2425 Crossman Ave · Dallas, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
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
- Appreciation +10.0/10.0
- Cash flow +6.2/30.0
- Condition / age +4.8/5.0
- Livability +4.0/5.0
- 1% rule +3.2/10.0
- Schools +2.4/10.0
- Rent growth +1.4/5.0
- DSCR +0.5/10.0
$450,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Luxurious, contemporary, 4 bedrooms, 4.5 baths with 2 car tandem garage. Incredible natural lighting with a perfect blend of warmth and modern luxe design. First floor layout: Garage, wood look tile on first floor, secondary bedroom with full bath. Bedroom opens to patio and backyard. Second floor: Going to up to second floor wood floors on stairs and through out 2nd floor open living concept. Kitchen with sleek, European-style cabinets, quartz countertops with breakfast bar. Refrigerator and double oven. Living room with Downtown views, fireplace, balcony. Secondary bedroom and full bath also located on the 2nd floor. Third floor: Third floor wood floor with spacious master bedroom views of Downtown and the setting sun. Gorgeous master bath. Additional bedroom with full bathroom. Laundry room and stackable washer and dryer. Close to Bishop Arts, Downtown, Sylvan 30 and Trinity Groves.
Key facts
- Natural lighting
- Quartz countertops
- Wood look tile
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/4.5-bath single-family listed at $450k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-816 ($-10k/yr) — negative.
- To cash-flow at today's rent, offer at most $306k (32.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $367k (18.4% below list).
- Recommended offer: $306k (32.0% below list) — sets the bar for cash-flow.
- Cap rate 4.1% 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: Jesus Moroles Expressive Arts Vanguard (math 23% / reading 43%, grade F, #2,208 of 4,322 statewide, top 52%, 627 students, 75% FRL); D A Hulcy Steam Middle (math 33% / reading 32%, grade F, #947 of 1,662 statewide, top 58%, 423 students, 88% FRL); L G Pinkston H S (math 10% / reading 21%, grade F, #1,505 of 1,632 statewide, top 92%, 1,139 students, 92% FRL) — zoned schools at 85% FRL track the district average.
- Market conditions: Rents falling (-4.2%/yr); 312 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 57d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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).
- At $3,672/mo this rent would consume 74% of the median local household income ($60k/yr) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $48k of equity ($3k loan paydown + $45k appreciation (10.0% local appreciation)).
- Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$77k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 120 days — a 9% lower offer ($410k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 4y ago; this cycle's ask is 6% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Watch-outs: property tax is 3.1% of price.
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 120 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- 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?
- 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
- 0.82% ✗
- Cap rate
- 4.12%
- Cash-on-cash
- -7.77%
- DSCR
- 0.65
- GRM
- 10.2
CMA / ARV
- ARV (median comp)
- $590,309
- List price
- $450,000
- Delta
- -23.77%
- 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 |
|---|---|---|---|---|---|---|---|
| 2419 Crossman Ave | 0.01mi | 4/4.5 | 2,572 (0%) | 2mo | $444,900 | $173 | 98 |
| 1117 Tea Olive Ln | 0.18mi | 3/3.5 (-1) | 2,597 (+1%) | 2mo | $569,999 | $219 | 79 |
| 1123 Muncie Ave | 0.03mi | 3/3.5 (-1) | 2,744 (+7%) | 2mo | $605,000 | $220 | 77 |
| 1121 Muncie Ave | 0.04mi | 3/3.5 (-1) | 2,744 (+7%) | 2mo | $605,000 | $220 | 77 |
| 3105 Crossman Ave | 0.33mi | 5/3.0 (+1) | 2,548 (-1%) | 2mo | $589,900 | $232 | 70 |
| 1723 N Edgefield Ave | 0.47mi | 4/2.5 | 2,570 (-0%) | 2mo | $575,000 | $224 | 68 |
| 2557 Carmelita St | 0.17mi | 3/3.5 (-1) | 2,237 (-13%) | 0mo | $499,000 | $223 | 61 |
| 3311 Rutz St | 0.55mi | 3/2.5 (-1) | 2,342 (-9%) | 0mo | $369,900 | $158 | 46 |
| 1837 Pollard St | 0.51mi | 3/3.5 (-1) | 2,250 (-12%) | 1mo | $566,000 | $252 | 46 |
| 1839 Pollard St | 0.51mi | 3/3.5 (-1) | 2,250 (-12%) | 1mo | $561,000 | $249 | 45 |
| 1845 Pollard St | 0.53mi | 3/3.5 (-1) | 2,250 (-12%) | 0mo | $545,000 | $242 | 45 |
| 1843 Pollard St | 0.53mi | 3/3.5 (-1) | 2,250 (-12%) | 2mo | $545,000 | $242 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- 17.9%
- Equity multiple
- 2.45×
- Total profit
- $182,766
- Equity at exit
- $405,396
- IRR
- 16.2%
- Equity multiple
- 5.45×
- Total profit
- $560,677
- Equity at exit
- $874,251
Cash invested: $126,000 (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
Active competition Active MLS
- For sale now
- 65 active · 16 under contract
- Months of supply
- 11.1 mo (9%/mo absorbed)
- Median asking
- $588,000 ($248/sqft)
- Median days on market
- 67 d
- This list price
- 5% of active listings are priced below it
- ARV vs active asking
- -7.4% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 75212
- Rents YoY
- -4.2%
- Active inventory
- 312
- Price-to-rent
- 10.2×
Monthly cashflow live
- Estimated rent
- $3,672 high interval (Pro) →
- Mortgage (P&I)
- −$2,360
- Tax from tax record
- −$1,170 /mo · $14,039/yr
- Insurance
- −$188
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$771
- Net cashflow
- $-816
Break-even live
Sensitivity live
| Price | -10% $-561 | -5% $-689 | +0% $-816 | +5% $-944 | +10% $-1,071 |
|---|---|---|---|---|---|
| Rent | -10% $-1,106 | -5% $-961 | +0% $-816 | +5% $-671 | +10% $-526 |
| Rate | -1.0pp $-590 | -0.5pp $-702 | base $-816 | +0.5pp $-933 | +1.0pp $-1,051 |
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
- $112,500
- Closing costs
- $13,500
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1116 Muncie Ave Dallas, TX | 4.0 | 2.5 | 2006 | $3,600 | $1.79 | 8d | 1 | 0.02mi |
| 2513 N Winnetka Ave Dallas, TX | 3.0 | 2.5 | 2054 | $3,750 | $1.83 | 4d | 1 | 0.07mi |
| 1190 Manacor Ln Dallas, TX | 3.0 | 3.5 | 1849 | $2,999 | $1.62 | 62d | 1 | 0.11mi |
| 2601 La Altura Ln Dallas, TX | 3.0 | 3.5 | 2233 | $4,200 | $1.88 | 93d | 1 | 0.13mi |
| 1115 Manacor Ln Dallas, TX | 3.0 | 2.5 | 1827 | $3,200 | $1.75 | 73d | 1 | 0.14mi |
| 2633 La Altura Ln Dallas, TX | 3.0 | 3.5 | 2170 | $3,475 | $1.60 | 12d | 1 | 0.14mi |
| 1006 Barsotti Ct Dallas, TX | 3.0 | 3.5 | 1778 | $3,600 | $2.02 | 2d | 1 | 0.15mi |
| 1130 Tea Olive Ln Dallas, TX | 3.0 | 2.5 | 1751 | $3,000 | $1.71 | 93d | 1 | 0.15mi |
| 937 Muncie Ave Unit 937 Dallas, TX | 4.0 | 5.0 | 3000 | $6,200 | $2.07 | 56d | 1 | 0.15mi |
| 935 Muncie Ave Unit 935 Dallas, TX | 5.0 | 5.0 | 3000 | $6,700 | $2.23 | 56d | 1 | 0.16mi |
| 1040 Tea Olive Ln Dallas, TX | 3.0 | 3.5 | 2326 | $3,600 | $1.55 | 12d | 1 | 0.17mi |
| 2654 Carolwood Ln Dallas, TX | 3.0 | 3.5 | 2174 | $3,500 | $1.61 | 93d | 1 | 0.17mi |
| 2806 Chicago St Dallas, TX | 4.0 | 3.5 | 1976 | $2,900 | $1.47 | 73d | 1 | 0.17mi |
| 2810 Chicago St Dallas, TX | 4.0 | 3.5 | 1976 | $2,900 | $1.47 | 34d | 1 | 0.18mi |
| 2818 Chicago St Dallas, TX | 4.0 | 3.5 | 1976 | $2,900 | $1.47 | 4d | 1 | 0.19mi |
| 2635 Carmelita St Dallas, TX | 3.0 | 3.5 | 2237 | $3,399 | $1.52 | 73d | 1 | 0.20mi |
| 1229 Clifftop Ln Dallas, TX | 3.0 | 2.5 | 1825 | $3,450 | $1.89 | 3d | 1 | 0.21mi |
| 909 Bayonne St Dallas, TX | 4.0 | 3.5 | 2300 | $4,300 | $1.87 | 93d | 1 | 0.21mi |
| 1031 Mobile St Dallas, TX | 3.0 | 3.5 | 2763 | $5,150 | $1.86 | 93d | 1 | 0.35mi |
| 3105 Chihuahua Ave Dallas, TX | 4.0 | 2.5 | 2214 | $3,200 | $1.45 | 64d | 1 | 0.43mi |
| 3122 Chihuahua Ave Unit 1510240P Dallas, TX | 4.0 | 3.0 | 2174 | $6,594 | $3.03 | 2d | 1 | 0.44mi |
| 3121 Rutz St Dallas, TX | 3.0 | 2.5 | 1758 | $2,800 | $1.59 | 32d | 1 | 0.44mi |
| 3129 Rutz St Unit 1241909P Dallas, TX | 4.0 | 2.5 | 2098 | $9,353 | $4.46 | 71d | 1 | 0.45mi |
| 3129 Rutz St Dallas, TX | 4.0 | 2.5 | 2102 | $7,850 | $3.73 | 93d | 1 | 0.45mi |
| 1000 Fort Worth Ave Dallas, TX | 2.0–3.0 | 2.0–2.5 | 1951 | $3,773 | $1.93 | 9d | 6 | 0.49mi |
| 829 Nomas St Dallas, TX | 4.0 | 3.5 | 2660 | $4,500 | $1.69 | 93d | 1 | 0.51mi |
| 3237 Chihuahua Ave Dallas, TX | 4.0 | 2.5 | 2251 | $4,500 | $2.00 | 93d | 1 | 0.54mi |
| 1849 Pollard St Dallas, TX | 4.0 | 4.5 | 2438 | $3,995 | $1.64 | 93d | 1 | 0.56mi |
| 2811 Harston St Dallas, TX | 3.0 | 2.0 | 1937 | $2,899 | $1.50 | 42d | 1 | 0.60mi |
| 1904 Pollard St Dallas, TX | 3.0 | 3.5 | 2500 | $5,000 | $2.00 | 24d | 1 | 0.60mi |
| 2815 Harston St Unit 2815 Dallas, TX | 3.0 | 2.5 | 2800 | $3,600 | $1.29 | 22d | 1 | 0.60mi |
| 1805 Nomas St Dallas, TX | 5.0 | 3.5 | 2698 | $5,300 | $1.96 | 0d | 1 | 0.61mi |
| 3423 N Winnetka Ave Dallas, TX | 4.0 | 3.5 | 2700 | $5,000 | $1.85 | 4d | 1 | 0.63mi |
| 411 W Commerce St Dallas, TX | 3.0 | 1.0–3.0 | 1155 | $1,965 | $1.70 | 2d | 24 | 0.64mi |
| 3424 Ladd St Dallas, TX | 4.0 | 3.5 | 2518 | $4,000 | $1.59 | 10d | 1 | 0.65mi |
| 1958 Toronto St Dallas, TX | 4.0 | 3.0 | 3049 | $4,700 | $1.54 | 93d | 1 | 0.75mi |
| 3210 Herbert St Dallas, TX | 5.0 | 4.0 | 3200 | $6,500 | $2.03 | 93d | 1 | 0.76mi |
| 3525 Rutz St Dallas, TX | 3.0 | 2.5 | 2451 | $4,000 | $1.63 | 56d | 1 | 0.77mi |
| 3314 Herbert St Dallas, TX | 4.0 | 3.5 | 2862 | $6,500 | $2.27 | 0d | 1 | 0.80mi |
| 1526 Life Ave Dallas, TX | 5.0 | 4.0 | 3300 | $6,500 | $1.97 | 93d | 1 | 0.80mi |
Listing history 50 events
-
2026-07-23days on market $450,000 Active 120 DOM
-
2026-07-22days on market $450,000 Active 119 DOM
-
2026-07-20days on market $450,000 Active 117 DOM
-
2026-07-18days on market $450,000 Active 115 DOM
-
2026-07-18days on market $450,000 Active 114 DOM
-
2026-07-16days on market $450,000 Active 113 DOM
-
2026-07-15days on market $450,000 Active 112 DOM
-
2026-07-14days on market $450,000 Active 111 DOM
-
2026-07-13days on market $450,000 Active 110 DOM
-
2026-07-13days on market $450,000 Active 109 DOM
-
2026-07-11days on market $450,000 Active 108 DOM
-
2026-07-10days on market $450,000 Active 107 DOM
-
2026-07-09days on market $450,000 Active 106 DOM
-
2026-07-07days on market $450,000 Active 104 DOM
-
2026-07-06days on market $450,000 Active 103 DOM
-
2026-07-06days on market $450,000 Active 102 DOM
-
2026-07-05days on market $450,000 Active 101 DOM
-
2026-07-03days on market $450,000 Active 100 DOM
-
2026-07-02days on market $450,000 Active 99 DOM
-
2026-07-01days on market $450,000 Active 98 DOM
-
2026-06-30days on market $450,000 Active 97 DOM
-
2026-06-29days on market $450,000 Active 96 DOM
-
2026-06-28days on market $450,000 Active 95 DOM
-
2026-06-27days on market $450,000 Active 94 DOM
-
2026-06-26days on market $450,000 Active 93 DOM
-
2026-06-24days on market $450,000 Active 91 DOM
-
2026-06-22days on market $450,000 Active 89 DOM
-
2026-06-21days on market $450,000 Active 88 DOM
-
2026-06-18days on market $450,000 Active 85 DOM
-
2026-06-17days on market $450,000 Active 84 DOM
-
2026-06-16days on market $450,000 Active 83 DOM
-
2026-06-15days on market $450,000 Active 82 DOM
-
2026-06-13days on market $450,000 Active 80 DOM
-
2026-06-10price $450,000 Active 76 DOM
-
2026-06-09days on market $475,000 Active 76 DOM
-
2026-06-08days on market $475,000 Active 75 DOM
-
2026-06-07days on market $475,000 Active 74 DOM
-
2026-06-04days on market $475,000 Active 71 DOM
-
2026-06-03days on market $475,000 Active 70 DOM
-
2026-06-02days on market $475,000 Active 69 DOM
-
2026-06-01days on market $475,000 Active 68 DOM
-
2026-05-31days on market $475,000 Active 67 DOM
-
2026-04-10status Active 898-char remark
Show marketing remark (898 chars)
Luxurious, contemporary, 4 bedrooms, 4.5 baths with 2 car tandem garage. Incredible natural lighting with a perfect blend of warmth and modern luxe design. First floor layout: Garage, wood look tile on first floor, secondary bedroom with full bath. Bedroom opens to patio and backyard. Second floor: Going to up to second floor wood floors on stairs and through out 2nd floor open living concept. Kitchen with sleek, European-style cabinets, quartz countertops with breakfast bar. Refrigerator and double oven. Living room with Downtown views, fireplace, balcony. Secondary bedroom and full bath also located on the 2nd floor. Third floor: Third floor wood floor with spacious master bedroom views of Downtown and the setting sun. Gorgeous master bath. Additional bedroom with full bathroom. Laundry room and stackable washer and dryer. Close to Bishop Arts, Downtown, Sylvan 30 and Trinity Groves.
-
2025-10-29status Pending 898-char remark
Show marketing remark (898 chars)
Luxurious, contemporary, 4 bedrooms, 4.5 baths with 2 car tandem garage. Incredible natural lighting with a perfect blend of warmth and modern luxe design. First floor layout: Garage, wood look tile on first floor, secondary bedroom with full bath. Bedroom opens to patio and backyard. Second floor: Going to up to second floor wood floors on stairs and through out 2nd floor open living concept. Kitchen with sleek, European-style cabinets, quartz countertops with breakfast bar. Refrigerator and double oven. Living room with Downtown views, fireplace, balcony. Secondary bedroom and full bath also located on the 2nd floor. Third floor: Third floor wood floor with spacious master bedroom views of Downtown and the setting sun. Gorgeous master bath. Additional bedroom with full bathroom. Laundry room and stackable washer and dryer. Close to Bishop Arts, Downtown, Sylvan 30 and Trinity Groves.
-
2025-10-29price $475,000 898-char remark
Show marketing remark (898 chars)
Luxurious, contemporary, 4 bedrooms, 4.5 baths with 2 car tandem garage. Incredible natural lighting with a perfect blend of warmth and modern luxe design. First floor layout: Garage, wood look tile on first floor, secondary bedroom with full bath. Bedroom opens to patio and backyard. Second floor: Going to up to second floor wood floors on stairs and through out 2nd floor open living concept. Kitchen with sleek, European-style cabinets, quartz countertops with breakfast bar. Refrigerator and double oven. Living room with Downtown views, fireplace, balcony. Secondary bedroom and full bath also located on the 2nd floor. Third floor: Third floor wood floor with spacious master bedroom views of Downtown and the setting sun. Gorgeous master bath. Additional bedroom with full bathroom. Laundry room and stackable washer and dryer. Close to Bishop Arts, Downtown, Sylvan 30 and Trinity Groves.
-
2025-10-13$425,000 Active 898-char remark
Show marketing remark (898 chars)
Luxurious, contemporary, 4 bedrooms, 4.5 baths with 2 car tandem garage. Incredible natural lighting with a perfect blend of warmth and modern luxe design. First floor layout: Garage, wood look tile on first floor, secondary bedroom with full bath. Bedroom opens to patio and backyard. Second floor: Going to up to second floor wood floors on stairs and through out 2nd floor open living concept. Kitchen with sleek, European-style cabinets, quartz countertops with breakfast bar. Refrigerator and double oven. Living room with Downtown views, fireplace, balcony. Secondary bedroom and full bath also located on the 2nd floor. Third floor: Third floor wood floor with spacious master bedroom views of Downtown and the setting sun. Gorgeous master bath. Additional bedroom with full bathroom. Laundry room and stackable washer and dryer. Close to Bishop Arts, Downtown, Sylvan 30 and Trinity Groves.
-
2024-10-10historical $4,500
-
2024-08-03$4,500
-
2024-05-16historical $4,500
-
2024-05-01price $4,500
ⓘ 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
- $14,039 · $1,170/mo
- Projected year-2 tax
- $14,039 · $1,170/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $44,067
- − Mortgage interest
- −$25,207
- − Property taxes
- −$14,039
- − Insurance
- −$2,250
- − Repairs & maintenance
- −$3,525
- − Management
- −$3,525
- − Depreciation
- −$13,091
- Taxable loss
- −$17,570
- Est. tax savings @ 24.0%
- +$4,217
- After-tax cash flow
- $-5,577/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 · 13 photos
This modern, well-maintained multi-family home is move-in ready with no visible repairs needed. It offers a great blend of contemporary design and natural light, making it an attractive option for both buyers and renters.
Value-add opportunities
- Both Landscaping and curb appeal improvements — Enhances the home's curb appeal and can attract more buyers or renters. ↑
- Both Add smart home features — Improves convenience and can increase the home's value in the market. ↑
- Both Add a smart thermostat — Improves energy efficiency and can increase the home's value in the market. ↑
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)
- 28,259
- Household income
- $59,750
- Rent vs Own
- Severe rent burden
- 6% 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
- Predominantly Hispanic (67%)
- Race & ethnicity
- Hispanic / Latino 67% Two or more races 26% Black 23% White 6% Asian 2%
- Hispanic origin (detail)
- Mexican 55%
- Common ancestry
- Slovak 1%
- Foreign-born
- 27% · Canada, Vietnam, Jamaica
- Languages at home
- 42% English-only · Spanish 52% Vietnamese 1%
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
- ▲ 138.69%
- Current HPI
- 477.2035
- Rent YoY
- ▼ -4.21%
- 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
-35.4% since first listed14 events — show timeline
- 2026-04-10 Relisted — NTREIS
- 2025-10-29 Pending — NTREIS
- 2025-10-29 Price Changed $475,000 NTREIS
- 2025-10-13 Listed $425,000 NTREIS
- 2024-10-10 Rental Removed $4,500 NTREIS
- 2024-08-03 Listed for Rent $4,500 NTREIS
- 2024-05-16 Rental Removed $4,500 NTREIS
- 2024-05-01 Price Changed $4,500 NTREIS
- 2024-03-14 Listed for Rent $4,800 NTREIS
- 2022-09-29 Sold (Public Records) — Public Records
- 2022-09-27 Sold (MLS) — NTREIS
- 2022-08-22 Pending — NTREIS
- 2022-07-12 Contingent — NTREIS
- 2022-04-28 Listed $735,000 NTREIS
Property tax history
-5.2%/yrLatest (2025): $14,039 · -5.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…