CashFlowRE
Sign in Sign up
148 E Boundary St
C Composite 55.59
Why this score? — see what drove the C 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 +18.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.6/10.0
  • Schools +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$187,500

148 E Boundary St · Giddings, TX 78942
3 bd · 2.0 ba · 1,430 sqft · SingleFamily public records · 207 Days on market
Built 1965 8,624 sqft lot $131/sqft · 18% below area Est $228k · 18% under ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Situated in Giddings, TX, this 3-bedroom, 2-bath home is just a few finishing touches away from becoming an ideal cozy retreat, an opportunity you won’t want to miss. With its charming features and recent updates, this property is a canvas ready for your personal flair. Imagine sipping your morning coffee on the porch, surrounded by the natural beauty of large, shade-giving trees. The potential for a vibrant garden or a playful backyard space is right at your fingertips, perfect for family gatherings or a tranquil escape. Inside, the living room's wood-burning “Earth Stove” offers warm, cozy evenings during the cooler months, while the newly installed windows invite plenty of natural light. The fresh paint and new flooring provide a modern touch, ensuring that the home feels welcoming and fresh. The kitchen stands as a blank canvas, awaiting your creative vision to transform it into a culinary haven. Whether you dream of a sleek, modern design or a rustic, farmhouse feel, the possibilities are endless. This home isn't just a place to live, it's a place to grow, to create, and to enjoy life's moments. Whether you're an investor seeking a promising project, or a family looking for a new chapter, this Giddings gem is ready to be a part of your story. Don’t wait to make this charming house your home. Schedule your visit today and start envisioning your future here.

Key facts

  • Updated living room
  • Fully fenced
  • Enhanced privacy

Tags

CORNER LOTFULLY FENCEDENHANCED PRIVACYCUL-DE-SACUPDATED LIVING ROOMWOOD-BURNING FIREPLACE

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/2.0-bath single-family listed at $188k.

Deal economics

  • At list price, monthly cash flow is $169 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (4.0% below list).
  • Recommended offer: $165k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.5% in Giddings — 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 64/100 on livability (#751 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Giddings ISD (rural): math 45% / reading 45% proficiency, ranked #270 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 18 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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

  • Climate carrying-cost: severe wind risk, 91% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 207 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 1965 — 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. 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 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
0.96%
Cap rate
7.38%
Cash-on-cash
3.87%
DSCR
1.17
GRM
8.7

CMA / ARV

ARV (median comp)
$228,469
List price
$187,500
Delta
-17.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
751 N Burleson St 0.19mi 3/2.0 1,355 (-5%) 3mo $185,000 $137 80
870 N Waco St 0.29mi 3/2.0 1,387 (-3%) 24mo $269,000 $194 62
1081 N Navarro St 0.51mi 3/2.0 1,488 (+4%) 11mo $315,000 $212 60
401 Clark Ln 0.69mi 3/2.0 1,516 (+6%) 6mo $333,900 $220 53
1262 E Washington St 0.75mi 3/2.0 1,509 (+6%) 19mo $294,500 $195 40
310 S Caldwell St 0.73mi 3/2.0 1,510 (+6%) 23mo $300,000 $199 37
253 S Madison St 0.66mi 2/2.0 (-1) 1,644 (+15%) 22mo $259,900 $158 21

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
-10.2%
Equity multiple
0.63×
Total profit
$-19,589
Equity at exit
$27,957
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-3,157
Equity at exit
$16,212

Cash invested: $52,500 (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 78942

Home prices YoY
-17.2%
Active inventory
91
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$983
Tax from tax record
$191 /mo · $2,294/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$169

Break-even live

Break-even rent $1,585
Max offer price $187,500
Occupancy floor 86%

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
$46,875
Closing costs
$5,625
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
199 Cactus St Giddings, TX 3.0 2.0 1350 $1,800 $1.33 17d 1 0.32mi

Listing history 20 events

  1. 2026-06-18
    days on market $187,500 Active 207 DOM
  2. 2026-06-17
    days on market $187,500 Active 206 DOM
  3. 2026-06-16
    days on market $187,500 Active 205 DOM
  4. 2026-06-15
    days on market $187,500 Active 204 DOM
  5. 2026-06-13
    days on market $187,500 Active 202 DOM
  6. 2026-06-12
    days on market $187,500 Active 201 DOM
  7. 2026-06-09
    days on market $187,500 Active 198 DOM
  8. 2026-06-08
    days on market $187,500 Active 197 DOM
  9. 2026-06-08
    days on market $187,500 Active 196 DOM
  10. 2026-06-03
    days on market $187,500 Active 192 DOM
  11. 2026-06-02
    days on market $187,500 Active 191 DOM
  12. 2026-06-01
    days on market $187,500 Active 190 DOM
  13. 2026-05-31
    days on market $187,500 Active 189 DOM
  14. 2026-02-21
    price $187,500 1407-char remark
    Show marketing remark (1407 chars)

    Situated in Giddings, TX, this 3-bedroom, 2-bath home is just a few finishing touches away from becoming an ideal cozy retreat, an opportunity you won’t want to miss. With its charming features and recent updates, this property is a canvas ready for your personal flair. Imagine sipping your morning coffee on the porch, surrounded by the natural beauty of large, shade-giving trees. The potential for a vibrant garden or a playful backyard space is right at your fingertips, perfect for family gatherings or a tranquil escape. Inside, the living room's wood-burning “Earth Stove” offers warm, cozy evenings during the cooler months, while the newly installed windows invite plenty of natural light. The fresh paint and new flooring provide a modern touch, ensuring that the home feels welcoming and fresh. The kitchen stands as a blank canvas, awaiting your creative vision to transform it into a culinary haven. Whether you dream of a sleek, modern design or a rustic, farmhouse feel, the possibilities are endless. This home isn't just a place to live, it's a place to grow, to create, and to enjoy life's moments. Whether you're an investor seeking a promising project, or a family looking for a new chapter, this Giddings gem is ready to be a part of your story. Don’t wait to make this charming house your home. Schedule your visit today and start envisioning your future here.

  15. 2025-11-23
    listed $189,500 Active 1407-char remark
    Show marketing remark (1407 chars)

    Situated in Giddings, TX, this 3-bedroom, 2-bath home is just a few finishing touches away from becoming an ideal cozy retreat, an opportunity you won’t want to miss. With its charming features and recent updates, this property is a canvas ready for your personal flair. Imagine sipping your morning coffee on the porch, surrounded by the natural beauty of large, shade-giving trees. The potential for a vibrant garden or a playful backyard space is right at your fingertips, perfect for family gatherings or a tranquil escape. Inside, the living room's wood-burning “Earth Stove” offers warm, cozy evenings during the cooler months, while the newly installed windows invite plenty of natural light. The fresh paint and new flooring provide a modern touch, ensuring that the home feels welcoming and fresh. The kitchen stands as a blank canvas, awaiting your creative vision to transform it into a culinary haven. Whether you dream of a sleek, modern design or a rustic, farmhouse feel, the possibilities are endless. This home isn't just a place to live, it's a place to grow, to create, and to enjoy life's moments. Whether you're an investor seeking a promising project, or a family looking for a new chapter, this Giddings gem is ready to be a part of your story. Don’t wait to make this charming house your home. Schedule your visit today and start envisioning your future here.

  16. 2024-10-22
    price
  17. 2024-07-24
    listed Active
  18. 2023-08-10
    listed Active
  19. 2022-09-09
    soldstatus
  20. 2005-08-27
    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
$2,294 · $191/mo
Projected year-2 tax
$3,431 · $286/mo
Expected delta
+$1,138/yr (+$95/mo · 49.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 91% 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
$21,600
− Mortgage interest
−$10,503
− Property taxes
−$2,294
− Insurance
−$938
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$5,455
Taxable loss
−$1,045
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$251
After-tax cash flow
$2,284/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
Giddings ISD
NCES district ID
4820640
Math proficiency
45% ▬ 0.00%
Reading proficiency
45% ▲ 4.00%
Median HH income
$46,580
Composite
38.32/100
National rank
#4226
State rank
#270 of 826 in TX

Livability — Giddings

Score
64/100
State rank
#751
US rank
#13837

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Giddings, TX
Population (ZIP)
9,858

Population outlook (Lee County) Hauer SSP2

Today (2025)
17,796 people
By 2030
18,082 · +1.6%
By 2040
18,377 · +3.3%
By 2050
17,950 · +0.9%
By 2075
16,005 · -10.1%
By 2100
13,413 · -24.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 51% Hispanic / Latino 34% Black 12% Two or more races 10% Native American 3%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Lithuanian 2% Romanian 2% Portuguese 2%
Foreign-born
10% · Canada
Languages at home
73% English-only · Spanish 26% German/W. Germanic 1%

Political lean MEDSL · Lee

2024 margin
Solid R (+60.4) · D 19.5% · R 79.9%
2008→2024 swing
-24.2pp toward R · 2008: -36.3pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+55.7 2016: R+55.6 2012: R+46.3 2008: R+36.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.66%
Current HPI
205.1633
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

-1.1% since first listed
7 events — show timeline
  • 2026-02-21 Price Changed $187,500 Unlock MLS
  • 2025-11-23 Listed $189,500 Unlock MLS
  • 2024-10-22 Price Changed Unlock MLS
  • 2024-07-24 Listed Unlock MLS
  • 2023-08-10 Listed Unlock MLS
  • 2022-09-09 Sold (Public Records) Public Records
  • 2005-08-27 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2025): $2,294 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…