CashFlowRE
Sign in Sign up
1712 Ironworks Dr
D Composite 41.96
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).

  • Cash flow +11.4/30.0
  • ARV discount +11.3/15.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.3/10.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$239,900

1712 Ironworks Dr · Dallas, TX 75253
3 bd · 2.0 ba · 1,401 sqft · SingleFamily public records · 9 Days on market
Built 2008 5,619 sqft lot Est $262k · 8% under $25/mo HOA · 1% of rent

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

Listing remarks

Freshly updated and move-in-ready, this charming 3-bedroom, 2-bath home offers comfort, style, and convenience. The spacious living area provides plenty of room for relaxing and entertaining, while the 2-car garage adds valuable storage and functionality. Enjoy peace of mind with major recent updates, including a new HVAC system, water heater, gutters, and luxury vinyl plank flooring throughout the home. The kitchen features new stainless steel appliances, including a stove and dishwasher, giving the space a fresh, modern feel. Ideally located with quick access to I-20, this home makes commuting and daily travel a breeze. With its thoughtful updates and desirable location, this property is

Key facts

  • New water heater
  • New gutters
  • Quick access to i-20

Tags

NEW HVAC SYSTEMNEW WATER HEATERNEW GUTTERSLUXURY VINYL PLANK FLOORINGNEW STAINLESS STEEL APPLIANCESQUICK ACCESS TO I-20

Property features AI

Finance

  • Other: Possession at closing/funding; Standard / no special listing conditions
  • Financial info: Listing accepts Cash, Conventional, FHA, and VA loan types; No second mortgage indicated
  • HOA & community: No association (no HOA)

Exterior

  • Parking: Attached garage with 2 garage spaces; Covered parking for 2 vehicles; Driveway and additional parking; Garage door opener
  • Utilities: City water; City sewer; Electricity available; Not in a municipal utility district
  • Home design: Single family residence; Residential property; One story; Accessible features including accessible full bath, bedroom, doors, entrance, hallway(s), and kitchen; Not attached to other properties; Subdivision: Wright Farms Ph 01
  • Construction: Built in 2008; Brick construction; Composition (shingle) roof; Slab foundation
  • Exterior features: Covered porch(es); Covered patio/porch; Gutters; Private yard; Wood fencing; Grassed vegetation

Interior

  • Kitchen: Eat-in kitchen with breakfast bar; Granite counters; Natural stone/granite finishes; Pantry / walk-in pantry; Dishwasher; Electric oven
  • Bedrooms: 3 bedrooms (all on main level); Primary bedroom on main level with walk-in closet
  • Flooring: Luxury vinyl plank flooring
  • Bathrooms: 2 full bathrooms (on main level)
  • Heating & cooling: Central air; Ceiling fan(s); Electric heating; ENERGY STAR qualified equipment
  • Interior features: Open floorplan; Vaulted ceilings; Decorative lighting; Cable TV available; High speed internet available; Pantry; Walk-in closet(s); Eat-in kitchen; Granite counters; 7 total rooms; One level
  • Laundry & utility: Washer hookup on site; Electric dryer hookup; Laundry area in kitchen

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 $240k.

Deal economics

  • At list price, monthly cash flow is $-84 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $225k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $221k (7.9% below list).
  • Recommended offer: $221k (7.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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: Kleberg El (math 29% / reading 32%, grade F, #2,464 of 4,322 statewide, top 58%, 816 students, 89% FRL).
  • Market conditions: Rents soft (-0.6%/yr); 126 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($61k/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 $2k of loan paydown is wiped out by about $7k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • 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.
Recommended offer $220,926 (7.9% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
5.87%
Cash-on-cash
-1.51%
DSCR
0.93
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$261,987
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13312 Kempwood Ln 0.35mi 3/2.0 1,387 (-1%) 2mo $210,000 $151 80
13444 Vida Ln 0.40mi 3/2.0 1,430 (+2%) 1mo $225,000 $157 77
1611 Cedar Bluff Ln 0.34mi 3/2.0 1,243 (-11%) 3mo $205,000 $165 63
1400 Elk Creek Rd 0.53mi 3/2.0 1,350 (-4%) 9mo $270,000 $200 61
1425 Elk Creek Rd 0.55mi 3/2.0 1,350 (-4%) 9mo $270,000 $200 60
13718 Vida Ln 0.61mi 4/2.0 (+1) 1,430 (+2%) 4mo $235,000 $164 60
2222 Echo Lake Dr 0.74mi 3/2.0 1,350 (-4%) 2mo $270,000 $200 58
13308 Kempwood Ln 0.33mi 3/2.0 1,211 (-14%) 4mo $199,950 $165 58
13726 Vida Ln 0.62mi 4/2.0 (+1) 1,440 (+3%) 5mo $230,000 $160 57
2070 Cool Mist Ln 0.49mi 3/2.5 1,608 (+15%) 8mo $324,000 $201 44
2004 Sweetbay Ct 0.63mi 3/2.0 1,254 (-10%) 12mo $250,000 $199 43
2188 Echo Lake Dr 0.69mi 3/2.5 1,597 (+14%) 10mo $298,000 $187 34

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-22.5%
Equity multiple
0.25×
Total profit
$-50,578
Equity at exit
$35,770
10-year hold
IRR
-28.4%
Equity multiple
-0.12×
Total profit
$-75,412
Equity at exit
$20,742

Cash invested: $67,172 (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 75253

Home prices YoY
-7.2%
Rents YoY
-0.6%
Active inventory
126
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,209 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$447 /mo · $5,359/yr
Insurance
$100
HOA
$25
Vacancy / Maint / Mgmt
$464
Net cashflow
$-84

Break-even live

Break-even rent $2,316
Max offer price $225,010
Occupancy floor 99%

Sensitivity live

Price -10% $52 -5% $-16 +0% $-84 +5% $-152 +10% $-220
Rent -10% $-259 -5% $-172 +0% $-84 +5% $3 +10% $90
Rate -1.0pp $37 -0.5pp $-23 base $-84 +0.5pp $-146 +1.0pp $-210

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
$59,975
Closing costs
$7,197
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1915 Pin Oak Ln Dallas, TX 3.0 2.0 1645 $2,039 $1.24 4d 1 0.12mi
1759 Round House Ln Unit 1546066P Dallas, TX 3.0 2.0 1442 $3,430 $2.38 16d 1 0.15mi
1717 Round House Ln Dallas, TX 3.0 2.0 1260 $2,099 $1.67 9d 1 0.15mi
1612 Hunterwood Dr Dallas, TX 2.0 1.0 948 $1,595 $1.68 9d 1 0.41mi
2006 Bumelia Ct Dallas, TX 4.0 2.0 1593 $1,799 $1.13 6d 1 0.52mi
2006 Bumelia Ct Dallas, TX 4.0 2.0 1593 $1,799 $1.13 4d 1 0.52mi
13660 C F Hawn Fwy Dallas, TX 2.0 1.0–2.0 671 $1,475 $2.20 0d 34 0.71mi
2222 Echo Lake Dr Dallas, TX 3.0 2.0 1350 $1,850 $1.37 18d 1 0.73mi
13631 Biggs St Dallas, TX 3.0 2.0 1272 $1,595 $1.25 45d 1 0.73mi
13637 Biggs St Dallas, TX 3.0 2.0 1227 $1,700 $1.39 6d 1 0.74mi
911 Nata Ln Dallas, TX 3.0 2.0 1632 $2,250 $1.38 45d 1 0.86mi
903 Nata Ln Dallas, TX 3.0 2.0 1632 $2,250 $1.38 45d 1 0.87mi
15407 Dorothy Nell Dr Dallas, TX 3.0 2.0 1566 $1,800 $1.15 20d 1 0.99mi
12248 Ortega St Dallas, TX 3.0 2.0 1346 $1,970 $1.46 4d 1 1.21mi
15630 Gatsby Ln Dallas, TX 4.0 2.5 1696 $2,321 $1.37 21d 1 1.26mi
14267 Chaps Dr Dallas, TX 4.0 2.5 1552 $1,955 $1.26 25d 1 1.30mi
14267 Chaps Dr Dallas, TX 4.0 2.5 1552 $2,336 $1.51 45d 1 1.30mi
1367 Barrel Dr Dallas, TX 3.0 2.0 1315 $1,909 $1.45 23d 1 1.40mi
117 Quail Run Dr Seagoville, TX 3.0 2.0 1816 $2,085 $1.15 6d 1 1.41mi
1342 Barrel Dr Dallas, TX 3.0 2.0 1542 $1,899 $1.23 45d 1 1.44mi
1334 Barrel Dr Dallas, TX 3.0 2.0 1315 $1,800 $1.37 45d 1 1.44mi
1310 Barrel Dr Dallas, TX 3.0 2.0 1315 $1,760 $1.34 4d 1 1.46mi
1310 Barrel Dr Dallas, TX 3.0 2.0 1315 $1,826 $1.39 15d 1 1.46mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
water

Listing history 7 events

  1. 2026-06-21
    days on market $239,900 Active 9 DOM
  2. 2026-06-18
    days on market $239,900 Active 6 DOM
  3. 2026-06-17
    days on market $239,900 Active 5 DOM
  4. 2026-06-16
    days on market $239,900 Active 4 DOM
  5. 2026-06-15
    days on market $239,900 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $239,900 Active 1 DOM

ⓘ 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
$5,359 · $447/mo
Projected year-2 tax
$5,359 · $447/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 4/10 Moderate
  • 🌡 Heat 8/10 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
$26,511
− Mortgage interest
−$13,438
− Property taxes
−$5,359
− Insurance
−$1,200
− Repairs & maintenance
−$2,121
− Management
−$2,121
− HOA
−$300
− Depreciation
−$6,979
Taxable loss
−$5,006
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,201
After-tax cash flow
$190/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
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

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 · 2,612,404 people
City population
1,168,437
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
24,395
Household income
$60,874
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
497.0

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
Predominantly Hispanic (70%)
Race & ethnicity
Hispanic / Latino 70% Two or more races 35% White 15% Black 14% Asian 1%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Iranian 1% Slovak 1%
Foreign-born
32% · Canada
Languages at home
36% English-only · Spanish 62%

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
▼ -27.55%
Current HPI
357.4375
Rent YoY
▼ -0.58%
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

+6.6% since first listed
5 events — show timeline
  • 2026-06-10 Listed $239,900 NTREIS
  • 2026-01-22 Relisted NTREIS
  • 2026-01-22 Listing Removed NTREIS
  • 2025-09-18 Price Changed $219,900 NTREIS
  • 2025-08-30 Listed $225,000 NTREIS

Property tax history

+4.0%/yr

Latest (2025): $5,359 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…