CashFlowRE
Sign in Sign up
323 W 6th St
B+ Composite 75.53
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 +6.7/10.0
  • Schools +3.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$34,999

323 W 6th St · Spur, TX 79370
2 bd · 1.0 ba · 900 sqft · SingleFamily public records · 407 Days on market
Built 1955 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SMALL TOWN LIVING! Discover the charm of small-town living in this delightful 2 bed, 1 bath home located in Spur, Texas. Embrace the serene community atmosphere while enjoying easy access to major highways for convenient travel. With Lubbock, Texas just an hour's drive away, you'll have access to city amenities while still enjoying the tranquility of rural life. Take advantage of this prime location to personalize your new home with your own touches and renovations. 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 home.

Key facts

  • Prime location
  • 0.23 acre lot
  • Built 1955

Tags

EASY ACCESS TO MAJOR HIGHWAYSPRIME LOCATION

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 $35k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($866 rent vs $35k).
  • Recommended offer: $31k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,138 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, schools F, crime F.
  • Spur ISD (rural): math 35% / reading 40% proficiency, ranked #841 of 1,141 in TX (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($242 loan paydown + $1k appreciation (3.4% local appreciation)).
  • Dickens County population projected at -34% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.4% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 407 days — a 12% lower offer ($31k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $30,799 (12.0% below list)

Questions for the listing agent

  1. It's been on market 407 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 1955 — 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. 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?
  7. 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.
  8. 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.
  9. 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
2.47%
Cap rate
21.49%
Cash-on-cash
54.26%
DSCR
3.41
GRM
3.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
59.8%
Equity multiple
4.39×
Total profit
$33,263
Equity at exit
$16,601
10-year hold
IRR
59.0%
Equity multiple
8.95×
Total profit
$77,895
Equity at exit
$26,277

Cash invested: $9,800 (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 79370

Home prices YoY
4.1%
Active inventory
14
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$866 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$43 /mo · $516/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$443

Break-even live

Break-even rent $305
Max offer price $34,999
Occupancy floor 44%

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
$8,750
Closing costs
$1,050
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 16 events

  1. 2026-06-18
    days on market $34,999 Active 407 DOM
  2. 2026-06-17
    days on market $34,999 Active 406 DOM
  3. 2026-06-16
    days on market $34,999 Active 405 DOM
  4. 2026-06-15
    days on market $34,999 Active 404 DOM
  5. 2026-06-15
    days on market $34,999 Active 403 DOM
  6. 2026-06-13
    days on market $34,999 Active 402 DOM
  7. 2026-06-12
    days on market $34,999 Active 401 DOM
  8. 2026-06-09
    days on market $34,999 Active 398 DOM
  9. 2026-06-08
    days on market $34,999 Active 397 DOM
  10. 2026-06-08
    days on market $34,999 Active 396 DOM
  11. 2026-06-07
    days on market $34,999 Active 395 DOM
  12. 2026-06-03
    days on market $34,999 Active 392 DOM
  13. 2026-06-02
    days on market $34,999 Active 391 DOM
  14. 2026-06-01
    days on market $34,999 Active 390 DOM
  15. 2026-05-31
    days on market $34,999 Active 389 DOM
  16. 2025-05-07
    listed $34,999 Active 695-char remark
    Show marketing remark (695 chars)

    SMALL TOWN LIVING! Discover the charm of small-town living in this delightful 2 bed, 1 bath home located in Spur, Texas. Embrace the serene community atmosphere while enjoying easy access to major highways for convenient travel. With Lubbock, Texas just an hour's drive away, you'll have access to city amenities while still enjoying the tranquility of rural life. Take advantage of this prime location to personalize your new home with your own touches and renovations. 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 home.

ⓘ 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
$516 · $43/mo
Projected year-2 tax
$640 · $53/mo
Expected delta
+$124/yr (+$10/mo · 24.1%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$10,394
− Mortgage interest
−$1,960
− Property taxes
−$516
− Insurance
−$175
− Repairs & maintenance
−$831
− Management
−$831
− Depreciation
−$1,018
Taxable income
$5,061
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,215
After-tax cash flow
$4,103/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
Spur ISD
NCES district ID
4800002
Math proficiency
35% ▬ 0.00%
Reading proficiency
40% ▲ 5.00%
Median HH income
$36,631
Composite
33.67/100
National rank
#10452
State rank
#841 of 1141 in TX

Livability — Spur

Score
59/100
State rank
#1138
US rank
#20062

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spur, TX
Population (ZIP)
1,217

Population outlook (Dickens County) Hauer SSP2

Today (2025)
1,879 people
By 2030
1,720 · -8.5%
By 2040
1,443 · -23.2%
By 2050
1,249 · -33.5%
By 2075
971 · -48.3%
By 2100
774 · -58.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 32% Two or more races 4% Native American 1%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Slovak 3% Lithuanian 1% Scotch-Irish 1%
Foreign-born
3% · Canada
Languages at home
78% English-only · Spanish 22%

Political lean MEDSL · Dickens

2024 margin
Solid R (+70.3) · D 14.7% · R 85.0%
2008→2024 swing
-19.3pp toward R · 2008: -51.0pp · 2024: -70.3pp
All cycles
2024: R+70.3 2020: R+73.2 2016: R+69.0 2012: R+56.6 2008: R+51.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.44%
Current HPI
87.075
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 event — show timeline
  • 2025-05-07 Listed $34,999 HARMLS

Property tax history

+5.9%/yr

Latest (2025): $516 · +23.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…