CashFlowRE
Sign in Sign up
2212 County Road 342
F Composite 19.47
Why this score? — see what drove the F 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).

  • Schools +5.8/10.0
  • Livability +3.8/5.0
  • ARV discount +2.9/15.0
  • Condition / age +2.5/5.0
  • Cash flow +2.4/30.0
  • Rent growth +2.0/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$794,222

2212 County Road 342 · McKinney, TX 75071
6 bd · 4.0 ba · 2,176 sqft · Land public records · 247 Days on market
Built 2013 2.01 ac lot $365/sqft · 181% above area Est $721k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

Key facts

  • 400sqft mini home
  • 2 acres
  • Gated ranch style

Tags

MCKINNEY ADDRESSMELISSA SCHOOL DISTRICT2 ACRESFULL FENCEDGATED RANCH STYLE400SQFT MINI HOME

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 6-bed/4.0-bath land listed at $794k.

Deal economics

  • At list price, monthly cash flow is $-3k ($-33k/yr) — negative.
  • To cash-flow at today's rent, offer at most $304k (61.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $282k (64.4% below list).
  • Recommended offer: $282k (64.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#115 in TX, #3,716 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living C-, amenities F, commute F.
  • Melissa ISD (suburban): math 65% / reading 65% proficiency, ranked #24 of 826 in TX (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-2.1%/yr); 2125 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 $5k of loan paydown is wiped out by about $24k 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 247 days — a 12% lower offer ($699k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask is 39611% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major 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 $282,478 (64.4% 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 247 days. Have you received any prior offers? Is the seller open to a 64% concession, seller financing, or rate buy-down credit?
  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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.36%
Cap rate
2.10%
Cash-on-cash
-14.99%
DSCR
0.33
GRM
23.4

CMA / ARV

ARV (median comp)
$721,235
List price
$794,222
Delta
10.12%
Verdict
OVERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-47.7%
Equity multiple
-0.41×
Total profit
$-314,128
Equity at exit
$118,421
10-year hold
IRR
Equity multiple
-1.40×
Total profit
$-534,341
Equity at exit
$68,670

Cash invested: $222,382 (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 75071

Home prices YoY
-19.1%
Rents YoY
-2.1%
Active inventory
2125
Price-to-rent
23.4×

Monthly cashflow live

Estimated rent
$2,825 high interval (Pro) →
Mortgage (P&I)
$4,165
Tax from tax record
$513 /mo · $6,158/yr
Insurance
$331
HOA
$0
Vacancy / Maint / Mgmt
$593
Net cashflow
$-2,777

Break-even live

Break-even rent $6,341
Max offer price $303,567
Occupancy floor

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
$198,556
Closing costs
$23,827
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1908 Iris Rd Melissa, TX 5.0 3.0 2467 $2,495 $1.01 24d 1 1.17mi
3105 Bedstraw Ln Melissa, TX 5.0 3.0 2327 $2,700 $1.16 18d 1 1.18mi
1800 Winecup Dr Melissa, TX 5.0 2.5 2440 $2,495 $1.02 12d 1 1.21mi
3225 Sedge Grass Dr Melissa, TX 5.0 3.0 2565 $2,800 $1.09 43d 1 1.24mi
1817 Winecup Dr Melissa, TX 5.0 3.0 2440 $2,495 $1.02 43d 1 1.28mi
7221 Headingham Way McKinney, TX 5.0 2.5 2714 $3,299 $1.22 43d 1 1.37mi

Listing history 40 events

  1. 2026-06-18
    days on market $794,222 Active 247 DOM
  2. 2026-06-17
    days on market $794,222 Active 246 DOM
  3. 2026-06-16
    days on market $794,222 Active 245 DOM
  4. 2026-06-15
    days on market $794,222 Active 244 DOM
  5. 2026-06-13
    days on market $794,222 Active 242 DOM
  6. 2026-06-13
    days on market $794,222 Active 241 DOM
  7. 2026-06-09
    days on market $794,222 Active 238 DOM
  8. 2026-06-08
    days on market $794,222 Active 237 DOM
  9. 2026-06-07
    days on market $794,222 Active 236 DOM
  10. 2026-06-04
    days on market $794,222 Active 233 DOM
  11. 2026-06-03
    days on market $794,222 Active 232 DOM
  12. 2026-06-02
    days on market $794,222 Active 231 DOM
  13. 2026-06-02
    price $794,222 Active 230 DOM
  14. 2026-06-01
    days on market $795,000 Active 230 DOM
  15. 2026-05-31
    days on market $795,000 Active 229 DOM
  16. 2026-05-16
    price $795,000 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  17. 2026-05-12
    price $799,000 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  18. 2026-04-29
    price $799,222 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  19. 2026-04-10
    price $799,000 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  20. 2026-03-29
    price $799,500 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  21. 2026-03-21
    price $899,500 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  22. 2026-03-14
    historical $2,000
  23. 2026-03-09
    price $899,900 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  24. 2026-03-09
    price $985,222 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  25. 2026-03-03
    listed $2,000
  26. 2026-03-02
    price $989,500 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  27. 2026-02-26
    price $992,222 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  28. 2026-02-19
    price $993,222 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  29. 2026-02-13
    price $994,222 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  30. 2025-11-21
    price $995,999 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  31. 2025-11-20
    price $1,135,000 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  32. 2025-11-17
    price $1,140,000 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  33. 2025-10-14
    listed $1,145,000 Active 2003-char remark
    Show marketing remark (2003 chars)

    THIS Property is offered well below appraised value Motivated Seller live here in secluded Paradise, yet 5 min. from the very best of everything Award winning schools, Buc-ees, Walmart, HEB, Kroger . Historic Downtown Mckinney is less than 10 min from your door. You have a Mckinney address,in Melissa school district this place has it all 2 acres, 3 homes, and ample space to expand. So, lets get started. Pulling into this full fenced and gated Ranch Style setting first you will notice a 400sqft Mini home, color coded to match, private drive, shade decks, fenced back yard, fully furnished Continuing forward on the drive we approach an elaborate doublewide. 2- car carport, shade decks, 2176sqft. 4bd-2bath, large kitchen w-island, stainless appliances, corner tub, sky light, washer-dryer, nicely done home. Saving the best for last… is the Barndo. This place will simply blow your mind Crack the door open on this 3000sqft insulated BARNDO building and it is SO NOT what you’re expecting. Its literally everything you can dream in one space, To a luxury rustic apartment. Creatively is an understatement, Whiskey Barrel sink Copper pull chain toilet, stainless kitchen island toolbox, Even an 80s theme Loft Bar complete with a Vintage Pac-Man machine, A gigantic wraparound couch, big enough for all your friends to put your feet on the engine block coffee table. Sitting right next to the cast-iron potbelly stove. There is so much more to see here that I cant begin to describe. The most amazing discovery is that it all works so extremely well together This place is just FUN And its completely furnished at this price. A showing and walk-through is a definite must .This is one of the most unique properties you will ever see. We dont expect this one to last long. What a fantastic package. Did we forget to mention the rental income, Rental income on doublewide so you can deduct that from your monthly expense, while feeling good about your decision sitting outside

  34. 2025-07-11
    historical $2,000
  35. 2025-06-07
    listed $2,000
  36. 2024-11-02
    historical $2,650
  37. 2024-10-22
    listed $2,650
  38. 2022-11-01
    soldstatus
  39. 2017-10-04
    soldstatus
  40. 2012-04-17
    soldstatus

ⓘ 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
$6,158 · $513/mo
Projected year-2 tax
$14,534 · $1,211/mo
Expected delta
+$8,376/yr (+$698/mo · 136.0%)

ⓘ 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 6/10 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
$33,897
− Mortgage interest
−$44,489
− Property taxes
−$6,158
− Insurance
−$3,971
− Repairs & maintenance
−$2,712
− Management
−$2,712
− Depreciation
−$23,105
Taxable loss
−$49,249
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$11,820
After-tax cash flow
$-21,510/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
Melissa ISD
NCES district ID
4830120
Math proficiency
65% ▼ -8.00%
Reading proficiency
65% ▼ -2.00%
Median HH income
$82,500
Composite
58.34/100
National rank
#1012
State rank
#24 of 826 in TX

Livability — McKinney

Score
76/100
State rank
#115
US rank
#3716

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Collin County · 1,159,394 people
City population
232,161
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
72,964
Household income
$132,447
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
1682.0

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 0.64)
Race & ethnicity
White 55% Hispanic / Latino 17% Black 13% Two or more races 12% Asian 10%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 2% Slovak 2% Portuguese 1%
Foreign-born
16% · Canada, China, South Korea
Languages at home
76% English-only · Spanish 11% Other Indo-European 4% Other Asian/Pacific 2%

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
▼ -59.92%
Current HPI
254.4946
Rent YoY
▼ -2.15%
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

+29900.0% since first listed
25 events — show timeline
  • 2026-05-16 Price Changed $795,000 NTREIS
  • 2026-05-12 Price Changed $799,000 NTREIS
  • 2026-04-29 Price Changed $799,222 NTREIS
  • 2026-04-10 Price Changed $799,000 NTREIS
  • 2026-03-29 Price Changed $799,500 NTREIS
  • 2026-03-21 Price Changed $899,500 NTREIS
  • 2026-03-14 Rental Removed $2,000 NTREIS
  • 2026-03-09 Price Changed $899,900 NTREIS
  • 2026-03-09 Price Changed $985,222 NTREIS
  • 2026-03-03 Listed for Rent $2,000 NTREIS
  • 2026-03-02 Price Changed $989,500 NTREIS
  • 2026-02-26 Price Changed $992,222 NTREIS
  • 2026-02-19 Price Changed $993,222 NTREIS
  • 2026-02-13 Price Changed $994,222 NTREIS
  • 2025-11-21 Price Changed $995,999 NTREIS
  • 2025-11-20 Price Changed $1,135,000 NTREIS
  • 2025-11-17 Price Changed $1,140,000 NTREIS
  • 2025-10-14 Listed $1,145,000 NTREIS
  • 2025-07-11 Rental Removed $2,000 NTREIS
  • 2025-06-07 Listed for Rent $2,000 NTREIS
  • 2024-11-02 Rental Removed $2,650 NTREIS
  • 2024-10-22 Listed for Rent $2,650 NTREIS
  • 2022-11-01 Sold (Public Records) Public Records
  • 2017-10-04 Sold (Public Records) Public Records
  • 2012-04-17 Sold (Public Records) Public Records

Property tax history

+14.1%/yr

Latest (2025): $6,158 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…