CashFlowRE
Sign in Sign up
909 Mckinney Ave
D- Composite 39.88
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.3/30.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +2.2/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$275,000

909 Mckinney Ave · Princeton, TX 75407
3 bd · 2.0 ba · 2,244 sqft · SingleFamily public records · 397 Days on market
Built 1979 8,712 sqft lot $123/sqft · 19% below area Est $341k · 19% under ↓ 5% since listing

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

Listing remarks MLS

Nestled in the heart of one of the fastest-growing cities, this classic brick home offers endless possibilities. Boasting a charming exterior and a spacious interior, this property is ready for a new owner to bring their vision to life. Inside, you'll find original character paired with ample space, featuring 4 bedrooms and 2 bathrooms. While some updates are needed, the home’s sturdy construction and traditional appeal provide a perfect canvas for customization. Whether you're looking to modernize or preserve its timeless beauty, the choice is yours! Good neighborhood and schools nearby. Outside, a generous yard offers plenty of space for outdoor enjoyment *****Lot next to it is also for sale (MLS # 20750739) same owner and could be a package deal with more property. Good location to call home. Come out and take a look and make some offers, seller is motivated.

Key facts

  • Generous yard
  • Original character
  • Spacious interior

Tags

CHARMING EXTERIORSPACIOUS INTERIORORIGINAL CHARACTERSTURDY CONSTRUCTIONGENEROUS YARD

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 $275k.

Deal economics

  • At list price, monthly cash flow is $-249 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (16.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (28.2% below list).
  • Recommended offer: $197k (28.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#969 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools C-, amenities F, commute F.
  • Princeton ISD (suburban): math 51% / reading 47% proficiency, ranked #188 of 826 in TX (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.0%/yr); 1409 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 397 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,362 (28.2% 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 397 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.72%
Cap rate
5.20%
Cash-on-cash
-3.89%
DSCR
0.83
GRM
11.6

CMA / ARV

ARV (median comp)
$341,112
List price
$275,000
Delta
-19.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1110 Windermere Way 0.30mi 3/2.5 2,232 (-0%) 8mo $388,900 $174 77
811 Princeton Heights Blvd 0.36mi 3/2.5 2,232 (-0%) 7mo $392,900 $176 74
1110 Bullock Dr 0.36mi 3/2.5 2,232 (-0%) 13mo $368,900 $165 70
802 Princeton Heights Blvd 0.40mi 4/2.5 (+1) 2,307 (+3%) 1mo $391,900 $170 69
504 Regency Ct 0.42mi 4/3.0 (+1) 2,260 (+1%) 11mo $386,129 $171 62
1112 Bullock Dr 0.36mi 4/2.5 (+1) 2,307 (+3%) 16mo $394,900 $171 59
1314 Windermere Way 0.48mi 3/2.5 2,123 (-5%) 12mo $349,500 $165 56
121 Caldwell St 0.39mi 4/2.5 (+1) 2,361 (+5%) 15mo $399,999 $169 54
715 Tidal Dr 0.42mi 4/3.0 (+1) 2,059 (-8%) 12mo $380,220 $185 48
717 Tidal Dr 0.42mi 4/2.0 (+1) 1,988 (-11%) 13mo $360,888 $182 46
610 Aroco Bnd 0.42mi 4/2.5 (+1) 1,991 (-11%) 16mo $416,500 $209 42
231 Teakwood Dr 0.70mi 4/3.5 (+1) 2,140 (-5%) 16mo $349,500 $163 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-26.1%
Equity multiple
0.14×
Total profit
$-66,261
Equity at exit
$41,003
10-year hold
IRR
-35.8%
Equity multiple
-0.31×
Total profit
$-100,619
Equity at exit
$23,777

Cash invested: $77,000 (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 75407

Home prices YoY
-30.3%
Rents YoY
-1.0%
Active inventory
1409
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,974 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$252 /mo · $3,023/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$-249

Break-even live

Break-even rent $2,289
Max offer price $230,931
Occupancy floor

Sensitivity live

Price -10% $-94 -5% $-172 +0% $-249 +5% $-327 +10% $-405
Rent -10% $-405 -5% $-327 +0% $-249 +5% $-172 +10% $-94
Rate -1.0pp $-111 -0.5pp $-180 base $-249 +0.5pp $-321 +1.0pp $-393

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
$68,750
Closing costs
$8,250
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
819 Parkplace Rdg Princeton, TX 3.0 2.5 1669 $1,700 $1.02 45d 1 0.06mi
812 Parkplace Rdg Princeton, TX 4.0 2.5 1514 $1,575 $1.04 14d 1 0.09mi
806 Parkplace Rdg Princeton, TX 4.0 2.5 1600 $1,500 $0.94 20d 1 0.10mi
837 E College St Princeton, TX 4.0 2.5 1575 $1,500 $0.95 45d 1 0.12mi
1106 Parkway Trl Princeton, TX 3.0 2.5 1404 $1,500 $1.07 45d 1 0.14mi
704 E College St Princeton, TX 4.0 2.0 1710 $1,575 $0.92 45d 1 0.19mi
1206 Dye Blvd Princeton, TX 4.0 6.0 1845 $2,199 $1.19 45d 1 0.33mi
907 Princeton Hts Princeton, TX 3.0 2.5 1627 $1,995 $1.23 25d 1 0.34mi
1215 Bullock Dr Princeton, TX 4.0 2.5 1836 $2,095 $1.14 45d 1 0.36mi
1210 Bullock Dr Princeton, TX 3.0 3.0 1627 $1,850 $1.14 45d 1 0.38mi
804 Princeton Hts Princeton, TX 3.0 2.5 2232 $2,225 $1.00 6d 1 0.38mi
604 Princeton Hts Princeton, TX 3.0–5.0 2.0–2.5 1882 $2,045 $1.09 0d 1 0.39mi
1211 Princeton Hts Princeton, TX 3.0 2.0 1401 $1,995 $1.42 45d 1 0.40mi
1211 Princeton Hts Princeton, TX 3.0 2.0 1401 $1,770 $1.26 18d 1 0.40mi
912 N 4th St Princeton, TX 4.0 2.0 1448 $2,149 $1.48 0d 1 0.41mi
228 N 4th St Princeton, TX 3.0 2.0 1466 $1,450 $0.99 45d 1 0.45mi
1104 Witherspoon Ln Princeton, TX 4.0 3.0 1845 $2,200 $1.19 45d 1 0.50mi
1411 Windermere Way Princeton, TX 4.0 2.5 2323 $2,099 $0.90 6d 1 0.53mi
1414 Windermere Way Princeton, TX 3.0 2.5 1635 $1,945 $1.19 0d 1 0.56mi
1421 Butler Ave Princeton, TX 3.0 2.5 2225 $1,999 $0.90 25d 1 0.56mi
1411 Butler Ave Princeton, TX 4.0 3.0 2323 $2,399 $1.03 5d 1 0.56mi
712 Prairie Creek Dr Princeton, TX 4.0 3.0 2049 $2,350 $1.15 45d 1 0.67mi
1605 Fox DR Princeton, TX 3.0 2.0 1435 $2,208 $1.54 0d 11 0.69mi
236 Cr-454 Princeton, TX 3.0 2.5 1680 $2,030 $1.21 0d 1 0.72mi
305 Turquoise Ln Princeton, TX 4.0 2.0 1811 $1,850 $1.02 14d 1 0.74mi
101 Teakwood Dr Princeton, TX 4.0 2.0 1812 $2,000 $1.10 23d 1 0.76mi
1712 Sandalwood Way Princeton, TX 4.0 2.0 1803 $1,795 $1.00 25d 1 0.76mi
1707 Cotton Blossom Ln Princeton, TX 4.0 2.0 1811 $2,095 $1.16 5d 1 0.78mi
313 Sweet Pea Ln Princeton, TX 4.0 2.0 1802 $1,900 $1.05 4d 1 0.78mi
1715 Cotton Blossom Ln Princeton, TX 4.0 2.0 2006 $2,099 $1.05 45d 1 0.81mi
1717 Cotton Blossom Ln Princeton, TX 3.0 2.0 1924 $1,900 $0.99 20d 1 0.82mi
424 Madison Way Princeton, TX 4.0 3.0 2258 $2,350 $1.04 45d 1 0.85mi
1609 Washington St Princeton, TX 4.0 2.5 2182 $2,150 $0.99 0d 1 0.85mi
306 Golden Sands Ln Princeton, TX 4.0 2.5 1811 $1,995 $1.10 45d 1 0.90mi
265 Honeysuckle Ln Princeton, TX 4.0 2.5 2171 $2,195 $1.01 45d 1 0.91mi
406 Kingsbury Ave Princeton, TX 3.0 2.0 1810 $2,095 $1.16 45d 1 0.91mi
263 Honeysuckle Ln Princeton, TX 4.0 2.0 1800 $1,850 $1.03 45d 1 0.92mi
405 Wydown Dr Princeton, TX 4.0 2.5 2672 $2,350 $0.88 45d 1 0.92mi
514 Virginia Way Princeton, TX 4.0 2.0 1980 $2,200 $1.11 5d 1 0.93mi
1710 Washington St Princeton, TX 3.0 2.0 1437 $1,770 $1.23 3d 1 0.93mi

Listing history 17 events

  1. 2026-06-21
    days on market $275,000 Active 397 DOM
  2. 2026-06-18
    days on market $275,000 Active 394 DOM
  3. 2026-06-17
    days on market $275,000 Active 393 DOM
  4. 2026-06-16
    days on market $275,000 Active 392 DOM
  5. 2026-06-15
    days on market $275,000 Active 391 DOM
  6. 2026-06-13
    days on market $275,000 Active 389 DOM
  7. 2026-06-13
    days on market $275,000 Active 388 DOM
  8. 2026-06-09
    days on market $275,000 Active 385 DOM
  9. 2026-06-08
    days on market $275,000 Active 384 DOM
  10. 2026-06-07
    days on market $275,000 Active 383 DOM
  11. 2026-06-04
    days on market $275,000 Active 380 DOM
  12. 2026-06-03
    days on market $275,000 Active 379 DOM
  13. 2026-06-02
    days on market $275,000 Active 378 DOM
  14. 2026-06-01
    days on market $275,000 Active 377 DOM
  15. 2026-05-31
    days on market $275,000 Active 376 DOM
  16. 2025-07-30
    price $275,000 880-char remark
    Show marketing remark (880 chars)

    Nestled in the heart of one of the fastest-growing cities, this classic brick home offers endless possibilities. Boasting a charming exterior and a spacious interior, this property is ready for a new owner to bring their vision to life. Inside, you'll find original character paired with ample space, featuring 4 bedrooms and 2 bathrooms. While some updates are needed, the home’s sturdy construction and traditional appeal provide a perfect canvas for customization. Whether you're looking to modernize or preserve its timeless beauty, the choice is yours! Good neighborhood and schools nearby. Outside, a generous yard offers plenty of space for outdoor enjoyment *****Lot next to it is also for sale (MLS # 20750739) same owner and could be a package deal with more property. Good location to call home. Come out and take a look and make some offers, seller is motivated.

  17. 2025-05-20
    listed $290,000 Active 880-char remark
    Show marketing remark (880 chars)

    Nestled in the heart of one of the fastest-growing cities, this classic brick home offers endless possibilities. Boasting a charming exterior and a spacious interior, this property is ready for a new owner to bring their vision to life. Inside, you'll find original character paired with ample space, featuring 4 bedrooms and 2 bathrooms. While some updates are needed, the home’s sturdy construction and traditional appeal provide a perfect canvas for customization. Whether you're looking to modernize or preserve its timeless beauty, the choice is yours! Good neighborhood and schools nearby. Outside, a generous yard offers plenty of space for outdoor enjoyment *****Lot next to it is also for sale (MLS # 20750739) same owner and could be a package deal with more property. Good location to call home. Come out and take a look and make some offers, seller is motivated.

ⓘ 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
$3,023 · $252/mo
Projected year-2 tax
$5,032 · $419/mo
Expected delta
+$2,010/yr (+$167/mo · 66.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°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 3 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
$23,683
− Mortgage interest
−$15,404
− Property taxes
−$3,023
− Insurance
−$1,375
− Repairs & maintenance
−$1,895
− Management
−$1,895
− Depreciation
−$8,000
Taxable loss
−$7,908
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,898
After-tax cash flow
$-1,096/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
Princeton ISD
NCES district ID
4835850
Math proficiency
51% ▼ -8.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$54,827
Composite
42.44/100
National rank
#3226
State rank
#188 of 826 in TX

Livability — Princeton

Score
62/100
State rank
#969
US rank
#17215

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Princeton, TX
County
Collin County · 1,159,394 people
City population
34,171
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
34,171
Household income
$100,037
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
368.0

Population outlook (Collin County) Hauer SSP2

Today (2025)
1,210,074 people
By 2030
1,358,201 · +12.2%
By 2040
1,654,061 · +36.7%
By 2050
1,937,359 · +60.1%
By 2075
2,567,039 · +112.1%
By 2100
2,952,048 · +144.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 47% Hispanic / Latino 30% Black 17% Two or more races 10% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 2% Romanian 1% Russian 1%
Foreign-born
15% · Canada, China, Mexico
Languages at home
70% English-only · Spanish 22% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.99%
Current HPI
238.9373
Rent YoY
▼ -1.02%
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

Price history

-5.2% since first listed
2 events — show timeline
  • 2025-07-30 Price Changed $275,000 NTREIS
  • 2025-05-20 Listed $290,000 NTREIS

Property tax history

+1.0%/yr

Latest (2025): $3,023 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…