CashFlowRE
Sign in Sign up
6308 79th St Unit 1&2 Duplex
D Composite 41.69
Why this score? — see what drove the D 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 +11.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +3.2/5.0
  • Appreciation +0.0/10.0

$429,975

6308 79th St Unit 1&2 · Lubbock, TX 79424
6 bd · 6.0 ba · 3,254 sqft · MultiFamily · 117 Days on market
Built 2013 Good condition 8,952 sqft lot ↓ 5% since listing

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

Multi-family units

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

Listing remarks MLS

$25,000 price improvement!! Welcome to this well-maintained duplex located in the desirable Bacon Crest neighborhood of Lubbock, Texas. Each spacious unit offers 3 bedrooms, 2 full bathrooms, and a 2-car garage, making this property ideal for investors both units occupied. Designed with functionality and comfort in mind, each unit features an open-concept living and dining area, generously sized bedrooms, and a thoughtfully designed kitchen with ample cabinet and counter space. The primary suite includes a private en-suite bath and excellent closet space, while the additional bedrooms provide flexibility for guests, family, or a home office. The 2-car garage offer secure parking and additional storage, and the concrete driveways provide convenient access. Situated in a well-established neighborhood, this property offers close proximity to schools, shopping, dining, and everyday amenities, making it highly attractive to tenants. Expanding your investment portfolio, this duplex presents a fantastic opportunity in a strong Lubbock rental market. Schedule your private showing today.

Key facts

  • Convenient access
  • 8,952 sq ft lot
  • 2 garage spots

Tags

THOUGHTFULLY DESIGNED KITCHENPRIVATE EN-SUITE BATHEXCELLENT CLOSET SPACECONVENIENT ACCESSCLOSE PROXIMITY TO SCHOOLSCLOSE PROXIMITY TO SHOPPING

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 × 3-bed/2-bath units multifamily listed at $430k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative. Per door: $-60/mo.
  • To cash-flow at today's rent, offer at most $413k (4.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $361k (16.0% below list).
  • Recommended offer: $361k (16.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#37 in TX, #1,749 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F.
  • Frenship ISD (urban): math 47% / reading 54% proficiency, ranked #162 of 826 in TX (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Crestview El (math 77% / reading 80%, grade A, #48 of 4,322 statewide, top 1%, 583 students, 29% FRL); Heritage Middle (math 47% / reading 59%, grade C+, #281 of 1,662 statewide, top 18%, 766 students, 42% FRL); Frenship H S (math 44% / reading 65%, grade C-, #379 of 1,632 statewide, top 26%, 3,247 students, 46% FRL) — zoned schools at 39% FRL track the district average.
  • Market conditions: Rents rising (+2.8%/yr); 712 active listings in the ZIP; solid renter incomes; 2,219 units permitted in Lubbock County in 2024 (252 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($97k/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 $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Lubbock County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($391k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $361,000 (16.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. 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.
  11. 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.
  12. 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
0.84%
Cap rate
5.96%
Cash-on-cash
-1.19%
DSCR
0.95
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.75% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.35×
Total profit
$-78,141
Equity at exit
$64,111
10-year hold
IRR
-11.4%
Equity multiple
0.32×
Total profit
$-81,326
Equity at exit
$37,176

Cash invested: $120,393 (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 79424

Rents YoY
2.8%
Active inventory
712
Price-to-rent
19.9×

Monthly cashflow live

Estimated rent
$3,610 high interval (Pro) →
Mortgage (P&I)
$2,255
Tax est. 1.5%
$537 /mo · $6,450/yr
Insurance
$179
HOA
$0
Vacancy / Maint / Mgmt
$758
Net cashflow
$-120

Break-even live

Break-even rent $3,761
Max offer price $412,674
Occupancy floor 98%

Sensitivity live

Price -10% $178 -5% $29 +0% $-120 +5% $-268 +10% $-417
Rent -10% $-405 -5% $-262 +0% $-120 +5% $23 +10% $166
Rate -1.0pp $97 -0.5pp $-10 base $-120 +0.5pp $-231 +1.0pp $-344

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

UnitsBedsBathsEst. rent
Total (2 units) $3,610

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
$107,494
Closing costs
$12,899
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 12 events

  1. 2026-06-10
    pricestatus $429,975 Pending 117 DOM
  2. 2026-06-09
    days on market $449,975 Active 117 DOM
  3. 2026-06-08
    days on market $449,975 Active 116 DOM
  4. 2026-06-07
    days on market $449,975 Active 115 DOM
  5. 2026-06-05
    days on market $449,975 Active 112 DOM
  6. 2026-06-03
    days on market $449,975 Active 111 DOM
  7. 2026-06-02
    days on market $449,975 Active 110 DOM
  8. 2026-06-01
    days on market $449,975 Active 109 DOM
  9. 2026-05-31
    days on market $449,975 Active 108 DOM
  10. 2026-05-30
    days on market $449,975 Active 107 DOM
  11. 2026-04-29
    price $449,975 1095-char remark
    Show marketing remark (1095 chars)

    $25,000 price improvement!! Welcome to this well-maintained duplex located in the desirable Bacon Crest neighborhood of Lubbock, Texas. Each spacious unit offers 3 bedrooms, 2 full bathrooms, and a 2-car garage, making this property ideal for investors both units occupied. Designed with functionality and comfort in mind, each unit features an open-concept living and dining area, generously sized bedrooms, and a thoughtfully designed kitchen with ample cabinet and counter space. The primary suite includes a private en-suite bath and excellent closet space, while the additional bedrooms provide flexibility for guests, family, or a home office. The 2-car garage offer secure parking and additional storage, and the concrete driveways provide convenient access. Situated in a well-established neighborhood, this property offers close proximity to schools, shopping, dining, and everyday amenities, making it highly attractive to tenants. Expanding your investment portfolio, this duplex presents a fantastic opportunity in a strong Lubbock rental market. Schedule your private showing today.

  12. 2026-02-12
    listed $475,000 Active 1095-char remark
    Show marketing remark (1095 chars)

    $25,000 price improvement!! Welcome to this well-maintained duplex located in the desirable Bacon Crest neighborhood of Lubbock, Texas. Each spacious unit offers 3 bedrooms, 2 full bathrooms, and a 2-car garage, making this property ideal for investors both units occupied. Designed with functionality and comfort in mind, each unit features an open-concept living and dining area, generously sized bedrooms, and a thoughtfully designed kitchen with ample cabinet and counter space. The primary suite includes a private en-suite bath and excellent closet space, while the additional bedrooms provide flexibility for guests, family, or a home office. The 2-car garage offer secure parking and additional storage, and the concrete driveways provide convenient access. Situated in a well-established neighborhood, this property offers close proximity to schools, shopping, dining, and everyday amenities, making it highly attractive to tenants. Expanding your investment portfolio, this duplex presents a fantastic opportunity in a strong Lubbock rental market. Schedule your private showing today.

ⓘ 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 5/10 Major 7 d/yr ≥99°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$43,320
− Mortgage interest
−$24,085
− Property taxes
−$6,450
− Insurance
−$2,150
− Repairs & maintenance
−$3,466
− Management
−$3,466
− Depreciation
−$12,508
Taxable loss
−$8,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,113
After-tax cash flow
$678/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 · 10 photos

Good 80/100 Cosmetic rehab

This well-maintained duplex in the Bacon Crest neighborhood is move-in ready with good condition and minimal repairs needed.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Rental trim landscaping — improves curb appeal and attracts tenants

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint exterior — enhances curb appeal
  • Rental trim landscaping — improves curb appeal and attracts tenants

ⓘ 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
Frenship ISD
NCES district ID
4819830
Math proficiency
47% ▼ -8.00%
Reading proficiency
54% ▬ 0.00%
Median HH income
$54,376
Composite
43.59/100
National rank
#2976
State rank
#162 of 826 in TX

Livability — Lubbock

Score
80/100
State rank
#37
US rank
#1749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lubbock, TX
County
Lubbock County · 293,542 people
City population
283,030
Metro
Lubbock, TX
Population (ZIP)
53,478
Household income
$97,231
Rent vs Own
31.0% rent · 69.0% own
Severe rent burden
1958.0

Population outlook (Lubbock County) Hauer SSP2

Today (2025)
345,960 people
By 2030
371,449 · +7.4%
By 2040
424,539 · +22.7%
By 2050
481,150 · +39.1%
By 2075
633,467 · +83.1%
By 2100
746,853 · +115.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 21% Two or more races 12% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 2% Italian 2% Lithuanian 1%
Foreign-born
6% · Canada, China
Languages at home
88% English-only · Spanish 8% Chinese 1% Tagalog/Filipino 1%

Political lean MEDSL · Lubbock

2024 margin
Solid R (+39.5) · D 29.7% · R 69.2% · Other 1.0%
2008→2024 swing
-2.8pp toward R · 2008: -36.7pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.2 2016: R+38.4 2012: R+40.9 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.64%
Current HPI
213.2155
Rent YoY
▲ 2.75%
Metro
Lubbock, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-5.3% since first listed
2 events — show timeline
  • 2026-04-29 Price Changed $449,975 LARMLS
  • 2026-02-12 Listed $475,000 LARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…