909 Mckinney Ave · Princeton, 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 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°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
- 3 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 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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1979 — 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.
- 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?
- 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 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
- IRR
- -26.1%
- Equity multiple
- 0.14×
- Total profit
- $-66,261
- Equity at exit
- $41,003
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $275,000 Active 397 DOM
-
2026-06-18days on market $275,000 Active 394 DOM
-
2026-06-17days on market $275,000 Active 393 DOM
-
2026-06-16days on market $275,000 Active 392 DOM
-
2026-06-15days on market $275,000 Active 391 DOM
-
2026-06-13days on market $275,000 Active 389 DOM
-
2026-06-13days on market $275,000 Active 388 DOM
-
2026-06-09days on market $275,000 Active 385 DOM
-
2026-06-08days on market $275,000 Active 384 DOM
-
2026-06-07days on market $275,000 Active 383 DOM
-
2026-06-04days on market $275,000 Active 380 DOM
-
2026-06-03days on market $275,000 Active 379 DOM
-
2026-06-02days on market $275,000 Active 378 DOM
-
2026-06-01days on market $275,000 Active 377 DOM
-
2026-05-31days on market $275,000 Active 376 DOM
-
2025-07-30price $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.
-
2025-05-20$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
- 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
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
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-5.2% since first listed2 events — show timeline
- 2025-07-30 Price Changed $275,000 NTREIS
- 2025-05-20 Listed $290,000 NTREIS
Property tax history
+1.0%/yrLatest (2025): $3,023 · -3.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…