CashFlowRE
Sign in Sign up
209 Miles St
B- Composite 66.83
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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +6.5/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

209 Miles St · Longview, TX 75605
3 bd · 2.0 ba · 1,290 sqft · SingleFamily public records · 3 Days on market
Built 1966 0.30 ac lot $132/sqft · 29% below area Est $238k · 29% under

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 2-bath home offering 1,290 square feet of comfortable living space with a 2-car carport in Longview. With thoughtful updates including new flooring, fresh paint, and more, this home is move-in ready and full of character. As you arrive, you’re greeted by a large front yard and a long driveway that provides plenty of parking space. Step inside to a nicely sized living room featuring a beautiful fireplace and unique details that create a warm and inviting atmosphere. The kitchen and dining area offer a functional layout with ample cabinet storage and generous counter space, making it easy to cook, gather, and entertain. Each bedroom and bathroom is comfortably sized, showcasing their own touches of character along with plenty of storage and counter space. The primary suite is spacious and includes a well-designed bathroom with everything you need for everyday comfort. Step outside to a very large backyard—perfect for outdoor activities, pets, or entertaining. With its updates, charm, and spacious outdoor area, this home is a great opportunity in Longview.

Key facts

  • Large front yard
  • Very large backyard
  • Long driveway

Tags

LARGE FRONT YARDLONG DRIVEWAYAMPLE CABINET STORAGEGENEROUS COUNTER SPACEWELL-DESIGNED BATHROOMVERY LARGE BACKYARD

Property features AI

Exterior

  • Parking: Paved parking
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family detached residence; One story
  • Construction: Brick veneer construction; Composition roof; Home warranty included
  • Exterior features: Front porch

Interior

  • Kitchen: Dishwasher; Gas oven; Gas range
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Ceiling fan(s)
  • Interior features: Dishwasher; Gas oven; Gas range; Gas water heater; Wood-burning fireplace
  • Laundry & utility: Gas water heater

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 $170k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 8.7% vs local median 3.0% in Longview — 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 73/100 on livability (#213 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, amenities F.
  • Longview ISD (urban): math 49% / reading 46% proficiency, ranked #244 of 826 in TX (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Longview H S (math 61% / reading 52%, grade C, #357 of 1,632 statewide, top 22%, 2,170 students, 82% FRL, charter) — zoned schools average 82% FRL vs 66% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.5%/yr); 310 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 193 units permitted in Gregg County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y 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: major wind risk, 51% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $170,000

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  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
1.15%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
7.3

CMA / ARV

ARV (median comp)
$237,789
List price
$170,000
Delta
-28.51%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.48% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.83×
Total profit
$-8,314
Equity at exit
$25,348
10-year hold
IRR
3.0%
Equity multiple
1.20×
Total profit
$9,733
Equity at exit
$14,698

Cash invested: $47,600 (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 75605

Rents YoY
1.5%
Active inventory
310
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,949 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$230 /mo · $2,759/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$347

Break-even live

Break-even rent $1,509
Max offer price $170,000
Occupancy floor 77%

Sensitivity live

Price -10% $444 -5% $396 +0% $347 +5% $299 +10% $251
Rent -10% $193 -5% $270 +0% $347 +5% $424 +10% $501
Rate -1.0pp $433 -0.5pp $391 base $347 +0.5pp $303 +1.0pp $259

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
$42,500
Closing costs
$5,100
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 Cordoba Trl Longview, TX 3.0 2.0 1668 $2,200 $1.32 13d 1 0.39mi
301 W Hawkins Pkwy Longview, TX 1.0–2.0 1.0–2.0 691 $2,200 $3.18 13d 5 1.18mi
3637 US Highway 259 Longview, TX 1.0–2.0 1.0–2.0 965 $1,700 $1.76 13d 7 1.27mi
3623 McCann Rd Longview, TX 1.0–3.0 1.0–2.0 990 $2,500 $2.52 13d 7 1.30mi

Listing history 5 events

  1. 2026-05-16
    status Pending 1117-char remark
  2. 2026-05-13
    listed $170,000 Active 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this charming 3-bedroom, 2-bath home offering 1,290 square feet of comfortable living space with a 2-car carport in Longview. With thoughtful updates including new flooring, fresh paint, and more, this home is move-in ready and full of character. As you arrive, you’re greeted by a large front yard and a long driveway that provides plenty of parking space. Step inside to a nicely sized living room featuring a beautiful fireplace and unique details that create a warm and inviting atmosphere. The kitchen and dining area offer a functional layout with ample cabinet storage and generous counter space, making it easy to cook, gather, and entertain. Each bedroom and bathroom is comfortably sized, showcasing their own touches of character along with plenty of storage and counter space. The primary suite is spacious and includes a well-designed bathroom with everything you need for everyday comfort. Step outside to a very large backyard—perfect for outdoor activities, pets, or entertaining. With its updates, charm, and spacious outdoor area, this home is a great opportunity in Longview.

  3. 2026-05-13
    listed $170,000 Active 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this charming 3-bedroom, 2-bath home offering 1,290 square feet of comfortable living space with a 2-car carport in Longview. With thoughtful updates including new flooring, fresh paint, and more, this home is move-in ready and full of character. As you arrive, you’re greeted by a large front yard and a long driveway that provides plenty of parking space. Step inside to a nicely sized living room featuring a beautiful fireplace and unique details that create a warm and inviting atmosphere. The kitchen and dining area offer a functional layout with ample cabinet storage and generous counter space, making it easy to cook, gather, and entertain. Each bedroom and bathroom is comfortably sized, showcasing their own touches of character along with plenty of storage and counter space. The primary suite is spacious and includes a well-designed bathroom with everything you need for everyday comfort. Step outside to a very large backyard—perfect for outdoor activities, pets, or entertaining. With its updates, charm, and spacious outdoor area, this home is a great opportunity in Longview.

  4. 2022-07-21
    soldstatus
    Show marketing remark (241 chars)

    Buyers, here it is in the Judson area and ready for your remodeling touches. Home seems to be solid and has a new roof. 3/2/2, split bedroom arrangement, double side entry carport and sits on two lots with a work shop. Come make it your own.

  5. 2022-06-18
    listed $120,000
    Show marketing remark (241 chars)

    Buyers, here it is in the Judson area and ready for your remodeling touches. Home seems to be solid and has a new roof. 3/2/2, split bedroom arrangement, double side entry carport and sits on two lots with a work shop. Come make it your own.

ⓘ 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
$2,759 · $230/mo
Projected year-2 tax
$3,111 · $259/mo
Expected delta
+$352/yr (+$29/mo · 12.8%)

ⓘ 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 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$23,388
− Mortgage interest
−$9,523
− Property taxes
−$2,759
− Insurance
−$850
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$4,945
Taxable income
$1,569
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$377
After-tax cash flow
$3,793/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
Longview ISD
NCES district ID
4828110
Math proficiency
49% ▼ -4.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$39,837
Composite
39.76/100
National rank
#3889
State rank
#244 of 826 in TX

Livability — Longview

Score
73/100
State rank
#213
US rank
#5287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, TX
County
Gregg County · 128,826 people
City population
103,792
Metro
Longview, TX
Population (ZIP)
35,417
Household income
$73,190
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1465.0

Population outlook (Gregg County) Hauer SSP2

Today (2025)
125,947 people
By 2030
126,542 · +0.5%
By 2040
127,311 · +1.1%
By 2050
127,289 · +1.1%
By 2075
124,954 · -0.8%
By 2100
113,737 · -9.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 15% Hispanic / Latino 7% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Gregg

2024 margin
Solid R (+42.2) · D 28.5% · R 70.7%
2008→2024 swing
-4.6pp toward R · 2008: -37.6pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+36.9 2016: R+41.3 2012: R+39.5 2008: R+37.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.48%
Current HPI
227.957
Rent YoY
▲ 1.48%
Metro
Longview, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+41.7% since first listed
8 events — show timeline
  • 2026-06-02 Sold (MLS) GTAR
  • 2026-06-02 Sold (MLS) LAAR
  • 2026-05-22 Pending LAAR
  • 2026-05-16 Pending GTAR
  • 2026-05-13 Listed $170,000 LAAR
  • 2026-05-13 Listed $170,000 GTAR
  • 2022-07-21 Sold (MLS) LAAR
  • 2022-06-18 Listed $120,000 LAAR

Property tax history

+2.2%/yr

Latest (2025): $2,759 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…