2568 Russell St · Heartland, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- Cash flow +8.1/30.0
- 1% rule +5.1/10.0
- Condition / age +3.8/5.0
- Schools +3.6/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- DSCR +2.1/10.0
- Appreciation +0.0/10.0
$198,940
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this beautifully maintained single-family home nestled in the quiet, welcoming community of Crandall, Texas. Thoughtfully designed for both comfort and functionality, this home offers a seamless blend of modern updates and everyday livability. Step inside to a warm and inviting living area, perfect for relaxing or entertaining guests. The kitchen is a true highlight, featuring granite countertops, stainless steel appliances, and ample space to prepare your favorite meals with ease. The spacious primary suite offers a private retreat, complete with a walk-in closet and an en-suite bathroom designed for comfort and convenience. Secondary bedrooms provide flexibility for family, guests, or a home office. Enjoy outdoor living in your own backyard oasis, featuring a covered patio ideal for morning coffee or evening gatherings. Located in a close-knit community with highly regarded schools, this home offers the peace of small-town living while maintaining easy access to Dallas and surrounding areas, perfect for commuters. Don’t miss your opportunity to own this charming home at 2568 Russell Street. Schedule your private showing today and experience all it has to offer.
Key facts
- Walk-in closet
- Backyard oasis
- Covered patio
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $199k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-199 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $164k (17.7% below list).
- Meets the 1% rule at list price ($2k rent vs $199k).
- Recommended offer: $164k (17.7% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Crandall ISD (rural): math 36% / reading 42% proficiency, ranked #351 of 826 in TX (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Nola Kathryn Wilson El (math 40% / reading 45%, grade F, #1,313 of 4,322 statewide, top 31%, 596 students, 59% FRL); Crandall Middle (math 38% / reading 42%, grade F, #646 of 1,662 statewide, top 40%, 983 students, 60% FRL); Crandall H S (math 33% / reading 53%, grade F, #713 of 1,632 statewide, top 44%, 1,707 students, 56% FRL) — zoned schools average 58% FRL vs 41% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: 802 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 94 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 3y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.7% of price.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 94 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.01% ✓
- Cap rate
- 5.09%
- Cash-on-cash
- -4.28%
- DSCR
- 0.81
- GRM
- 8.2
CMA / ARV
- ARV (median comp)
- $282,219
- List price
- $198,940
- Delta
- -29.51%
- 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 |
|---|---|---|---|---|---|---|---|
| 3713 Pronghorn Ln | 0.19mi | 3/2.0 | 1,390 (-1%) | 1mo | $219,000 | $158 | 89 |
| 3331 Watterson Way | 0.37mi | 3/2.0 | 1,416 (+1%) | 1mo | $230,000 | $162 | 80 |
| 3664 Mildren Bnd | 0.39mi | 3/2.0 | 1,451 (+4%) | 1mo | $239,999 | $165 | 75 |
| 6323 Streamside Dr | 0.51mi | 3/2.0 | 1,396 (-0%) | 1mo | $277,740 | $199 | 75 |
| 6022 Midsummer Dr | 0.45mi | 3/2.0 | 1,335 (-5%) | 1mo | $259,740 | $195 | 71 |
| 6311 Streamside Dr | 0.51mi | 3/2.0 | 1,336 (-5%) | 1mo | $263,740 | $197 | 68 |
| 2933 Hearts Trl | 0.72mi | 3/2.0 | 1,411 (+1%) | 0mo | $204,999 | $145 | 65 |
| 2923 Hearts Trl | 0.73mi | 3/2.0 | 1,402 (+0%) | 1mo | $210,999 | $150 | 64 |
| 2376 Great Belt Blvd | 0.66mi | 3/2.0 | 1,450 (+4%) | 1mo | $220,000 | $152 | 63 |
| 2213 Nightgrove Cir | 0.54mi | 3/2.0 | 1,500 (+7%) | 1mo | $223,000 | $149 | 62 |
| 2810 Bakers Bnd | 0.73mi | 3/2.0 | 1,335 (-5%) | 0mo | $275,740 | $207 | 58 |
| 2919 Hearts Trl | 0.74mi | 3/2.0 | 1,266 (-10%) | 2mo | $193,999 | $153 | 48 |
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
- IRR
- -23.3%
- Equity multiple
- 0.20×
- Total profit
- $-44,615
- Equity at exit
- $29,663
- IRR
- -17.6%
- Equity multiple
- 0.03×
- Total profit
- $-53,996
- Equity at exit
- $17,201
Cash invested: $55,703 (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
ZIP-level market 75114
- Home prices YoY
- -26.7%
- Active inventory
- 802
- Price-to-rent
- 8.2×
Monthly cashflow live
- Estimated rent
- $2,014 high interval (Pro) →
- Mortgage (P&I)
- −$1,043
- Tax from tax record
- −$614 /mo · $7,364/yr
- Insurance
- −$83
- HOA
- −$50
- Vacancy / Maint / Mgmt
- −$423
- Net cashflow
- $-199
Break-even live
Sensitivity live
| Price | -10% $-86 | -5% $-143 | +0% $-199 | +5% $-255 | +10% $-311 |
|---|---|---|---|---|---|
| Rent | -10% $-358 | -5% $-278 | +0% $-199 | +5% $-119 | +10% $-40 |
| Rate | -1.0pp $-99 | -0.5pp $-148 | base $-199 | +0.5pp $-250 | +1.0pp $-303 |
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
- $49,735
- Closing costs
- $5,968
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2127 Ocelot St Crandall, TX | 3.0 | 2.0 | 1383 | $2,200 | $1.59 | 45d | 1 | 0.16mi |
| 4152 Silverstein St Crandall, TX | 3.0 | 2.0 | 1266 | $1,925 | $1.52 | 26d | 1 | 0.17mi |
| 2117 Ocelot St Crandall, TX | 3.0 | 2.0 | 1481 | $1,875 | $1.27 | 45d | 1 | 0.19mi |
| 3324 Price Trl Crandall, TX | 3.0 | 2.0 | 1296 | $1,995 | $1.54 | 18d | 1 | 0.23mi |
| 4171 Silverstein St Crandall, TX | 3.0 | 2.0 | 1311 | $1,900 | $1.45 | 14d | 1 | 0.25mi |
| 2991 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1266 | $1,895 | $1.50 | 45d | 1 | 0.44mi |
| 3007 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $1,950 | $1.35 | 45d | 1 | 0.45mi |
| 2973 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $1,665 | $1.16 | 45d | 1 | 0.46mi |
| 2043 Serval Ln Crandall, TX | 3.0 | 2.0 | 1544 | $2,100 | $1.36 | 45d | 1 | 0.46mi |
| 2960 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $2,000 | $1.39 | 45d | 1 | 0.47mi |
| 2961 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1266 | $1,855 | $1.47 | 3d | 1 | 0.48mi |
| 3121 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1440 | $1,675 | $1.16 | 45d | 1 | 0.51mi |
| 3072 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1017 | $1,500 | $1.47 | 26d | 1 | 0.53mi |
| 3315 Beckwith Way Crandall, TX | 3.0 | 2.0 | 1440 | $1,685 | $1.17 | 45d | 1 | 0.53mi |
| 3104 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1266 | $1,675 | $1.32 | 26d | 1 | 0.54mi |
| 3103 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1440 | $1,729 | $1.20 | 4d | 1 | 0.55mi |
| 2505 Milne Ct Crandall, TX | 3.0 | 2.0 | 1450 | $2,500 | $1.72 | 20d | 1 | 0.56mi |
| 3101 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1266 | $1,745 | $1.38 | 26d | 1 | 0.56mi |
| 4624 Verdin St Crandall, TX | 3.0 | 2.0 | 1390 | $1,950 | $1.40 | 0d | 1 | 0.57mi |
| 3352 Beckwith Way Crandall, TX | 3.0 | 2.0 | 1266 | $1,750 | $1.38 | 0d | 1 | 0.57mi |
| 2504 Cornado Way Crandall, TX | 3.0 | 2.0 | 1440 | $1,799 | $1.25 | 45d | 1 | 0.62mi |
| 2603 Khaju Grv Crandall, TX | 3.0 | 2.0 | 1266 | $1,699 | $1.34 | 4d | 1 | 0.62mi |
| 2511 Cornado Way Crandall, TX | 3.0 | 2.0 | 1239 | $1,799 | $1.45 | 26d | 1 | 0.65mi |
| 2311 Alcantara Ave Crandall, TX | 3.0 | 2.0 | 1220 | $1,740 | $1.43 | 0d | 1 | 0.66mi |
| 2294 Great Belt Blvd Crandall, TX | 3.0 | 2.0 | 1266 | $1,815 | $1.43 | 26d | 1 | 0.68mi |
| 2302 Great Belt Blvd Crandall, TX | 3.0 | 2.0 | 1266 | $1,650 | $1.30 | 4d | 1 | 0.69mi |
| 2306 Great Belt Blvd Crandall, TX | 3.0 | 2.0 | 1266 | $1,695 | $1.34 | 45d | 1 | 0.69mi |
| 2908 Hearts Trl Crandall, TX | 3.0 | 3.0 | 1266 | $1,750 | $1.38 | 45d | 1 | 0.80mi |
| 1930 Wild Orchard Ln Crandall, TX | 3.0 | 2.0 | 1411 | $1,865 | $1.32 | 45d | 1 | 0.84mi |
| 1209 Kings Pl Crandall, TX | 3.0 | 2.0 | 1356 | $1,975 | $1.46 | 3d | 1 | 0.85mi |
| 1609 Duke Dr Crandall, TX | 2.0–4.0 | 2.0–2.5 | 1614 | $2,242 | $1.39 | 0d | 1 | 0.87mi |
| 1507 Trick Riding Way Crandall, TX | 4.0 | 2.0 | 1850 | $1,900 | $1.03 | 26d | 1 | 0.93mi |
| 1507 Trick Riding Way Crandall, TX | 4.0 | 2.0 | 1850 | $1,900 | $1.03 | 0d | 1 | 0.93mi |
| 1799 Courage Crk Crandall, TX | 3.0 | 2.0 | 1260 | $1,800 | $1.43 | 45d | 1 | 1.07mi |
| 1793 Courage Crk Crandall, TX | 4.0 | 2.0 | 1667 | $1,769 | $1.06 | 0d | 1 | 1.07mi |
| 1789 Courage Crk Crandall, TX | 4.0 | 2.0 | 1667 | $1,739 | $1.04 | 4d | 1 | 1.08mi |
| 2624 Bartlett St Crandall, TX | 4.0 | 2.0 | 1707 | $1,825 | $1.07 | 26d | 1 | 1.19mi |
| 2510 Flight Trl Crandall, TX | 4.0 | 2.0 | 1667 | $1,845 | $1.11 | 26d | 1 | 1.20mi |
| 2513 Flight Trl Crandall, TX | 4.0 | 2.0 | 1707 | $1,825 | $1.07 | 26d | 1 | 1.21mi |
| 2521 Flight Trl Crandall, TX | 4.0 | 2.0 | 1707 | $1,825 | $1.07 | 26d | 1 | 1.24mi |
HOA detail
- Monthly dues
- $50 · $600/yr
Listing history 22 events
-
2026-06-21days on market $198,940 Active 94 DOM
-
2026-06-18days on market $198,940 Active 91 DOM
-
2026-06-17days on market $198,940 Active 90 DOM
-
2026-06-16days on market $198,940 Active 89 DOM
-
2026-06-15days on market $198,940 Active 88 DOM
-
2026-06-13days on market $198,940 Active 86 DOM
-
2026-06-09days on market $198,940 Active 82 DOM
-
2026-06-08days on market $198,940 Active 81 DOM
-
2026-06-07pricedays on market $198,940 Active 80 DOM
-
2026-06-04days on market $203,000 Active 77 DOM
-
2026-06-03days on market $203,000 Active 76 DOM
-
2026-06-02days on market $203,000 Active 75 DOM
-
2026-06-01days on market $203,000 Active 74 DOM
-
2026-05-31days on market $203,000 Active 73 DOM
-
2026-05-04price $203,000 1198-char remark
Show marketing remark (1198 chars)
Welcome to this beautifully maintained single-family home nestled in the quiet, welcoming community of Crandall, Texas. Thoughtfully designed for both comfort and functionality, this home offers a seamless blend of modern updates and everyday livability. Step inside to a warm and inviting living area, perfect for relaxing or entertaining guests. The kitchen is a true highlight, featuring granite countertops, stainless steel appliances, and ample space to prepare your favorite meals with ease. The spacious primary suite offers a private retreat, complete with a walk-in closet and an en-suite bathroom designed for comfort and convenience. Secondary bedrooms provide flexibility for family, guests, or a home office. Enjoy outdoor living in your own backyard oasis, featuring a covered patio ideal for morning coffee or evening gatherings. Located in a close-knit community with highly regarded schools, this home offers the peace of small-town living while maintaining easy access to Dallas and surrounding areas, perfect for commuters. Don’t miss your opportunity to own this charming home at 2568 Russell Street. Schedule your private showing today and experience all it has to offer.
-
2026-03-19$213,900 Active 1198-char remark
Show marketing remark (1198 chars)
Welcome to this beautifully maintained single-family home nestled in the quiet, welcoming community of Crandall, Texas. Thoughtfully designed for both comfort and functionality, this home offers a seamless blend of modern updates and everyday livability. Step inside to a warm and inviting living area, perfect for relaxing or entertaining guests. The kitchen is a true highlight, featuring granite countertops, stainless steel appliances, and ample space to prepare your favorite meals with ease. The spacious primary suite offers a private retreat, complete with a walk-in closet and an en-suite bathroom designed for comfort and convenience. Secondary bedrooms provide flexibility for family, guests, or a home office. Enjoy outdoor living in your own backyard oasis, featuring a covered patio ideal for morning coffee or evening gatherings. Located in a close-knit community with highly regarded schools, this home offers the peace of small-town living while maintaining easy access to Dallas and surrounding areas, perfect for commuters. Don’t miss your opportunity to own this charming home at 2568 Russell Street. Schedule your private showing today and experience all it has to offer.
-
2023-11-08soldstatus
-
2023-11-06soldstatus Closed 935-char remark
Show marketing remark (935 chars)
Welcome to this charming single-family home located in the peaceful town of Crandall, Texas. This lovely property offers the perfect blend of comfort, convenience, and modern living. Enjoy entertaining guests in the cozy living area or cook up your favorite meal in the updated kitchen with stainless steel appliances and granite countertops. The primary bedroom boasts a walk-in closet and an en-suite bathroom. Relax in the backyard oasis with a covered patio and a lush green lawn. This is the perfect home for those looking for comfortable and easy living. This home is ideal for families looking for a peaceful retreat with easy access to city amenities. Crandall offers a close-knit community, excellent schools, and a convenient location for commuting to nearby cities like Dallas. Don't miss the opportunity to make this house your home. Schedule a viewing today and experience the comfort and serenity of 2568 Russell Street.
-
2023-10-11status Pending 935-char remark
Show marketing remark (935 chars)
Welcome to this charming single-family home located in the peaceful town of Crandall, Texas. This lovely property offers the perfect blend of comfort, convenience, and modern living. Enjoy entertaining guests in the cozy living area or cook up your favorite meal in the updated kitchen with stainless steel appliances and granite countertops. The primary bedroom boasts a walk-in closet and an en-suite bathroom. Relax in the backyard oasis with a covered patio and a lush green lawn. This is the perfect home for those looking for comfortable and easy living. This home is ideal for families looking for a peaceful retreat with easy access to city amenities. Crandall offers a close-knit community, excellent schools, and a convenient location for commuting to nearby cities like Dallas. Don't miss the opportunity to make this house your home. Schedule a viewing today and experience the comfort and serenity of 2568 Russell Street.
-
2023-10-03historical Active Option Contract 935-char remark
Show marketing remark (935 chars)
Welcome to this charming single-family home located in the peaceful town of Crandall, Texas. This lovely property offers the perfect blend of comfort, convenience, and modern living. Enjoy entertaining guests in the cozy living area or cook up your favorite meal in the updated kitchen with stainless steel appliances and granite countertops. The primary bedroom boasts a walk-in closet and an en-suite bathroom. Relax in the backyard oasis with a covered patio and a lush green lawn. This is the perfect home for those looking for comfortable and easy living. This home is ideal for families looking for a peaceful retreat with easy access to city amenities. Crandall offers a close-knit community, excellent schools, and a convenient location for commuting to nearby cities like Dallas. Don't miss the opportunity to make this house your home. Schedule a viewing today and experience the comfort and serenity of 2568 Russell Street.
-
2023-09-21$249,000 Active 935-char remark
Show marketing remark (935 chars)
Welcome to this charming single-family home located in the peaceful town of Crandall, Texas. This lovely property offers the perfect blend of comfort, convenience, and modern living. Enjoy entertaining guests in the cozy living area or cook up your favorite meal in the updated kitchen with stainless steel appliances and granite countertops. The primary bedroom boasts a walk-in closet and an en-suite bathroom. Relax in the backyard oasis with a covered patio and a lush green lawn. This is the perfect home for those looking for comfortable and easy living. This home is ideal for families looking for a peaceful retreat with easy access to city amenities. Crandall offers a close-knit community, excellent schools, and a convenient location for commuting to nearby cities like Dallas. Don't miss the opportunity to make this house your home. Schedule a viewing today and experience the comfort and serenity of 2568 Russell Street.
-
2021-12-28soldstatus
ⓘ 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
- $7,364 · $614/mo
- Projected year-2 tax
- $7,364 · $614/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 3/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥110°F today · 25 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 · 1 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
- $24,167
- − Mortgage interest
- −$11,144
- − Property taxes
- −$7,364
- − Insurance
- −$995
- − Repairs & maintenance
- −$1,933
- − Management
- −$1,933
- − HOA
- −$600
- − Depreciation
- −$5,787
- Taxable loss
- −$5,589
- Est. tax savings @ 24.0%
- +$1,341
- After-tax cash flow
- $-1,044/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 · 11 photos
This single-family home in Crandall, Texas, is in good condition with modern updates and a welcoming exterior. It offers a good investment opportunity with potential for value enhancement through landscaping and painting.
Value-add opportunities
- Both landscaping — enhances curb appeal and adds value
- Both painting — refreshes interior and exterior
- Both HVAC maintenance — improves comfort and energy efficiency
Renovation cost estimate screening
Value-add ROI direction
- Both landscaping — enhances curb appeal and adds value ↑
- Both painting — refreshes interior and exterior ↑
- Both HVAC maintenance — improves comfort and energy efficiency ↑
ⓘ 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
- Crandall ISD
- NCES district ID
- 4815510
- Math proficiency
- 36% ▼ -13.00%
- Reading proficiency
- 42% ▼ -8.00%
- Median HH income
- $70,076
- Composite
- 35.57/100
- National rank
- #4901
- State rank
- #351 of 826 in TX
Livability — Heartland
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Kaufman County · 122,338 people
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 9,333
- Household income
- $88,013
- Rent vs Own
- Severe rent burden
- 33.0
Population outlook (Kaufman County) Hauer SSP2
- Today (2025)
- 138,716 people
- By 2030
- 150,815 · +8.7%
- By 2040
- 174,877 · +26.1%
- By 2050
- 198,020 · +42.8%
- By 2075
- 251,908 · +81.6%
- By 2100
- 285,325 · +105.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.62)
- Race & ethnicity
- White 48% Hispanic / Latino 36% Two or more races 14% Black 14%
- Hispanic origin (detail)
- Mexican 34%
- Common ancestry
- Slovak 1%
- Foreign-born
- 18% · Canada, China
- Languages at home
- 71% English-only · Spanish 27% Other Indo-European 1%
Political lean MEDSL · Kaufman
- 2024 margin
- Strong R (+27.9) · D 35.6% · R 63.5%
- 2008→2024 swing
- +7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
- All cycles
- 2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -71.61%
- Current HPI
- 196.4773
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-18.5% since first listed8 events — show timeline
- 2026-05-04 Price Changed $203,000 NTREIS
- 2026-03-19 Listed $213,900 NTREIS
- 2023-11-08 Sold (Public Records) — Public Records
- 2023-11-06 Sold (MLS) — NTREIS
- 2023-10-11 Pending — NTREIS
- 2023-10-03 Contingent — NTREIS
- 2023-09-21 Listed $249,000 NTREIS
- 2021-12-28 Sold (Public Records) — Public Records
Property tax history
+80.9%/yrLatest (2025): $7,364 · -3.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…