
Equity multiple
2.92×
Total profit
$31,702
Equity at exit
$26,537
10-year hold
IRR
34.2%
Equity multiple
5.75×
Total profit
$78,442
Equity at exit
$40,897

Cash invested: $16,525 (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 78012

Active inventory
20
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,005 medium interval (Pro) →
Mortgage (P&I)
$310
Tax est. 1.5%
$74 /mo · $885/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$386

Break-even live

Break-even rent $516
Max offer price $59,019
Occupancy floor 57%

Sensitivity live

Price -10% $427 -5% $406 +0% $386 +5% $365 +10% $345
Rent -10% $307 -5% $346 +0% $386 +5% $426 +10% $465
Rate -1.0pp $416 -0.5pp $401 base $386 +0.5pp $371 +1.0pp $355

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
$14,755
Closing costs
$1,771
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 17 events

  1. 2026-06-21
    days on market $59,019 Active 432 DOM
  2. 2026-06-18
    days on market $59,019 Active 430 DOM
  3. 2026-06-17
    days on market $59,019 Active 429 DOM
  4. 2026-06-16
    days on market $59,019 Active 428 DOM
  5. 2026-06-15
    days on market $59,019 Active 427 DOM
  6. 2026-06-13
    days on market $59,019 Active 425 DOM
  7. 2026-06-12
    days on market $59,019 Active 424 DOM
  8. 2026-06-10
    days on market $59,019 Active 421 DOM
  9. 2026-06-08
    days on market $59,019 Active 420 DOM
  10. 2026-06-08
    days on market $59,019 Active 419 DOM
  11. 2026-06-07
    days on market $59,019 Active 418 DOM
  12. 2026-06-03
    days on market $59,019 Active 415 DOM
  13. 2026-06-02
    days on market $59,019 Active 414 DOM
  14. 2026-06-01
    days on market $59,019 Active 413 DOM
  15. 2026-05-31
    days on market $59,019 Active 412 DOM
  16. 2026-04-16
    price $59,019 647-char remark
    Show marketing remark (647 chars)

    FIXER UPPER! 108 Ave J is a lovely fixer-upper home available in Christine, TX ready for you to renovate it to your own vision. With 1,082 sqft. of living space, you will have ample room to create a fantastic home. The location is just as good, here you will be approximately one hour away from San Antonio. TX-16 is down the road, and there is a long list of local parks, restaurant chains, and grocery stores nearby. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

  17. 2025-04-14
    listed $64,019 Active 647-char remark
    Show marketing remark (647 chars)

    FIXER UPPER! 108 Ave J is a lovely fixer-upper home available in Christine, TX ready for you to renovate it to your own vision. With 1,082 sqft. of living space, you will have ample room to create a fantastic home. The location is just as good, here you will be approximately one hour away from San Antonio. TX-16 is down the road, and there is a long list of local parks, restaurant chains, and grocery stores nearby. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream property.

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥112°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$12,057
− Mortgage interest
−$3,306
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$1,717
Taxable income
$3,925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$942
After-tax cash flow
$3,689/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.

Condition & rehab AI · 1 photo

Poor 20/100 Extensive rehab

This fixer-upper home requires extensive repairs and updates to its exterior, roof, siding, and deck. Painting and structural repairs will significantly enhance its resale and rental value.

Repairs flagged

  • Major siding — Severe weathering and peeling
  • Major roof — Visible damage
  • Major deck — Worn and damaged

Value-add opportunities

  • Both painting and repainting — Enhances curb appeal and interior aesthetics
  • Both roof repair — Critical for structural integrity and safety
  • Both siding repair and replacement — Improves home's appearance and energy efficiency
  • Both deck repair and replacement — Enhances outdoor living space and safety

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Severe weathering and peeling Major $15,000–50,000
roof · Visible damage Major $15,000–50,000
deck · Worn and damaged Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both painting and repainting — Enhances curb appeal and interior aesthetics
  • Both roof repair — Critical for structural integrity and safety
  • Both siding repair and replacement — Improves home's appearance and energy efficiency
  • Both deck repair and replacement — Enhances outdoor living space and safety

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Jourdanton ISD
NCES district ID
4824960
Math proficiency
46% ▼ -3.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$51,581
Composite
38.81/100
National rank
#4116
State rank
#258 of 826 in TX

Livability — Christine

Score
54/100
State rank
#1399
US rank
#23999

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Christine, TX
Population (ZIP)
364

Population outlook (Atascosa County) Hauer SSP2

Today (2025)
57,233 people
By 2030
61,729 · +7.9%
By 2040
71,122 · +24.3%
By 2050
80,906 · +41.4%
By 2075
106,134 · +85.4%
By 2100
122,415 · +113.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (100%)
Race & ethnicity
Hispanic / Latino 100% Two or more races 57%
Hispanic origin (detail)
Mexican 100%
Common ancestry
Russian 2%
Foreign-born
13% · Canada
Languages at home
36% English-only · Spanish 64%

Political lean MEDSL · Atascosa

2024 margin
Solid R (+43.3) · D 27.9% · R 71.3%
2008→2024 swing
-32.8pp toward R · 2008: -10.5pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+34.0 2016: R+29.1 2012: R+18.3 2008: R+10.5

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-7.8% since first listed
2 events — show timeline
  • 2026-04-16 Price Changed $59,019 HARMLS
  • 2025-04-14 Listed $64,019 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…