Serenade Plan · Mesquite, TX 75181

$349,999

4 bd · 2.0 ba · 1,861 sqft · SingleFamily · 269 Days on market

Excellent condition

---

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).

• ARV discount +7.5/15.0
• Cash flow +7.3/30.0
• Condition / age +5.0/5.0
• Schools +4.0/10.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• 1% rule +2.1/10.0
• DSCR +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This new single-story home features a smart layout that is perfect for growing families. There are four bedrooms, including the owner's suite with a private bathroom and walk-in closet. The open-concept main living area includes a modern kitchen, dining room and family room. A covered patio is the ideal spot for sunrise coffee and starlight suppers.

Key facts

• Covered patio
• Modern kitchen
• 2 garage spots

Tags

• OPEN-CONCEPT MAIN LIVING AREA
• MODERN KITCHEN
• COVERED PATIO

🏗️ New construction. The $349,999 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $417,526.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $350k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-557 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $337k (3.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $295k (15.8% below list).
• Recommended offer: $295k (15.8% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 70/100 on livability (#358 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, commute F.
• Mesquite ISD (suburban): math 35% / reading 32% proficiency, ranked #536 of 826 in TX (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Gentry El (math 34% / reading 40%, grade F, #1,769 of 4,322 statewide, top 44%, 637 students, 79% FRL); Berry Middle (math 45% / reading 41%, grade D-, #540 of 1,662 statewide, top 33%, 579 students, 76% FRL); Horn H S (math 41% / reading 36%, grade F, #866 of 1,632 statewide, top 54%, 3,029 students, 74% FRL).
• Market conditions: Rents flat; 858 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 75d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
• This rent runs 32% of the median local income ($111k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
• Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 269 days — a 12% lower offer ($308k) is reasonable based on typical stale-listing flexibility.

Recommended offer $294,793 (15.8% 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 269 days. Have you received any prior offers? Is the seller open to a 16% 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. 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?
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: 0.71% ✗
• Cap rate: 4.69%
• Cash-on-cash: -5.71%
• DSCR: 0.75
• GRM: 11.8

CMA / ARV

• ARV (median comp): $417,526
• List price: $349,999
• Delta: -16.17%
• 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
2213 Hazel Lily Run	0.38mi	4/2.0	1,713 (-8%)	4mo	$383,000	$224	66
2217 Hazel Lily Run	0.38mi	4/3.0	2,001 (+8%)	2mo	$423,999	$212	64
2514 Decoy Dr	0.58mi	4/2.0	1,778 (-4%)	2mo	$279,900	$157	64
2005 Lone Oak Trl	0.47mi	4/2.0	1,696 (-9%)	3mo	$370,999	$219	61
1905 Hazel Lily Run	0.37mi	3/2.0 (-1)	1,643 (-12%)	1mo	$400,186	$244	57
2416 Ranch Hawk Sq	0.69mi	3/2.5 (-1)	1,889 (+2%)	2mo	$424,990	$225	56
2001 San Simeon Dr	0.67mi	3/2.0 (-1)	2,059 (+11%)	1mo	$305,000	$148	45
2616 Cantura Dr	0.63mi	3/2.0 (-1)	2,086 (+12%)	2mo	$324,999	$156	44
2009 Osage Trl	0.73mi	3/2.0 (-1)	1,649 (-11%)	0mo	$298,990	$181	42
2005 Osage Trl	0.73mi	3/2.0 (-1)	1,649 (-11%)	3mo	$312,990	$190	40
2012 Osage Trl	0.73mi	3/2.0 (-1)	1,649 (-11%)	3mo	$308,990	$187	40
2017 Paradise Valley Dr	0.74mi	3/2.5 (-1)	1,699 (-9%)	6mo	$339,834	$200	39

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

Projected returns pro-forma

-3.0% appreciation · 0.07% rent growth · sell at horizon

5-year hold

• IRR: -29.4%
• Equity multiple: 0.05×
• Total profit: $-111,504
• Equity at exit: $62,254

10-year hold

• IRR: -47.7%
• Equity multiple: -0.50×
• Total profit: $-175,235
• Equity at exit: $36,100

Cash invested: $116,907 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 153 active · 45 under contract
• Months of supply: 24.2 mo (4%/mo absorbed)
• Median asking: $351,990 ($184/sqft)
• Median days on market: 157 d
• This list price: 48% of active listings are priced below it
• ARV vs active asking: +22.1% above current asking $/sqft

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

ZIP-level market 75181

• Home prices YoY: -9.4%
• Rents YoY: 0.1%
• Active inventory: 858
• Price-to-rent: 9.9×

Monthly cashflow live

• Estimated rent: $2,948 high
• Mortgage (P&I): −$2,190
• Tax est. 1.5%: −$522 /mo · $6,263/yr
• Insurance: −$174
• HOA: −$0
• Vacancy / Maint / Mgmt: −$619
• Net cashflow: $-557

Break-even live

Break-even rent $3,652

Max offer price $336,990

Occupancy floor —

Sensitivity live

Price	-10% $-268	-5% $-412	+0% $-557	+5% $-701	+10% $-845
Rent	-10% $-789	-5% $-673	+0% $-557	+5% $-440	+10% $-324
Rate	-1.0pp $-346	-0.5pp $-450	base $-557	+0.5pp $-665	+1.0pp $-775

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: $104,381
• Closing costs: $12,526
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1808 Sierra Rose Trce Mesquite, TX	4.0	2.5	2298	$2,900	$1.26	75d	1	0.31mi
2004 Poppy Way Mesquite, TX	3.0	2.0	1572	$2,700	$1.72	184d	1	0.32mi
2201 Cantura Dr Mesquite, TX	4.0	2.0	2432	$2,700	$1.11	140d	1	0.59mi
2616 Widgeon Way Mesquite, TX	3.0	2.0	1619	$2,800	$1.73	27d	1	0.60mi
2616 Widgeon Way Mesquite, TX	3.0	2.0	1619	$2,800	$1.73	10d	1	0.60mi
1817 Cedarbriar Dr Mesquite, TX	5.0	3.5	2538	$3,495	$1.38	184d	1	0.61mi
2520 Buck Dr Mesquite, TX	4.0	2.5	2436	$2,520	$1.03	2d	1	0.63mi
2516 Buck Dr Mesquite, TX	3.0	2.0	1562	$2,850	$1.82	65d	1	0.64mi
2528 Widgeon Way Mesquite, TX	3.0	2.0	2223	$2,609	$1.17	2d	1	0.65mi
2324 Cantura Dr Mesquite, TX	4.0	2.0	2190	$2,500	$1.14	10d	1	0.67mi
2508 Hawk Dr Mesquite, TX	3.0	2.0	1771	$2,200	$1.24	10d	1	0.70mi
2508 Hawk Dr Mesquite, TX	3.0	2.0	1771	$2,225	$1.26	75d	1	0.70mi
2439 Whitetail Dr Mesquite, TX	4.0	2.5	2484	$2,800	$1.13	165d	1	0.72mi
1633 Bette Dr Mesquite, TX	3.0	2.0	1548	$1,800	$1.16	3d	1	0.74mi
2108 Osage Trl Mesquite, TX	3.0	2.0	1571	$2,600	$1.65	89d	1	0.75mi
1809 Osage Trl Mesquite, TX	4.0	2.0	2022	$2,599	$1.29	158d	1	0.77mi
1805 Osage Trl Mesquite, TX	4.0	2.0	1915	$2,795	$1.46	0d	1	0.77mi
3110 Antelope Dr Mesquite, TX	5.0	2.5	2390	$3,800	$1.59	13d	1	0.80mi
3110 Antelope Dr Mesquite, TX	5.0	2.5	2390	$3,800	$1.59	10d	1	0.80mi
2600 Waterloo Ln Mesquite, TX	3.0	2.0	1460	$1,900	$1.30	184d	1	0.82mi
1813 Bette Dr Mesquite, TX	4.0	2.0	1548	$2,241	$1.45	78d	1	0.82mi
1729 Hazer Ln Mesquite, TX	3.0	2.0	1498	$2,400	$1.60	161d	1	0.83mi
732 Creekview Ct Mesquite, TX	5.0	3.0	2313	$3,495	$1.51	184d	1	0.91mi
808 Creekside Dr Mesquite, TX	3.0	2.0	1886	$2,200	$1.17	95d	1	0.96mi
2008 Cheshire Ct Mesquite, TX	3.0	2.0	2003	$3,675	$1.83	130d	1	0.99mi
815 Valleycreek Rd Mesquite, TX	3.0	2.0	1788	$2,500	$1.40	184d	1	1.02mi
1332 Nimitz Way Mesquite, TX	4.0	2.0	2109	$2,155	$1.02	50d	1	1.02mi
1309 Dawson Way Mesquite, TX	4.0	2.0	1952	$2,225	$1.14	51d	1	1.05mi
1309 Dawson Way Mesquite, TX	4.0	2.0	1952	$2,222	$1.14	148d	1	1.05mi
1320 Junction Run Mesquite, TX	3.0	2.0	1791	$2,395	$1.34	113d	1	1.06mi
1320 Junction Run Mesquite, TX	3.0	2.0	1791	$2,450	$1.37	130d	1	1.06mi
1308 Dawson Way Mesquite, TX	4.0	2.5	2476	$3,573	$1.44	1d	1	1.08mi
1308 Dawson Way Mesquite, TX	4.0	2.5	2476	$3,573	$1.44	165d	1	1.08mi
1427 Caladium Dr Mesquite, TX	3.0	2.0	1471	$2,115	$1.44	41d	1	1.11mi
1424 Junction Run Mesquite, TX	3.0	2.0	1389	$2,400	$1.73	10d	1	1.11mi
1424 Junction Run Mesquite, TX	3.0	2.0	1389	$2,695	$1.94	87d	1	1.11mi
1424 Junction Run Mesquite, TX	3.0	2.0	1389	$2,400	$1.73	19d	1	1.11mi
1513 Lone Star Ct Mesquite, TX	4.0	2.0	1791	$3,500	$1.95	10d	1	1.13mi
706 Valleycreek Rd Mesquite, TX	3.0	2.0	1390	$2,225	$1.60	95d	1	1.13mi
1349 Rutherford Dr Mesquite, TX	3.0	2.0	1352	$1,900	$1.41	10d	1	1.14mi

Listing history 50 events

1. 2026-08-31
   days on market $349,999 Active 269 DOM
2. 2026-08-29
   days on market $349,999 Active 267 DOM
3. 2026-08-28
   days on market $349,999 Active 266 DOM
4. 2026-08-27
   days on market $349,999 Active 265 DOM
5. 2026-08-26
   days on market $349,999 Active 264 DOM
6. 2026-08-25
   days on market $349,999 Active 263 DOM
7. 2026-08-24
   days on market $349,999 Active 262 DOM
8. 2026-08-23
   days on market $349,999 Active 261 DOM
9. 2026-08-22
   days on market $349,999 Active 260 DOM
10. 2026-08-21
    days on market $349,999 Active 259 DOM
11. 2026-08-20
    days on market $349,999 Active 258 DOM
12. 2026-08-19
    days on market $349,999 Active 257 DOM
13. 2026-08-18
    days on market $349,999 Active 256 DOM
14. 2026-08-17
    days on market $349,999 Active 255 DOM
15. 2026-08-16
    days on market $349,999 Active 254 DOM
16. 2026-08-15
    days on market $349,999 Active 253 DOM
17. 2026-08-14
    days on market $349,999 Active 252 DOM
18. 2026-08-13
    days on market $349,999 Active 251 DOM
19. 2026-08-12
    days on market $349,999 Active 250 DOM
20. 2026-08-11
    days on market $349,999 Active 249 DOM
21. 2026-08-10
    days on market $349,999 Active 248 DOM
22. 2026-08-09
    days on market $349,999 Active 247 DOM
23. 2026-08-08
    days on market $349,999 Active 246 DOM
24. 2026-08-06
    days on market $349,999 Active 244 DOM
25. 2026-08-05
    days on market $349,999 Active 243 DOM
26. 2026-08-04
    days on market $349,999 Active 242 DOM
27. 2026-08-03
    days on market $349,999 Active 241 DOM
28. 2026-07-31
    days on market $349,999 Active 238 DOM
29. 2026-07-30
    days on market $349,999 Active 237 DOM
30. 2026-07-30
    days on market $349,999 Active 236 DOM
31. 2026-07-28
    days on market $349,999 Active 235 DOM
32. 2026-07-26
    days on market $349,999 Active 233 DOM
33. 2026-07-24
    days on market $349,999 Active 231 DOM
34. 2026-07-23
    days on market $349,999 Active 230 DOM
35. 2026-07-22
    days on market $349,999 Active 229 DOM
36. 2026-07-20
    days on market $349,999 Active 227 DOM
37. 2026-07-18
    days on market $349,999 Active 225 DOM
38. 2026-07-18
    days on market $349,999 Active 224 DOM
39. 2026-07-16
    days on market $349,999 Active 223 DOM
40. 2026-07-15
    days on market $349,999 Active 222 DOM
41. 2026-07-14
    days on market $349,999 Active 221 DOM
42. 2026-07-13
    days on market $349,999 Active 220 DOM
43. 2026-07-13
    days on market $349,999 Active 219 DOM
44. 2026-07-11
    days on market $349,999 Active 218 DOM
45. 2026-07-10
    days on market $349,999 Active 217 DOM
46. 2026-07-09
    days on market $349,999 Active 216 DOM
47. 2026-07-07
    days on market $349,999 Active 214 DOM
48. 2026-07-06
    days on market $349,999 Active 213 DOM
49. 2026-07-06
    days on market $349,999 Active 212 DOM
50. 2026-07-05
    days on market $349,999 Active 211 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $35,375
• − Mortgage interest: −$23,388
• − Property taxes: −$6,263
• − Insurance: −$2,088
• − Repairs & maintenance: −$2,830
• − Management: −$2,830
• − Depreciation: −$12,146
• Taxable loss: −$14,169
• Est. tax savings @ 24.0%: +$3,401
• After-tax cash flow: $-3,278/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 · 9 photos

Excellent 100/100 None rehab

This single-story home is in excellent condition with no visible repairs needed. It offers a smart layout and is move-in ready, making it an attractive option for both buyers and renters.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping and flower beds — Well-maintained landscaping improves curb appeal and adds value. ↑
• Both Deep cleaning throughout — A thorough clean enhances the home's appearance and can attract more buyers/renters. ↑
• Both Add smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient. ↑

F Composite school gradezoned avg 40/100

Zoned Schools

Elementary Gentry El F TX #1,769/4,322 Nat'l #21,438/41,679 Middle Berry Middle D- TX #540/1,662 Nat'l #5,160/14,009 High Horn H S F TX #866/1,632 Nat'l #8,796/17,239

Schools (NCES district)

• District: Mesquite ISD
• NCES district ID: 4830390
• Math proficiency: 35% ▼ -11.00%
• Reading proficiency: 32% ▼ -7.00%
• Median HH income: $49,372
• Composite: 29.06/100
• National rank: #6606
• State rank: #536 of 826 in TX

B Composite livability gradescore 70/100

Livability — Mesquite

• Score: 70/100
• State rank: #358
• US rank: #7743

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Mesquite, TX
• County: Dallas County · 2,979,839 people
• City population: 150,788
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 29,788
• Household income: $111,052
• Rent vs Own: 16.2% rent · 83.8% own
• Severe rent burden: 29% 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: Highly diverse neighborhood (Simpson 0.71)
• Race & ethnicity: Black 39% Hispanic / Latino 32% Two or more races 21% White 16% Asian 5% Native American 1%
• Hispanic origin (detail): Mexican 27% Puerto Rican 1%
• Languages at home: 64% English-only · Spanish 27% Tagalog/Filipino 3% Other Asian/Pacific 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: ▼ -26.63%
• Current HPI: 257.0959
• Rent YoY: ▲ 0.07%
• 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

1 event — show timeline

• 2025-12-05 Listed $349,999 Zillow