2406 Bethurum Ave · Dallas, TX 75215

$145,000

3 bd · 1.0 ba · 1,164 sqft · SingleFamily public records · 200 Days on market

Built 1916 Poor condition 5,140 sqft lot $125/sqft · 40% below area Est $243k · 40% under

---

Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +27.1/30.0
• ARV discount +15.0/15.0
• DSCR +9.4/10.0
• 1% rule +7.9/10.0
• Appreciation +5.4/10.0
• Rent growth +4.3/5.0
• Livability +4.0/5.0
• Schools +1.7/10.0
• Condition / age +1.0/5.0

Listing remarks MLS

Calling all investors, builders, and visionaries! This property at 2406 Bethurum Drive presents an incredible opportunity in one of Dallas’ fastest-evolving neighborhoods. Situated just minutes from Downtown Dallas and the Fair Park entertainment district, this area is undergoing a strong resurgence — with older homes being replaced by sleek, modern new builds at all price points. The existing structure is in distressed condition and will likely make the most sense as a tear-down, but savvy investors may also see potential in a fix-and-flip project. The true value here lies in the land and unbeatable location, surrounded by ongoing redevelopment and rising property values. Whether you’re looking to build your dream home in the heart of the city or add a high-performing investment to your portfolio, this property offers a rare chance to be part of the area’s exciting transformation.

Key facts

• Distressed condition
• Tear-down
• Fix-and-flip project

Tags

• MINUTES FROM DOWNTOWN DALLAS
• DISTRESSED CONDITION
• TEAR-DOWN
• FIX-AND-FLIP PROJECT
• BUILD YOUR DREAM HOME
• HIGH-PERFORMING INVESTMENT

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $145k. Condition is rated poor.

Deal economics

• At list price, monthly cash flow is $345 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $145k).
• Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.7% 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: Joseph J Rhoads Learning Center (math 13% / reading 18%, grade F, #3,990 of 4,322 statewide, top 93%, 101 students, 94% FRL); Billy Earl Dade Middle (math 18% / reading 23%, grade F, #1,407 of 1,662 statewide, top 86%, 636 students, 100% FRL); Lincoln Humanities/Communications Magnet High Sch (math 8% / reading 20%, grade F, #1,529 of 1,632 statewide, top 94%, 700 students, 92% FRL).
• Zoned-school proficiency averages 17% at this address vs 34% district-wide (-17 pts) — the specific schools serving this property underperform the Dallas ISD average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising fast (+7.2%/yr); 318 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 52d 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 $1,877/mo this rent would consume 49% of the median local household income ($46k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.8% local appreciation)).
• Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (0.8% appreciation + 7.2% rent growth), your $41k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 200 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo; built in 1916 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $127,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 200 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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.
9. 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.
10. 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: 1.29% ✓
• Cap rate: 9.70%
• Cash-on-cash: 12.17%
• DSCR: 1.54
• GRM: 6.4

CMA / ARV

• ARV (median comp): $242,558
• List price: $145,000
• Delta: -40.22%
• 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
2807 Silkwood St	0.34mi	3/3.0	1,200 (+3%)	2mo	$248,000	$207	69
2526 Bethurum Ave	0.09mi	3/2.0	1,292 (+11%)	6mo	$250,000	$193	69
2621 Choice St	0.57mi	3/2.0	1,200 (+3%)	1mo	$199,000	$166	63
2719 Starks Ave	0.54mi	3/2.0	1,143 (-2%)	6mo	$279,900	$245	62
2510 Southland St	0.63mi	3/1.0	1,096 (-6%)	2mo	$105,000	$96	60
2415 Hooper St	0.23mi	2/2.0 (-1)	1,050 (-10%)	6mo	$239,900	$228	59
2411 Hooper St	0.23mi	2/2.0 (-1)	1,050 (-10%)	7mo	$239,900	$228	58
2413 Hooper St	0.23mi	2/2.0 (-1)	1,050 (-10%)	7mo	$239,900	$228	58
2714 Stephenson Dr	0.55mi	3/2.5	1,225 (+5%)	2mo	$210,000	$171	58
2714 Silkwood St	0.31mi	3/2.0	1,311 (+13%)	6mo	$230,000	$175	55
2823 Farragut St	0.70mi	4/2.0 (+1)	1,232 (+6%)	0mo	$260,000	$211	48
2738 Lawrence St	0.74mi	4/1.0 (+1)	1,248 (+7%)	0mo	$115,000	$92	48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.79% appreciation · 7.19% rent growth · sell at horizon

5-year hold

• IRR: 14.9%
• Equity multiple: 1.78×
• Total profit: $31,581
• Equity at exit: $47,916

10-year hold

• IRR: 21.5%
• Equity multiple: 3.92×
• Total profit: $118,598
• Equity at exit: $62,469

Cash invested: $40,600 (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.

Methodology + full state rankings →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 12 active · 12 under contract
• Months of supply: 3.8 mo (26%/mo absorbed)
• Median asking: $219,495 ($178/sqft)
• Median days on market: 51 d
• This list price: 8% of active listings are priced below it
• ARV vs active asking: +16.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75215

• Home prices YoY: 0.3%
• Rents YoY: 7.2%
• Active inventory: 318
• Price-to-rent: 6.4×

Monthly cashflow live

• Estimated rent: $1,877 high
• Mortgage (P&I): −$760
• Tax from tax record: −$251 /mo · $3,006/yr
• Insurance: −$60
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$394
• Net cashflow: $345

Break-even live

Break-even rent $1,440

Max offer price $145,000

Occupancy floor 77%

Sensitivity live

Price	-10% $427	-5% $386	+0% $345	+5% $304	+10% $263
Rent	-10% $197	-5% $271	+0% $345	+5% $420	+10% $494
Rate	-1.0pp $418	-0.5pp $382	base $345	+0.5pp $308	+1.0pp $270

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: $36,250
• Closing costs: $4,350
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2503 Scott St Dallas, TX	3.0	1.0	896	$1,495	$1.67	41d	1	0.05mi
2207 Anderson St Dallas, TX	3.0	2.5	1419	$2,300	$1.62	56d	1	0.14mi
2203 Anderson St Dallas, TX	3.0	2.5	1219	$2,200	$1.80	93d	1	0.14mi
2214 Dyson St Dallas, TX	3.0	2.5	1056	$2,700	$2.56	24d	1	0.16mi
2216 Dyson St Dallas, TX	3.0	2.0	1056	$2,000	$1.89	43d	1	0.16mi
2216 Dyson St Dallas, TX	3.0	2.0	1056	$2,100	$1.99	73d	1	0.16mi
2807 Valentine St Dallas, TX	3.0	2.0	1400	$1,500	$1.07	64d	1	0.29mi
2323 Macon St Dallas, TX	3.0	2.0	1248	$1,700	$1.36	12d	1	0.32mi
2642 Anderson St Dallas, TX	2.0	1.0	820	$1,150	$1.40	73d	1	0.33mi
2927 Dorris St Dallas, TX	3.0	2.0	1298	$1,914	$1.47	93d	1	0.38mi
5203 Bexar St Apt 2C Dallas, TX	3.0	2.0	1345	$1,700	$1.26	4d	1	0.41mi
5203 Bexar St Apt 2C Dallas, TX	3.0	2.0	1345	$1,700	$1.26	21d	1	0.41mi
2727 Choice St Dallas, TX	3.0	2.0	1175	$1,799	$1.53	73d	1	0.56mi
2516 Lawrence St Dallas, TX	2.0	1.0	856	$900	$1.05	34d	1	0.58mi
5000 Linder Ave Dallas, TX	3.0	2.0	1327	$1,950	$1.47	93d	1	0.61mi
2503 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,490	$1.70	9d	1	0.63mi
2216 Marburg St Dallas, TX	3.0	1.0	1088	$1,725	$1.59	8d	1	0.64mi
2561 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,340	$1.53	22d	1	0.67mi
2563 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,240	$1.42	64d	1	0.67mi
2603 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,385	$1.58	93d	1	0.68mi
2513 Southland St Dallas, TX	2.0	1.0	1010	$1,299	$1.29	52d	1	0.69mi
2513 Southland St Dallas, TX	2.0	1.0	1010	$1,399	$1.39	70d	1	0.69mi
2513 Southland St Dallas, TX	2.0	1.0	1010	$1,299	$1.29	43d	1	0.69mi
2615 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,280	$1.46	64d	1	0.69mi
2627 Elsie Faye Heggins St Dallas, TX	3.0	2.0	876	$1,280	$1.46	93d	1	0.70mi
2823 Farragut St Dallas, TX	4.0	2.0	1232	$2,300	$1.87	3d	1	0.74mi
2838 Frost Ave Dallas, TX	2.0	1.0	1200	$1,400	$1.17	73d	1	0.75mi
2829 Oakdale St Dallas, TX	3.0	2.0	1028	$1,590	$1.55	0d	1	0.77mi
2535 Marburg St Dallas, TX	3.0	2.0	1470	$2,300	$1.56	8d	1	0.77mi
2840 Oakdale St Dallas, TX	3.0	2.0	1379	$1,900	$1.38	93d	1	0.79mi
1628 Poplar St Dallas, TX	2.0	1.0	903	$1,400	$1.55	93d	1	0.93mi
1630 Poplar St Dallas, TX	2.0	1.0	903	$1,400	$1.55	73d	1	0.94mi
2719 Exline St Dallas, TX	3.0	2.0	1260	$1,980	$1.57	8d	1	0.98mi
2627 Pine St Dallas, TX	3.0	2.0	1090	$1,610	$1.48	0d	1	1.01mi
4722 Meadow St Dallas, TX	2.0–3.0	2.0	1107	$1,475	$1.33	60d	4	1.06mi
2903 Carpenter Ave Dallas, TX	3.0	2.0	1064	$2,050	$1.93	0d	1	1.07mi
4024 Myrtle St Dallas, TX	3.0	2.0	1106	$1,595	$1.44	54d	1	1.08mi
2642 Eugene St Dallas, TX	3.0	2.0	1008	$1,750	$1.74	10d	1	1.09mi
3711 Wendelkin St Unit 2 Dallas, TX	3.0	1.0	1500	$1,449	$0.97	13d	1	1.23mi
4611 Bradshaw St Dallas, TX	3.0	2.0	1250	$1,495	$1.20	25d	1	1.23mi

Listing history 4 events

1. 2026-05-31
   days on market $145,000 Active 200 DOM
2. 2025-11-12
   listed $145,000 Active 918-char remark

   Show marketing remark (918 chars)

   Calling all investors, builders, and visionaries! This property at 2406 Bethurum Drive presents an incredible opportunity in one of Dallas’ fastest-evolving neighborhoods. Situated just minutes from Downtown Dallas and the Fair Park entertainment district, this area is undergoing a strong resurgence — with older homes being replaced by sleek, modern new builds at all price points. The existing structure is in distressed condition and will likely make the most sense as a tear-down, but savvy investors may also see potential in a fix-and-flip project. The true value here lies in the land and unbeatable location, surrounded by ongoing redevelopment and rising property values. Whether you’re looking to build your dream home in the heart of the city or add a high-performing investment to your portfolio, this property offers a rare chance to be part of the area’s exciting transformation.

3. 2000-09-29
   soldstatus
4. 1997-11-26
   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: $3,006 · $251/mo
• Projected year-2 tax: $3,006 · $251/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 7/10 Severe FEMA zone X · 99% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $22,529
• − Mortgage interest: −$8,122
• − Property taxes: −$3,006
• − Insurance: −$1,522
• − Repairs & maintenance: −$1,802
• − Management: −$1,802
• − Depreciation: −$4,218
• Taxable income: $2,055
• Est. tax owed @ 24.0%: −$493
• After-tax cash flow: $3,651/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 · 3 photos

Poor 20/100 Extensive rehab Est. rehab $58,200–$104,760 screening

This property requires extensive repairs and improvements, including a new roof, siding, and landscaping. The location offers potential for significant value appreciation.

Components & finishes AI

Roof asphalt shingle

Repairs flagged

• Major siding — Significant damage and wear
• Major roof — Appears old and possibly leaking
• Major landscaping — Overgrown and unkempt

Value-add opportunities

• Both landscaping and curb appeal — Improving the exterior can enhance both resale and rental value ↑
• Both roof replacement — A new roof will significantly improve the home's appearance and value ↑
• Both exterior painting — Fresh paint can make a big difference in the home's curb appeal and value ↑

ⓘ Rehab cost is a screening estimate — Extensive scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 17/100

Zoned Schools

Elementary H S Thompson Learning Center Middle Billy Earl Dade Middle F TX #1,407/1,662 Nat'l #11,564/14,009 High Lincoln Humanities/communications Magnet High Sch F TX #1,529/1,632 Nat'l #15,653/17,239

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

A Composite livability gradescore 81/100

Livability — Dallas

• Score: 81/100
• State rank: #24
• US rank: #1380

Category grades

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

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): 18,895
• Household income: $45,557
• Rent vs Own: 61.8% rent · 38.2% own
• Severe rent burden: 14% 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: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: Black 59% Hispanic / Latino 25% White 11% Two or more races 10%
• Hispanic origin (detail): Mexican 21%
• Common ancestry: Italian 1% Hispanic 1%
• Foreign-born: 16% · Canada
• Languages at home: 74% English-only · Spanish 26%

---

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: ▲ 0.79%
• Current HPI: 224.2955
• Rent YoY: ▲ 7.19%
• 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

3 events — show timeline

• 2025-11-12 Listed $145,000 NTREIS
• 2000-09-29 Sold (Public Records) — Public Records
• 1997-11-26 Sold (Public Records) — Public Records

Property tax history

+9.5%/yr

Latest (2025): $3,006 · +4.5% YoY. Source: county tax records.