CashFlowRE
Sign in Sign up
709 Chipper Trl
D Composite 41.55
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 +14.4/15.0
  • Cash flow +8.5/30.0
  • Condition / age +4.0/5.0
  • 1% rule +3.3/10.0
  • Livability +3.3/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$274,900

709 Chipper Trl · Lavon, TX 75166
3 bd · 2.0 ba · 1,606 sqft · SingleFamily · 161 Days on market
Built 2025 Good condition 6,229 sqft lot $171/sqft · 15% below area Est $325k · 15% under $155/mo HOA · 7% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to easy, comfortable living at 709 Chipper Trail in Lavon, TX. This nearly new 2025 ranch-style home is perfect for first-time buyers or anyone looking to downsize without giving up space or comfort. With 3 bedrooms, 2 full bathrooms, and 1,606 square feet, the layout is thoughtfully designed to be both functional and easy to maintain. The single-story design means no stairs and effortless day-to-day living. An open, light-filled living area flows smoothly into the kitchen and dining space, making it ideal for quiet nights at home or hosting family and friends. The 2-car garage offers plenty of room for parking and storage, while the private, fully fenced backyard is just right for pets, gardening, or relaxing outdoors. Built in 2025, this home gives you the peace of mind of modern construction, energy efficiency, and minimal maintenance—perfect if you’re buying your first home or simplifying your lifestyle. Located in a growing Lavon community with convenient access to shopping, dining, and major roads, this home offers comfort, value, and long-term ease. Priced at $274,900, this move-in-ready home is an excellent opportunity to start your next chapter with confidence.

Key facts

  • Modern construction
  • Single story design
  • Ranch style home

Tags

RANCH STYLE HOMESINGLE STORY DESIGNOPEN LIGHT FILLED LIVING AREAPRIVATE FULLY FENCED BACKYARDMODERN CONSTRUCTIONENERGY EFFICIENCY

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 3-bed/2.0-bath single-family listed at $275k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-242 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (12.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (16.5% below list).
  • Recommended offer: $229k (16.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#588 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities F, commute F, health & safety F.
  • Community ISD (rural): math 30% / reading 38% proficiency, ranked #479 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Leland E Edge Middle (math 25% / reading 35%, grade F, #1,056 of 1,662 statewide, top 65%, 931 students, 53% FRL) — zoned schools average 53% FRL vs 36% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 640 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $229,467 (16.5% 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 161 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.83%
Cap rate
5.24%
Cash-on-cash
-3.77%
DSCR
0.83
GRM
10.0

CMA / ARV

ARV (median comp)
$324,949
List price
$274,900
Delta
-15.40%
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
946 Olive Dr 0.11mi 3/2.0 1,628 (+1%) 1mo $306,990 $189 92
529 Epiphany Ln 0.32mi 3/2.0 1,604 (-0%) 2mo $319,990 $199 83
424 Epiphany Ln 0.40mi 3/2.0 1,631 (+2%) 1mo $333,990 $205 78
653 Glee Stem Rd 0.32mi 3/2.0 1,537 (-4%) 2mo $314,990 $205 77
532 Lucas Ln 0.47mi 3/2.0 1,675 (+4%) 0mo $305,000 $182 71
549 Epiphany Ln 0.32mi 3/2.0 1,429 (-11%) 2mo $268,990 $188 65
881 River Ln 0.54mi 3/2.0 1,503 (-6%) 1mo $282,990 $188 63
822 Sunflower 0.49mi 3/2.0 1,472 (-8%) 0mo $269,854 $183 63
858 River Ln 0.55mi 3/2.0 1,504 (-6%) 1mo $282,990 $188 63
868 Sunflower Rd 0.54mi 3/2.0 1,504 (-6%) 2mo $282,990 $188 63
521 Epiphany Ln 0.42mi 3/2.0 1,429 (-11%) 2mo $259,990 $182 61
416 Epiphany Ln 0.40mi 4/2.0 (+1) 1,845 (+15%) 1mo $309,990 $168 51

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.22×
Total profit
$-59,827
Equity at exit
$40,988
10-year hold
IRR
-16.7%
Equity multiple
0.07×
Total profit
$-71,414
Equity at exit
$23,768

Cash invested: $76,972 (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 75166

Home prices YoY
-9.9%
Active inventory
640
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,295 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax est. 1.5%
$344 /mo · $4,124/yr
Insurance
$115
HOA
$155
Vacancy / Maint / Mgmt
$482
Net cashflow
$-242

Break-even live

Break-even rent $2,601
Max offer price $239,886
Occupancy floor

Sensitivity live

Price -10% $-52 -5% $-147 +0% $-242 +5% $-337 +10% $-432
Rent -10% $-423 -5% $-333 +0% $-242 +5% $-151 +10% $-61
Rate -1.0pp $-104 -0.5pp $-172 base $-242 +0.5pp $-313 +1.0pp $-386

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$68,725
Closing costs
$8,247
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
536 London Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 17d 1 0.03mi
509 London Dr Lavon, TX 3.0 2.0 1769 $2,000 $1.13 45d 1 0.06mi
557 London Dr Unit 557LD Lavon, TX 3.0 2.0 1769 $2,000 $1.13 9d 1 0.07mi
946 Olive Dr Lavon, TX 3.0 2.0 1628 $2,650 $1.63 9d 1 0.09mi
575 London Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 17d 1 0.09mi
592 Crestridge Dr Lavon, TX 4.0 2.5 2095 $2,195 $1.05 45d 1 0.11mi
600 Crestridge Dr Lavon, TX 4.0 2.0 1827 $2,300 $1.26 45d 1 0.13mi
772 Wellington Dr Lavon, TX 3.0 2.0 1459 $1,850 $1.27 45d 1 0.14mi
787 Wellington Dr Lavon, TX 3.0 2.0 1429 $1,900 $1.33 45d 1 0.14mi
778 Camden Dr Lavon, TX 3.0 2.0 1636 $1,750 $1.07 14d 1 0.15mi
760 Richmond Dr Lavon, TX 4.0 2.0 1779 $3,000 $1.69 45d 1 0.15mi
766 Camden Dr Lavon, TX 3.0 2.0 1802 $6,200 $3.44 4d 1 0.16mi
736 Richmond Dr Lavon, TX 4.0 2.0 1884 $2,400 $1.27 26d 1 0.18mi
684 Crestridge Dr Lavon, TX 3.0 2.0 1634 $1,850 $1.13 45d 1 0.18mi
739 Wellington Dr Lavon, TX 4.0 2.0 1884 $1,950 $1.04 45d 1 0.19mi
744 Devonshire Dr Lavon, TX 3.0 2.0 1589 $1,849 $1.16 8d 1 0.19mi
759 Crestridge Dr Lavon, TX 3.0 2.0 1827 $2,000 $1.09 14d 1 0.25mi
902 Tulip TRL Lavon, TX 4.0 2.5 2087 $2,500 $1.20 45d 1 0.28mi
755 Revere Ln Lavon, TX 3.0 2.0 1829 $2,100 $1.15 26d 1 0.48mi
865 River Ln Lavon, TX 4.0 2.5 2068 $2,400 $1.16 7d 1 0.52mi
872 Sunflower Rd Lavon, TX 3.0 2.0 1237 $2,000 $1.62 9d 1 0.54mi
858 River Ln Lavon, TX 3.0 2.0 1504 $2,200 $1.46 18d 1 0.54mi
471 Harding Ln Lavon, TX 4.0 2.0 1645 $1,950 $1.19 45d 1 0.79mi
453 Harding Ln Lavon, TX 4.0 2.5 2155 $2,200 $1.02 45d 1 0.81mi
436 Grant Ln Lavon, TX 3.0 2.0 1755 $2,299 $1.31 5d 1 0.85mi
476 Eisenhower Ln Lavon, TX 3.0 2.0 1544 $1,875 $1.21 22d 1 0.86mi
590 Arthur Dr Lavon, TX 3.0 2.0 1556 $1,850 $1.19 45d 1 0.94mi
382 Armstrong Ln Lavon, TX 3.0 2.5 1308 $1,795 $1.37 22d 1 0.96mi
393 Orbit Dr Lavon, TX 3.0 2.0 1268 $1,750 $1.38 20d 1 0.97mi
366 Armstrong Ln Lavon, TX 3.0 2.0 1268 $1,750 $1.38 26d 1 0.97mi
387 Orbit Dr Lavon, TX 3.0 2.5 1361 $1,775 $1.30 18d 1 0.98mi
355 Armstrong Ln Lavon, TX 3.0 2.0 1268 $1,695 $1.34 26d 1 1.01mi
365 Orbit Dr Lavon, TX 3.0 2.5 1361 $1,795 $1.32 4d 1 1.01mi
366 Schirra Ct Lavon, TX 3.0 2.0 1165 $1,650 $1.42 45d 1 1.02mi
332 Schirra Ct Lavon, TX 3.0 2.0 1202 $1,695 $1.41 26d 1 1.05mi
332 Schirra Ct Lavon, TX 3.0 2.0 1202 $1,695 $1.41 22d 1 1.05mi
345 Orbit Dr Lavon, TX 3.0 2.0 1268 $1,685 $1.33 45d 1 1.05mi
341 Orbit Dr Lavon, TX 3.0 2.5 1361 $1,795 $1.32 45d 1 1.06mi
339 Orbit Dr Lavon, TX 3.0 2.5 1361 $1,795 $1.32 45d 1 1.06mi
315 Orbit Dr Lavon, TX 3.0 2.0 1268 $1,750 $1.38 45d 1 1.11mi

HOA detail

Monthly dues
$155 · $1,860/yr

Listing history 16 events

  1. 2026-06-21
    days on market $274,900 Active 161 DOM
  2. 2026-06-18
    days on market $274,900 Active 158 DOM
  3. 2026-06-17
    days on market $274,900 Active 157 DOM
  4. 2026-06-16
    days on market $274,900 Active 156 DOM
  5. 2026-06-15
    days on market $274,900 Active 155 DOM
  6. 2026-06-13
    days on market $274,900 Active 153 DOM
  7. 2026-06-13
    days on market $274,900 Active 152 DOM
  8. 2026-06-09
    days on market $274,900 Active 149 DOM
  9. 2026-06-08
    days on market $274,900 Active 148 DOM
  10. 2026-06-07
    days on market $274,900 Active 147 DOM
  11. 2026-06-04
    days on market $274,900 Active 144 DOM
  12. 2026-06-03
    days on market $274,900 Active 143 DOM
  13. 2026-06-02
    days on market $274,900 Active 142 DOM
  14. 2026-06-01
    days on market $274,900 Active 141 DOM
  15. 2026-05-31
    days on market $274,900 Active 140 DOM
  16. 2026-01-07
    listed $274,900 Active 1222-char remark
    Show marketing remark (1222 chars)

    Welcome home to easy, comfortable living at 709 Chipper Trail in Lavon, TX. This nearly new 2025 ranch-style home is perfect for first-time buyers or anyone looking to downsize without giving up space or comfort. With 3 bedrooms, 2 full bathrooms, and 1,606 square feet, the layout is thoughtfully designed to be both functional and easy to maintain. The single-story design means no stairs and effortless day-to-day living. An open, light-filled living area flows smoothly into the kitchen and dining space, making it ideal for quiet nights at home or hosting family and friends. The 2-car garage offers plenty of room for parking and storage, while the private, fully fenced backyard is just right for pets, gardening, or relaxing outdoors. Built in 2025, this home gives you the peace of mind of modern construction, energy efficiency, and minimal maintenance—perfect if you’re buying your first home or simplifying your lifestyle. Located in a growing Lavon community with convenient access to shopping, dining, and major roads, this home offers comfort, value, and long-term ease. Priced at $274,900, this move-in-ready home is an excellent opportunity to start your next chapter with confidence.

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°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 2 unhealthy d/yr today · 2 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
$27,536
− Mortgage interest
−$15,399
− Property taxes
−$4,124
− Insurance
−$1,374
− Repairs & maintenance
−$2,203
− Management
−$2,203
− HOA
−$1,860
− Depreciation
−$7,997
Taxable loss
−$7,623
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,830
After-tax cash flow
$-1,074/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 · 12 photos

Good 80/100 Cosmetic rehab

This nearly new ranch-style home is in good condition with modern finishes and a well-maintained exterior. It's ideal for first-time buyers or downsizers looking for a comfortable living space.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Clean gutters — Keeps home in good condition

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Clean gutters — Keeps home in good condition

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Community ISD
NCES district ID
4814850
Math proficiency
30% ▼ -23.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$71,841
Composite
31.58/100
National rank
#5951
State rank
#479 of 826 in TX

Livability — Lavon

Score
66/100
State rank
#588
US rank
#11230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lavon, TX
County
Collin County · 1,159,394 people
City population
6,989
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
6,989
Household income
$132,101
Rent vs Own
9.1% rent · 90.9% own
Severe rent burden
41.0

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 0.63)
Race & ethnicity
White 55% Hispanic / Latino 24% Two or more races 15% Black 7% Asian 4% Native American 2% Pacific Islander 1%
Hispanic origin (detail)
Mexican 15% Puerto Rican 3%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 2%
Foreign-born
8% · Canada
Languages at home
84% English-only · Spanish 11% Other Indo-European 3% Arabic 1%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.22%
Current HPI
221.0
Rent YoY
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

1 event — show timeline
  • 2026-01-07 Listed $274,900 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…