CashFlowRE
Sign in Sign up
308 W Lamm St
C- Composite 51.45
Why this score? — see what drove the C- 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 +11.6/30.0
  • ARV discount +10.3/15.0
  • Appreciation +10.0/10.0
  • Schools +4.4/10.0
  • 1% rule +3.9/10.0
  • DSCR +3.4/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$182,500

308 W Lamm St · Blue Ridge, TX 75424
4 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 90 Days on market
Built 1945 9,104 sqft lot $175/sqft · 6% below area Est $195k · 6% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

Key facts

  • Granite countertops
  • Updated bathroom
  • 9,104 sq ft lot

Tags

FULLY REMODELED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESLUXURY VINYL PLANK FLOORINGUPDATED BATHROOMFLEXIBLE LIVING SPACE

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 4-bed/1.0-bath single-family listed at $182k.

Deal economics

  • At list price, monthly cash flow is $-56 ($-669/yr) — negative.
  • To cash-flow at today's rent, offer at most $173k (5.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (11.4% below list).
  • Recommended offer: $162k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.3% in Blue Ridge — 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 56/100 on livability (#1,305 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools C-, crime D+, amenities F.
  • Blue Ridge ISD (rural): math 52% / reading 50% proficiency, ranked #154 of 826 in TX (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 205 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $51k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 3y ago; this cycle's ask is 11867% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $161,718 (11.4% 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 90 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D 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?
  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
0.89%
Cap rate
5.93%
Cash-on-cash
-1.31%
DSCR
0.94
GRM
9.4

CMA / ARV

ARV (median comp)
$194,815
List price
$182,500
Delta
-6.32%
Verdict
FAIR
Comps
12 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.4%
Equity multiple
2.88×
Total profit
$95,914
Equity at exit
$164,410
10-year hold
IRR
20.8%
Equity multiple
6.58×
Total profit
$285,379
Equity at exit
$354,557

Cash invested: $51,100 (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 75424

Home prices YoY
8.3%
Active inventory
205
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,617 medium interval (Pro) →
Mortgage (P&I)
$957
Tax from tax record
$300 /mo · $3,602/yr
Insurance
$76
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$-56

Break-even live

Break-even rent $1,688
Max offer price $172,657
Occupancy floor 98%

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
$45,625
Closing costs
$5,475
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
313 N Church St Blue Ridge, TX 3.0 1.0 1114 $1,475 $1.32 1d 1 0.09mi
2 Bowling Ln Blue Ridge, TX 3.0 2.5 1442 $1,750 $1.21 1d 1 0.14mi
6 Bowling Ln Blue Ridge, TX 3.0 3.0 1442 $1,750 $1.21 1d 1 0.15mi

Listing history 47 events

  1. 2026-06-18
    days on market $182,500 Active 90 DOM
  2. 2026-06-17
    days on market $182,500 Active 89 DOM
  3. 2026-06-16
    days on market $182,500 Active 88 DOM
  4. 2026-06-15
    days on market $182,500 Active 87 DOM
  5. 2026-06-13
    days on market $182,500 Active 85 DOM
  6. 2026-06-13
    days on market $182,500 Active 84 DOM
  7. 2026-06-09
    days on market $182,500 Active 81 DOM
  8. 2026-06-08
    days on market $182,500 Active 80 DOM
  9. 2026-06-07
    pricedays on market $182,500 Active 79 DOM
  10. 2026-06-04
    days on market $187,500 Active 76 DOM
  11. 2026-06-03
    days on market $187,500 Active 75 DOM
  12. 2026-06-02
    days on market $187,500 Active 74 DOM
  13. 2026-06-01
    days on market $187,500 Active 73 DOM
  14. 2026-05-31
    days on market $187,500 Active 72 DOM
  15. 2026-05-16
    price $1,500
  16. 2026-05-15
    price $1,500
  17. 2026-05-14
    price $192,000 1124-char remark
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  18. 2026-05-05
    listed $1,525
  19. 2026-05-04
    historical $1,525
  20. 2026-05-03
    price $1,525
  21. 2026-05-03
    price $1,525
  22. 2026-04-30
    price $199,000 1124-char remark
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  23. 2026-04-17
    price $1,550
  24. 2026-04-17
    price $1,550
  25. 2026-04-15
    price $205,000 1124-char remark
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  26. 2026-03-20
    price $1,575
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  27. 2026-03-20
    price $1,575
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  28. 2026-03-20
    listed $210,000 Active 1124-char remark
    Show marketing remark (1124 chars)

    Beautifully renovated 4-bedroom home for sale featuring modern upgrades and move-in ready convenience. This updated property offers a bright, open feel with stylish finishes throughout—perfect for buyers seeking a turnkey home with contemporary appeal. The fully remodeled kitchen is a standout, showcasing granite countertops, sleek cabinetry, stainless steel appliances, and ample prep and storage space—ideal for both everyday living and entertaining. Durable luxury vinyl plank wood flooring runs throughout the home, offering a clean, modern look with easy maintenance, while updated fixtures add a refined touch. The updated bathroom features refreshed finishes designed for comfort and functionality. The secondary bedrooms provide excellent flexibility to fit your lifestyle—perfect for guest rooms, a home office, workout space, or creative flex use. Each room offers comfortable space to adapt to your needs. If you’re searching for a move-in ready home with modern upgrades, granite countertops, and flexible living space, this property is a must-see. Schedule your showing today!

  29. 2026-03-14
    listed $1,425
  30. 2026-03-13
    listed $1,425
  31. 2025-06-06
    historical $1,599
  32. 2025-05-23
    listed $1,599
  33. 2025-05-23
    historical $1,575
  34. 2025-05-21
    listed $1,575
  35. 2025-05-20
    historical $1,575
  36. 2025-05-13
    price $1,575
  37. 2025-04-09
    listed $1,599
  38. 2023-11-20
    historical $1,425
  39. 2023-11-07
    price $1,425
  40. 2023-10-11
    price $1,450
  41. 2023-10-06
    listed $1,500
  42. 2023-08-17
    historical $1,600
  43. 2023-08-16
    listed $1,600
  44. 2022-04-23
    price $1,725
  45. 2020-02-11
    soldstatus
  46. 2007-10-15
    soldstatus
  47. 2006-01-27
    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
$3,602 · $300/mo
Projected year-2 tax
$3,602 · $300/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 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
$19,406
− Mortgage interest
−$10,223
− Property taxes
−$3,602
− Insurance
−$912
− Repairs & maintenance
−$1,552
− Management
−$1,552
− Depreciation
−$5,309
Taxable loss
−$3,746
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$899
After-tax cash flow
$230/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
Blue Ridge ISD
NCES district ID
4810590
Math proficiency
52% ▼ -5.00%
Reading proficiency
50% ▬ 0.00%
Median HH income
$53,738
Composite
43.99/100
National rank
#2894
State rank
#154 of 826 in TX

Livability — Blue Ridge

Score
56/100
State rank
#1305
US rank
#22618

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blue Ridge, TX
City population
3,908
Population (ZIP)
3,908

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 24% Two or more races 10% Asian 3%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Italian 6% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada
Languages at home
82% English-only · Spanish 16% Tagalog/Filipino 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
▲ 27.07%
Current HPI
354.45
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-13.0% since first listed
33 events — show timeline
  • 2026-05-16 Price Changed $1,500 BUILDIUM
  • 2026-05-15 Price Changed $1,500 NTREIS
  • 2026-05-14 Price Changed $192,000 NTREIS
  • 2026-05-05 Listed for Rent $1,525 NTREIS
  • 2026-05-04 Rental Removed $1,525 NTREIS
  • 2026-05-03 Price Changed $1,525 NTREIS
  • 2026-05-03 Price Changed $1,525 BUILDIUM
  • 2026-04-30 Price Changed $199,000 NTREIS
  • 2026-04-17 Price Changed $1,550 NTREIS
  • 2026-04-17 Price Changed $1,550 BUILDIUM
  • 2026-04-15 Price Changed $205,000 NTREIS
  • 2026-03-20 Price Changed $1,575 NTREIS
  • 2026-03-20 Price Changed $1,575 BUILDIUM
  • 2026-03-20 Listed $210,000 NTREIS
  • 2026-03-14 Listed for Rent $1,425 NTREIS
  • 2026-03-13 Listed for Rent $1,425 BUILDIUM
  • 2025-06-06 Rental Removed $1,599 SHOWMOJO
  • 2025-05-23 Listed for Rent $1,599 SHOWMOJO
  • 2025-05-23 Rental Removed $1,575 BUILDIUM
  • 2025-05-21 Listed for Rent $1,575 BUILDIUM
  • 2025-05-20 Rental Removed $1,575 NTREIS
  • 2025-05-13 Price Changed $1,575 NTREIS
  • 2025-04-09 Listed for Rent $1,599 NTREIS
  • 2023-11-20 Rental Removed $1,425 NTREIS
  • 2023-11-07 Price Changed $1,425 NTREIS
  • 2023-10-11 Price Changed $1,450 NTREIS
  • 2023-10-06 Listed for Rent $1,500 NTREIS
  • 2023-08-17 Rental Removed $1,600 BUILDIUM
  • 2023-08-16 Listed for Rent $1,600 BUILDIUM
  • 2022-04-23 Price Changed $1,725 BUILDIUM
  • 2020-02-11 Sold (Public Records) Public Records
  • 2007-10-15 Sold (Public Records) Public Records
  • 2006-01-27 Sold (Public Records) Public Records

Property tax history

+6.5%/yr

Latest (2025): $3,602 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…