CashFlowRE
Sign in Sign up
342 VZ County Road 2101
F Composite 30.83
Why this score? — see what drove the F 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 +11.3/15.0
  • Cash flow +5.4/30.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$285,000

342 VZ County Road 2101 · Canton, TX 75103
4 bd · 2.0 ba · 1,525 sqft · SingleFamily public records · 131 Days on market
Built 1965 0.50 ac lot $187/sqft · 26% above area Est $311k · 8% under

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

Listing remarks MLS

Located just minutes from downtown Canton, this property offers the perfect blend of convenience and country living. Enjoy the peace and privacy of a rural setting while still being close to shopping, dining, and the famous First Monday grounds. Whether you’re looking for a primary residence, weekend escape, or investment opportunity, this property provides room to spread out and make it your own. With easy access to major highways and all that Canton has to offer, the location makes commuting simple while preserving the charm of East Texas.

Key facts

  • Close to dining
  • Rural setting
  • Close to shopping

Tags

MINUTES FROM DOWNTOWN CANTONRURAL SETTINGCLOSE TO SHOPPINGCLOSE TO DININGEASY ACCESS TO MAJOR HIGHWAYS

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/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-620 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (38.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (38.8% below list).
  • Recommended offer: $174k (38.8% below list) — sets the bar for 1% rule.
  • Cap rate 3.7% vs local median 3.0% in Canton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#239 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Canton ISD (town): math 49% / reading 55% proficiency, ranked #151 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Canton El (571 students, 57% FRL); Canton J H (math 47% / reading 52%, grade C, #356 of 1,662 statewide, top 23%, 550 students, 47% FRL); Canton H S (math 67% / reading 72%, grade B, #119 of 1,632 statewide, top 9%, 653 students, 41% FRL).
  • Market conditions: 261 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 54 units permitted in Van Zandt County in 2024 (0 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 $9k of value loss. Plan a longer hold.
  • Van Zandt County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 51% 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 $174,448 (38.8% 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 131 days. Have you received any prior offers? Is the seller open to a 39% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.61%
Cap rate
3.68%
Cash-on-cash
-9.33%
DSCR
0.59
GRM
13.6

CMA / ARV

ARV (median comp)
$311,292
List price
$285,000
Delta
-8.45%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2031 Lisa Cir 0.37mi 3/2.0 (-1) 1,520 (-0%) 22mo $235,000 $155 59
2072 Lisa Cir 0.32mi 3/2.0 (-1) 1,431 (-6%) 17mo $245,000 $171 55
2120 Lisa Cir 0.38mi 3/2.0 (-1) 1,356 (-11%) 8mo $225,500 $166 52
2012 Lisa Cir 0.39mi 3/2.0 (-1) 1,602 (+5%) 22mo $275,000 $172 50
351 River Oaks Ln 0.74mi 3/2.0 (-1) 1,604 (+5%) 4mo $245,000 $153 48
305 Vz County Road 2120 0.68mi 3/2.0 (-1) 1,560 (+2%) 24mo $264,900 $170 40
318 River Oaks Ln 0.73mi 3/2.0 (-1) 1,416 (-7%) 15mo $220,000 $155 37

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
-32.9%
Equity multiple
-0.07×
Total profit
$-85,635
Equity at exit
$42,494
10-year hold
IRR
-39.2%
Equity multiple
-0.57×
Total profit
$-125,250
Equity at exit
$24,642

Cash invested: $79,800 (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 75103

Home prices YoY
-14.3%
Active inventory
261
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$1,744 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$385 /mo · $4,619/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$-620

Break-even live

Break-even rent $2,529
Max offer price $175,450
Occupancy floor

Sensitivity live

Price -10% $-459 -5% $-539 +0% $-620 +5% $-701 +10% $-781
Rent -10% $-758 -5% $-689 +0% $-620 +5% $-551 +10% $-482
Rate -1.0pp $-477 -0.5pp $-548 base $-620 +0.5pp $-694 +1.0pp $-769

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
$71,250
Closing costs
$8,550
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
680 Cherry Creek Ln Canton, TX 3.0 2.0 1244 $1,700 $1.37 0d 1 0.45mi
908 Texas 243 Canton, TX 3.0 2.0 1148 $1,750 $1.52 0d 1 0.83mi
900 W State Highway 243 Canton, TX 3.0 2.0 1087 $1,750 $1.61 0d 1 0.85mi
1361 Shady Ln Canton, TX 3.0 2.0 1262 $1,600 $1.27 0d 1 1.07mi
1107 Tower St Canton, TX 3.0 1.5 1210 $1,525 $1.26 20d 1 1.21mi
405 Beard St Canton, TX 3.0 2.0 1147 $1,675 $1.46 9d 1 1.32mi
108 Granada Sq Canton, TX 3.0 2.0 2022 $2,400 $1.19 18d 1 1.35mi

Listing history 34 events

  1. 2026-06-21
    days on market $285,000 Active 131 DOM
  2. 2026-06-18
    days on market $285,000 Active 128 DOM
  3. 2026-06-17
    days on market $285,000 Active 127 DOM
  4. 2026-06-16
    days on market $285,000 Active 126 DOM
  5. 2026-06-15
    days on market $285,000 Active 125 DOM
  6. 2026-06-13
    days on market $285,000 Active 123 DOM
  7. 2026-06-13
    days on market $285,000 Active 122 DOM
  8. 2026-06-09
    days on market $285,000 Active 119 DOM
  9. 2026-06-08
    days on market $285,000 Active 118 DOM
  10. 2026-06-07
    days on market $285,000 Active 117 DOM
  11. 2026-06-04
    days on market $285,000 Active 114 DOM
  12. 2026-06-03
    days on market $285,000 Active 113 DOM
  13. 2026-06-02
    days on market $285,000 Active 112 DOM
  14. 2026-06-01
    days on market $285,000 Active 111 DOM
  15. 2026-05-31
    days on market $285,000 Active 110 DOM
  16. 2026-05-15
    price $285,000 553-char remark
    Show marketing remark (553 chars)

    Located just minutes from downtown Canton, this property offers the perfect blend of convenience and country living. Enjoy the peace and privacy of a rural setting while still being close to shopping, dining, and the famous First Monday grounds. Whether you’re looking for a primary residence, weekend escape, or investment opportunity, this property provides room to spread out and make it your own. With easy access to major highways and all that Canton has to offer, the location makes commuting simple while preserving the charm of East Texas.

  17. 2026-04-08
    price $300,000 553-char remark
    Show marketing remark (553 chars)

    Located just minutes from downtown Canton, this property offers the perfect blend of convenience and country living. Enjoy the peace and privacy of a rural setting while still being close to shopping, dining, and the famous First Monday grounds. Whether you’re looking for a primary residence, weekend escape, or investment opportunity, this property provides room to spread out and make it your own. With easy access to major highways and all that Canton has to offer, the location makes commuting simple while preserving the charm of East Texas.

  18. 2026-02-07
    listed $315,000 Active 553-char remark
    Show marketing remark (553 chars)

    Located just minutes from downtown Canton, this property offers the perfect blend of convenience and country living. Enjoy the peace and privacy of a rural setting while still being close to shopping, dining, and the famous First Monday grounds. Whether you’re looking for a primary residence, weekend escape, or investment opportunity, this property provides room to spread out and make it your own. With easy access to major highways and all that Canton has to offer, the location makes commuting simple while preserving the charm of East Texas.

  19. 2025-10-03
    historical
  20. 2025-09-11
    price $315,000
  21. 2025-07-22
    price $299,000
  22. 2025-05-08
    price $305,000
  23. 2025-04-21
    price $315,000
  24. 2025-04-02
    listed $325,000 Active
  25. 2024-06-25
    soldstatus
  26. 2023-04-17
    soldstatus
  27. 2023-04-14
    soldstatus Closed
  28. 2023-04-14
    soldstatus
  29. 2023-04-14
    soldstatus Closed
  30. 2023-03-24
    status Pending
  31. 2023-03-24
    historical
  32. 2023-03-23
    listed $100,000 Active
  33. 2023-03-23
    listed $100,000
  34. 2023-03-23
    listed $100,000

ⓘ 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
$4,619 · $385/mo
Projected year-2 tax
$5,216 · $435/mo
Expected delta
+$596/yr (+$50/mo · 12.9%)

ⓘ 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 6/10 Major 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,934
− Mortgage interest
−$15,964
− Property taxes
−$4,619
− Insurance
−$1,425
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$8,291
Taxable loss
−$12,715
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,052
After-tax cash flow
$-4,390/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
Canton ISD
NCES district ID
4812750
Math proficiency
49% ▼ -12.00%
Reading proficiency
55% ▼ -1.00%
Median HH income
$46,385
Composite
44.08/100
National rank
#2877
State rank
#151 of 826 in TX

Livability — Canton

Score
72/100
State rank
#239
US rank
#5787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,222

Population outlook (Van Zandt County) Hauer SSP2

Today (2025)
55,634 people
By 2030
56,479 · +1.5%
By 2040
57,672 · +3.7%
By 2050
57,913 · +4.1%
By 2075
57,544 · +3.4%
By 2100
52,659 · -5.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 5% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Van Zandt

2024 margin
Solid R (+74.8) · D 12.3% · R 87.2%
2008→2024 swing
-19.8pp toward R · 2008: -55.1pp · 2024: -74.8pp
All cycles
2024: R+74.8 2020: R+72.1 2016: R+72.1 2012: R+66.6 2008: R+55.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.07%
Current HPI
227.6156
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

+185.0% since first listed
19 events — show timeline
  • 2026-05-15 Price Changed $285,000 NTREIS
  • 2026-04-08 Price Changed $300,000 NTREIS
  • 2026-02-07 Listed $315,000 NTREIS
  • 2025-10-03 Listing Removed NTREIS
  • 2025-09-11 Price Changed $315,000 NTREIS
  • 2025-07-22 Price Changed $299,000 NTREIS
  • 2025-05-08 Price Changed $305,000 NTREIS
  • 2025-04-21 Price Changed $315,000 NTREIS
  • 2025-04-02 Listed $325,000 NTREIS
  • 2024-06-25 Sold (Public Records) Public Records
  • 2023-04-17 Sold (Public Records) Public Records
  • 2023-04-14 Sold (MLS) LAAR
  • 2023-04-14 Sold (MLS) GTAR
  • 2023-04-14 Sold (MLS) NTREIS
  • 2023-03-24 Pending NTREIS
  • 2023-03-24 Delisted LAAR
  • 2023-03-23 Listed $100,000 LAAR
  • 2023-03-23 Listed $100,000 GTAR
  • 2023-03-23 Listed $100,000 NTREIS

Property tax history

+10.5%/yr

Latest (2025): $4,619 · +192.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…