1712 Ironworks Dr · Dallas, 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 4/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · 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).
- 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
🖨 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
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
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.
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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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
- 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
- IRR
- -22.5%
- Equity multiple
- 0.25×
- Total profit
- $-50,578
- Equity at exit
- $35,770
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $239,900 Active 9 DOM
-
2026-06-18days on market $239,900 Active 6 DOM
-
2026-06-17days on market $239,900 Active 5 DOM
-
2026-06-16days on market $239,900 Active 4 DOM
-
2026-06-15days on market $239,900 Active 3 DOM
-
2026-06-13remarks 699-char remark
-
2026-06-13$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
- 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
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
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+6.6% since first listed5 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%/yrLatest (2025): $5,359 · -0.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…