30-Plex
4523-4535 Reiger Ave · Dallas, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
- DSCR +10.0/10.0
- 1% rule +9.9/10.0
- Appreciation +7.1/10.0
- Livability +4.0/5.0
- Schools +3.4/10.0
- Rent growth +2.5/5.0
- Condition / age +2.2/5.0
$2,640,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 30 units. confirmed
5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.
Listing remarks
Prime opportunity to purchase two apartments (30 units) in east Dallas sitting on roughly 35,700 sq ft of land, zoned PD-98. Emerald Isle is vacant and ready for a full rehab while El Caro is leased at 83% occupancy. This location is close to all things East Dallas as well as Deep Ellum, Baylor Hospital, the Santa Fe Trail, etc.
Key facts
- Vacant lot
- 50
- Two apartments
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 30 × 2-bed/1-bath units multifamily listed at $2.64M. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $15k ($180k/yr) — positive. Per door: $500/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($39k rent vs $2.64M).
- Recommended offer: $2.48M (6.0% below list) — sets the bar for market timing.
- Cap rate 13.1% vs local median 2.3% in Dallas — 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 81/100 on livability (#24 in TX, #1,380 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
- Dallas ISD (urban): math 31% / reading 36% proficiency, ranked #559 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Ignacio Zaragoza El (math 37% / reading 32%, grade F, #1,995 of 4,322 statewide, top 50%, 292 students, 92% FRL); Alex W Spence Talented/Gifted Academy (math 35% / reading 41%, grade F, #717 of 1,662 statewide, top 44%, 599 students, 84% FRL); North Dallas H S (math 30% / reading 31%, grade F, #1,085 of 1,632 statewide, top 67%, 1,261 students, 82% FRL) — zoned schools at 86% FRL track the district average.
- Market conditions: 20 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
Forward outlook
- In year one you build about $129k of equity ($18k loan paydown + $110k appreciation (4.2% local appreciation)).
- Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (4.2% appreciation + 3.0% rent growth), your $739k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$207k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 81 days — a 6% lower offer ($2.48M) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% 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.
Questions for the listing agent
- It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.49% ✓
- Cap rate
- 13.12%
- Cash-on-cash
- 24.36%
- DSCR
- 2.08
- GRM
- 5.6
CMA / ARV
- ARV (median comp)
- $4,273,184
- List price
- $2,640,000
- Delta
- -38.22%
- Verdict
- UNDERPRICED
- Comps
- 2 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4914 Live Oak St | 0.64mi | 4/4.5 | 5,177 (-5%) | 3mo | $2,025,548 | $391 | 59 |
| 4125 Junius St | 0.40mi | 6/7.0 | 4,888 (-10%) | 8mo | $1,350,000 | $276 | 57 |
| 4808 Junius St | 0.30mi | 4/4.0 | 4,220 (-23%) | 12mo | $650,000 | $154 | 51 |
| 4914 Victor St Unit 1-4 | 0.30mi | 2/1.0 | 4,533 (-17%) | 12mo | $1,100,000 | $243 | 51 |
| 4112 Junius St | 0.41mi | 4/4.0 | 4,284 (-22%) | 7mo | $949,000 | $222 | 50 |
| 219 S Henderson Ave | 0.62mi | 6/6.0 | 4,312 (-21%) | 4mo | $980,000 | $227 | 43 |
| 6038 Prospect Ave | 1.46mi | 5/5.0 | 4,128 (-24%) | 0mo | $1,589,000 | $385 | 40 |
| 723 Glendale St | 1.01mi | 9/9.0 | 4,806 (-12%) | 8mo | $1,250,000 | $260 | 39 |
| 1904 Mcmillan Ave | 1.39mi | 4/4.5 | 4,338 (-20%) | 8mo | $2,250,000 | $519 | 33 |
| 1909 Mcmillan Ave | 1.41mi | 4/4.5 | 4,158 (-24%) | 11mo | $1,899,000 | $457 | 31 |
| 2018 Euclid Ave | 1.49mi | 6/4.0 | 4,291 (-21%) | 12mo | $1,700,000 | $396 | 30 |
| 5807 Prospect Ave | 1.45mi | 5/4.0 | 4,223 (-23%) | 13mo | $1,349,900 | $320 | 29 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
4.18% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 32.6%
- Equity multiple
- 2.95×
- Total profit
- $1,441,780
- Equity at exit
- $1,366,415
- IRR
- 31.8%
- Equity multiple
- 5.86×
- Total profit
- $3,594,461
- Equity at exit
- $2,257,431
Cash invested: $739,200 (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
Active competition Active MLS
- For sale now
- 7 active
- Months of supply
- 42.0 mo (2%/mo absorbed)
- Median asking
- $1,180,000 ($250/sqft)
- Median days on market
- 82 d
- This list price
- 100% of active listings are priced below it
- ARV vs active asking
- +213.2% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 75246
- Home prices YoY
- 1.4%
- Active inventory
- 20
- Price-to-rent
- 167.9×
Monthly cashflow live
- Estimated rent
- $39,313 high interval (Pro) →
- Mortgage (P&I)
- −$13,844
- Tax from tax record
- −$1,104 /mo · $13,249/yr
- Insurance
- −$1,100
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$8,256
- Net cashflow
- $15,009
30-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 30× units | 2 | 1 | $39,300 |
| #1 | 2 | 1 | $1,310 |
| #2 | 2 | 1 | $1,310 |
| #3 | 2 | 1 | $1,310 |
| #4 | 2 | 1 | $1,310 |
| #5 | 2 | 1 | $1,310 |
| #6 | 2 | 1 | $1,310 |
| #7 | 2 | 1 | $1,310 |
| #8 | 2 | 1 | $1,310 |
| #9 | 2 | 1 | $1,310 |
| #10 | 2 | 1 | $1,310 |
| #11 | 2 | 1 | $1,310 |
| #12 | 2 | 1 | $1,310 |
| #13 | 2 | 1 | $1,310 |
| #14 | 2 | 1 | $1,310 |
| #15 | 2 | 1 | $1,310 |
| #16 | 2 | 1 | $1,310 |
| #17 | 2 | 1 | $1,310 |
| #18 | 2 | 1 | $1,310 |
| #19 | 2 | 1 | $1,310 |
| #20 | 2 | 1 | $1,310 |
| #21 | 2 | 1 | $1,310 |
| #22 | 2 | 1 | $1,310 |
| #23 | 2 | 1 | $1,310 |
| #24 | 2 | 1 | $1,310 |
| #25 | 2 | 1 | $1,310 |
| #26 | 2 | 1 | $1,310 |
| #27 | 2 | 1 | $1,310 |
| #28 | 2 | 1 | $1,310 |
| #29 | 2 | 1 | $1,310 |
| #30 | 2 | 1 | $1,310 |
| Total (30 units) | $39,313 | ||
Break-even live
Sensitivity live
| Price | -10% $16,503 | -5% $15,756 | +0% $15,009 | +5% $14,262 | +10% $13,514 |
|---|---|---|---|---|---|
| Rent | -10% $11,903 | -5% $13,456 | +0% $15,009 | +5% $16,562 | +10% $18,114 |
| Rate | -1.0pp $16,338 | -0.5pp $15,680 | base $15,009 | +0.5pp $14,325 | +1.0pp $13,629 |
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
- $660,000
- Closing costs
- $79,200
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4618 Reiger Ave Dallas, TX | 2.0 | 1.0–2.0 | 824 | $1,150 | $1.39 | 28d | 2 | 0.07mi |
| 4618 Reiger Ave Dallas, TX | 1.0–2.0 | 1.0–2.0 | 789 | $1,075 | $1.36 | 0d | 3 | 0.07mi |
| 203 N Colson St Unit 4 Dallas, TX | 2.0 | 1.0 | 1100 | $1,650 | $1.50 | 73d | 1 | 0.07mi |
| 316 N Carroll Ave Dallas, TX | 1.0 | 1.0 | 7399 | $1,025 | $0.14 | 93d | 1 | 0.08mi |
| 4502 Reiger Ave Unit 1571762P Dallas, TX | 3.0–4.0 | 1.0–3.0 | 20000 | $4,282 | $0.21 | 22d | 2 | 0.09mi |
| 4718 Reiger Ave Dallas, TX | 2.0 | 1.0 | 617 | $1,250 | $2.02 | 93d | 2 | 0.12mi |
| 4718 Reiger Ave Dallas, TX | 2.0 | 1.0 | 617 | $1,250 | $2.02 | 73d | 1 | 0.12mi |
| 4723 Victor St Unit D Dallas, TX | 1.0 | 1.0 | 875 | $1,275 | $1.46 | 4d | 1 | 0.13mi |
| 4723 Victor St Unit B Dallas, TX | 1.0 | 1.0 | 695 | $1,425 | $2.05 | 4d | 1 | 0.13mi |
| 4717 Columbia Ave Dallas, TX | 1.0–2.0 | 1.0 | — | $1,199 | — | 17d | 3 | 0.14mi |
| 4717 Columbia Ave Dallas, TX | 1.0–2.0 | 1.0 | — | $1,199 | — | 60d | 3 | 0.14mi |
| 4717 Columbia Ave Dallas, TX | 1.0 | 1.0 | 700 | $995 | $1.42 | 93d | 1 | 0.14mi |
| 4717 Columbia Ave Dallas, TX | 1.0–2.0 | 1.0 | — | $1,199 | — | 93d | 2 | 0.14mi |
| 4520 Columbia Ave Apt 2 Dallas, TX | 1.0 | 1.0 | 700 | $925 | $1.32 | 19d | 1 | 0.14mi |
| 4723 Tremont St Unit A Dallas, TX | 2.0 | 1.0 | 550 | $975 | $1.77 | 93d | 1 | 0.18mi |
| 4800 Tremont St Unit C Dallas, TX | 2.0 | 1.0 | 775 | $999 | $1.29 | 48d | 1 | 0.18mi |
| 401 N Carroll Ave Dallas, TX | 1.0 | 1.0 | 798 | $2,369 | $2.97 | 8d | 5 | 0.19mi |
| 4817 Reiger Ave Dallas, TX | 1.0 | 1.0 | 700 | $995 | $1.42 | 4d | 1 | 0.20mi |
| 4414 Worth St Dallas, TX | 1.0–2.0 | 1.0 | 829 | $1,495 | $1.80 | 2d | 2 | 0.21mi |
| 4414 Worth St Dallas, TX | 1.0–2.0 | 1.0 | 829 | $1,630 | $1.97 | 56d | 1 | 0.21mi |
| 4414 Worth St Unit 3 Dallas, TX | 2.0 | 1.0 | 873 | $1,630 | $1.87 | 31d | 1 | 0.21mi |
| 4527 Worth St Dallas, TX | 3.0 | 2.0 | 1808 | $2,800 | $1.55 | 71d | 1 | 0.22mi |
| 4533 Worth St Dallas, TX | 2.0 | 1.0 | 1200 | $1,650 | $1.38 | 16d | 1 | 0.22mi |
| 4616 Eastside Ave Unit A Dallas, TX | 2.0 | 1.0 | 731 | $1,400 | $1.92 | 93d | 1 | 0.24mi |
| 4612 Junius St Unit B Dallas, TX | 1.0 | 1.0 | 750 | $950 | $1.27 | 93d | 1 | 0.26mi |
| 4615 Willow St Dallas, TX | 1.0 | 1.0 | 712 | $974 | $1.37 | 93d | 1 | 0.27mi |
| 4910 Victor St Unit 4 Dallas, TX | 1.0 | 1.0 | 1000 | $1,795 | $1.79 | 93d | 1 | 0.28mi |
| 4915 Reiger Ave Unit D Dallas, TX | 1.0 | 1.0 | 586 | $950 | $1.62 | 24d | 1 | 0.28mi |
| 4915 Reiger Ave Unit F Dallas, TX | 1.0 | 1.0 | 586 | $950 | $1.62 | 73d | 1 | 0.28mi |
| 4915 Reiger Ave Unit H Dallas, TX | 2.0 | 2.0 | 909 | $1,250 | $1.38 | 31d | 1 | 0.28mi |
| 4914 Victor St Unit 3 Dallas, TX | 2.0 | 1.0 | 1133 | $1,995 | $1.76 | 4d | 1 | 0.29mi |
| 4511 Junius St Dallas, TX | 3.0 | 3.5 | 2400 | $3,000 | $1.25 | 63d | 1 | 0.30mi |
| 4603 Junius St Unit 8 Dallas, TX | 1.0 | 1.0 | 750 | $1,375 | $1.83 | 63d | 1 | 0.30mi |
| 4603 Junius St Unit 6 Dallas, TX | 1.0 | 1.0 | 750 | $1,350 | $1.80 | 93d | 1 | 0.30mi |
| 4603 Junius St Unit 4 Dallas, TX | 1.0 | 1.0 | 900 | $1,350 | $1.50 | 64d | 1 | 0.30mi |
| 4929 Reiger Ave Dallas, TX | 2.0 | 2.0 | 850 | $1,450 | $1.71 | 9d | 1 | 0.31mi |
| 4719 Junius St Unit 3 Dallas, TX | 1.0 | 2.0 | 1244 | $1,950 | $1.57 | 93d | 1 | 0.31mi |
| 4719 Junius St Apt 1 Dallas, TX | 1.0 | 2.0 | 1336 | $2,500 | $1.87 | 93d | 1 | 0.31mi |
| 4926 Reiger Ave Apt E Dallas, TX | 1.0 | 1.0 | 573 | $1,185 | $2.07 | 70d | 1 | 0.31mi |
| 4926 Reiger Ave Unit B Dallas, TX | 1.0 | 1.0 | 475 | $1,100 | $2.32 | 26d | 1 | 0.31mi |
Property features AI
Finance
- Other
- Building area approximately 22,912 totalTwo buildings, 30 total unitsParcel numbers available
- Financial info
- Property listed as residential incomeMulti-parcel property
- HOA & community
- No association
Exterior
- Parking
- On-site parking30 parking spaces
- Utilities
- City waterCity sewerCurbsNot in a municipal utility district
- Home design
- Residential income property (Apartment)Two levelsComplex: Emerald Isle and El Caro
- Construction
- Brick and stone veneer exteriorComposition roofPillar/post/pier foundationBuilt in 1960
- Exterior features
- Interior lotLevel lotWill subdivide
Interior
- Kitchen
- Gas RangeRefrigerator
- Flooring
- CarpetVinyl
- Heating & cooling
- Electric coolingWall/Window unit coolingOther heating
- Interior features
- Other interior features
Listing history 50 events
-
2026-08-08days on market $2,640,000 Active 81 DOM
-
2026-08-06days on market $2,640,000 Active 79 DOM
-
2026-08-05days on market $2,640,000 Active 78 DOM
-
2026-08-04days on market $2,640,000 Active 77 DOM
-
2026-07-31days on market $2,640,000 Active 73 DOM
-
2026-07-30days on market $2,640,000 Active 71 DOM
-
2026-07-28days on market $2,640,000 Active 70 DOM
-
2026-07-26days on market $2,640,000 Active 68 DOM
-
2026-07-24price $2,640,000 Active 66 DOM
-
2026-07-24days on market $2,650,000 Active 66 DOM
-
2026-07-23days on market $2,650,000 Active 65 DOM
-
2026-07-22days on market $2,650,000 Active 64 DOM
-
2026-07-20days on market $2,650,000 Active 62 DOM
-
2026-07-18days on market $2,650,000 Active 60 DOM
-
2026-07-18days on market $2,650,000 Active 59 DOM
-
2026-07-16days on market $2,650,000 Active 58 DOM
-
2026-07-15days on market $2,650,000 Active 57 DOM
-
2026-07-14days on market $2,650,000 Active 56 DOM
-
2026-07-13days on market $2,650,000 Active 55 DOM
-
2026-07-13days on market $2,650,000 Active 54 DOM
-
2026-07-11days on market $2,650,000 Active 53 DOM
-
2026-07-10days on market $2,650,000 Active 52 DOM
-
2026-07-09days on market $2,650,000 Active 51 DOM
-
2026-07-07days on market $2,650,000 Active 49 DOM
-
2026-07-06days on market $2,650,000 Active 48 DOM
-
2026-07-06days on market $2,650,000 Active 47 DOM
-
2026-07-05days on market $2,650,000 Active 46 DOM
-
2026-07-03days on market $2,650,000 Active 45 DOM
-
2026-07-02days on market $2,650,000 Active 44 DOM
-
2026-07-01days on market $2,650,000 Active 43 DOM
-
2026-06-30days on market $2,650,000 Active 42 DOM
-
2026-06-29days on market $2,650,000 Active 41 DOM
-
2026-06-28days on market $2,650,000 Active 40 DOM
-
2026-06-27days on market $2,650,000 Active 39 DOM
-
2026-06-26days on market $2,650,000 Active 38 DOM
-
2026-06-24days on market $2,650,000 Active 36 DOM
-
2026-06-22days on market $2,650,000 Active 34 DOM
-
2026-06-21days on market $2,650,000 Active 33 DOM
-
2026-06-18days on market $2,650,000 Active 30 DOM
-
2026-06-17days on market $2,650,000 Active 29 DOM
-
2026-06-16days on market $2,650,000 Active 28 DOM
-
2026-06-15days on market $2,650,000 Active 27 DOM
-
2026-06-13days on market $2,650,000 Active 25 DOM
-
2026-06-09days on market $2,650,000 Active 21 DOM
-
2026-06-08days on market $2,650,000 Active 20 DOM
-
2026-06-07days on market $2,650,000 Active 19 DOM
-
2026-06-04days on market $2,650,000 Active 16 DOM
-
2026-06-03days on market $2,650,000 Active 15 DOM
-
2026-06-02days on market $2,650,000 Active 14 DOM
-
2026-06-01days on market $2,650,000 Active 13 DOM
ⓘ 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
- $13,249 · $1,104/mo
- Projected year-2 tax
- $48,312 · $4,026/mo
- Expected delta
- +$35,063/yr (+$2,922/mo · 264.6%)
ⓘ 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 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
- $471,756
- − Mortgage interest
- −$147,881
- − Property taxes
- −$13,249
- − Insurance
- −$13,200
- − Repairs & maintenance
- −$37,740
- − Management
- −$37,740
- − Depreciation
- −$76,800
- Taxable income
- $145,145
- Est. tax owed @ 24.0%
- −$34,835
- After-tax cash flow
- $145,270/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 · 9 photos
This multi-family property requires extensive repairs and maintenance, including roof replacement, exterior painting, landscaping, and HVAC updates. Significant improvements are needed to increase its resale and rental value.
Deferred maintenance Est. $50,000–$150,000 screening
- Major Roof (roof) — Significant damage and missing shingles visible
- Major Windows (windows) — Windows appear to be broken or missing
- Major Electrical (electrical) — Exposed wiring and potential electrical hazards
- Major Exterior (exterior) — Significant structural damage and missing siding
- Major Plumbing (plumbing) — Exposed plumbing and potential water damage
Repairs flagged
- Major roof — Significant damage with missing shingles and exposed areas.
- Major exterior siding — Weathered and discolored, likely needs repainting and possibly replacement.
- Major concrete driveway — Cracks and uneven surfaces, needs repair or replacement.
- Major landscaping — Overgrown and in need of trimming and maintenance.
- Major fencing — In poor condition, may need repair or replacement.
- Major HVAC/mechanical systems — Given the overall condition, these likely need inspection and potential replacement.
Value-add opportunities
- Both Roof repair and replacement — Critical to prevent further damage and improve safety. ↑
- Both Exterior painting and siding repair — Enhances curb appeal and property value. ↑
- Both Landscaping and fencing improvements — Improves curb appeal and property value. ↑
- Both HVAC/mechanical systems inspection and replacement — Ensures comfort and energy efficiency, improving both resale and rental value. ↑
ⓘ Rehab cost is a screening estimate — Extensive scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Dallas ISD
- NCES district ID
- 4816230
- Math proficiency
- 31% ▼ -16.00%
- Reading proficiency
- 36% ▼ -4.00%
- Median HH income
- $42,881
- Composite
- 28.41/100
- National rank
- #6763
- State rank
- #559 of 826 in TX
Livability — Dallas
- Score
- 81/100
- State rank
- #24
- US rank
- #1380
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Dallas, TX
- County
- Dallas County · 2,979,839 people
- City population
- 1,168,437
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 2,286
- Household income
- $53,555
- Rent vs Own
- Severe rent burden
- 10% of renters
Population outlook (Dallas County) Hauer SSP2
- Today (2025)
- 2,979,839 people
- By 2030
- 3,191,823 · +7.1%
- By 2040
- 3,619,611 · +21.5%
- By 2050
- 4,026,915 · +35.1%
- By 2075
- 4,957,073 · +66.4%
- By 2100
- 5,508,725 · +84.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Highly diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- Hispanic / Latino 36% White 34% Black 22% Two or more races 14% Asian 4% Native American 2%
- Hispanic origin (detail)
- Mexican 31% Puerto Rican 3%
- Common ancestry
- Italian 3% Iranian 3% Lithuanian 2%
- Foreign-born
- 20% · Canada, Vietnam
- Languages at home
- 59% English-only · Spanish 35% Russian/Polish/Slavic 2% Vietnamese 2%
Political lean MEDSL · Dallas
- 2024 margin
- Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
- 2008→2024 swing
- +6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
- All cycles
- 2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 4.18%
- Current HPI
- 308.7396
- Rent YoY
- —
- Metro
- Dallas-Fort Worth-Arlington, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-11.4% since first listed3 events — show timeline
- 2026-05-22 Price Changed $2,650,000 NTREIS
- 2026-05-19 Listed $2,990,000 NTREIS
- 2019-12-31 Sold (Public Records) — Public Records
Property tax history
+4.5%/yrLatest (2025): $13,249 · +9.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…