CashFlowRE
Sign in Sign up
6211 Chickney Dr
D Composite 41.85
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 +10.7/30.0
  • ARV discount +9.5/15.0
  • Schools +5.0/10.0
  • Condition / age +5.0/5.0
  • 1% rule +3.4/10.0
  • DSCR +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$288,780

6211 Chickney Dr · Princeton, TX 75071
3 bd · 2.0 ba · 1,533 sqft · SingleFamily · 40 Days on market
Built 2026 Excellent condition 4,792 sqft lot $188/sqft · at area comps Est $302k · at est. $65/mo HOA · 3% of rent

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

Listing remarks MLS

The open concept single-story plan combines convenience with function. White cabinets with veined white quartz countertops, muted beige EVP flooring with light taupe carpet.

Key facts

  • Open concept plan
  • Resort style pool
  • 4,792 sq ft lot

Tags

ENERGY EFFICIENT HOMEOPEN CONCEPT PLANRESORT STYLE POOLAMENITY FILLED COMMUNITYQUICK ACCESS TO US 380

Property features AI

Finance

  • Other: Community features: clubhouse, community pool, jogging/bike path, park, playground; Low-flow water fixtures for conservation; No livestock and no mobile homes allowed
  • Financial info: Accepts Cash, Conventional, FHA, and VA financing; No second mortgage
  • HOA & community: Mandatory HOA; Annual association fee; HOA covers full use of facilities, grounds maintenance, and management fees; Neighborhood Management, Inc. (HOA manager)

Exterior

  • Parking: Attached 2-car garage with single 2-car door; 2 covered parking spaces
  • Utilities: City water; City sewer; Individual gas meter; Individual water meter; Underground utilities
  • Home design: Single-family residence; One story; New construction (incomplete)
  • Construction: Built in 2026; Brick, concrete, rock/stone and wood exterior materials; Composition roof; Slab foundation
  • Exterior features: Fencing: brick, rock/stone and wood; Community mailbox; Curbs and sidewalks

Interior

  • Kitchen: Dishwasher; Disposal; Electric oven; Gas cooktop; Microwave; Plumbed for gas in kitchen
  • Bedrooms: Primary bedroom (1st level) — approx. 14 x 13; Bedroom (1st level) — approx. 11 x 11; Bedroom (1st level) — approx. 11 x 11; Den (1st level) — approx. 6 x 9
  • Flooring: Carpet; Ceramic tile; Luxury vinyl plank
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric, ENERGY STAR qualified); Ceiling fans; Electric cooling (ENERGY STAR qualified); Zoned HVAC
  • Interior features: Cable TV available; Decorative lighting; High-speed internet available; Smart home system; Tankless water heater; Vented exhaust fan; Seven total rooms; One living area; One dining area; One-level home
  • Laundry & utility: Laundry room (1st level) — approx. 9 x 6

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 $289k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-138 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $269k (6.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (15.7% below list).
  • Recommended offer: $243k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.5% in Princeton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#969 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Mckinney ISD (suburban): math 54% / reading 58% proficiency, ranked #72 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Webb El (math 32% / reading 37%, grade F, #1,995 of 4,322 statewide, top 50%, 355 students, 68% FRL) — zoned schools average 68% FRL vs 28% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 56% district-wide (-22 pts) — the specific schools serving this property underperform the Mckinney ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.1%/yr); 2167 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 19,194 units permitted in Collin County in 2024 (3,988 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.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($280k) is reasonable based on typical stale-listing flexibility.
  • 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 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,388 (15.7% 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 40 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.84%
Cap rate
5.72%
Cash-on-cash
-2.05%
DSCR
0.91
GRM
9.9

CMA / ARV

ARV (median comp)
$302,482
List price
$288,780
Delta
-4.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6006 Belchamp Dr 0.22mi 3/2.0 1,551 (+1%) 0mo $298,025 $192 88
1126 Old Stead Dr 0.26mi 3/2.0 1,551 (+1%) 0mo $301,525 $194 86
1215 Bridgewalk Dr 0.25mi 3/2.0 1,551 (+1%) 1mo $309,625 $200 86
1201 Bridgewalk Dr 0.28mi 3/2.0 1,551 (+1%) 0mo $287,655 $185 85
5903 Belchamp Dr 0.27mi 3/2.0 1,551 (+1%) 1mo $300,525 $194 85
1209 Bridgewalk Dr 0.26mi 3/2.0 1,551 (+1%) 2mo $302,165 $195 85
1120 Old Stead Dr 0.28mi 3/2.0 1,551 (+1%) 1mo $298,865 $193 84
6002 Belchamp Dr 0.23mi 4/2.0 (+1) 1,605 (+5%) 1mo $313,578 $195 76
1205 Bridgewalk Dr 0.27mi 4/2.0 (+1) 1,605 (+5%) 2mo $305,899 $191 73
1125 Bridgewalk Dr 0.29mi 4/2.0 (+1) 1,605 (+5%) 1mo $302,799 $189 73
6004 Belchamp Dr 0.22mi 3/2.0 1,318 (-14%) 1mo $281,257 $213 66
1130 Old Stead Dr 0.24mi 3/2.0 1,318 (-14%) 0mo $285,397 $217 65

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
-23.2%
Equity multiple
0.23×
Total profit
$-62,636
Equity at exit
$43,058
10-year hold
IRR
-29.1%
Equity multiple
-0.15×
Total profit
$-93,107
Equity at exit
$24,968

Cash invested: $80,858 (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 75071

Home prices YoY
-19.1%
Rents YoY
-2.1%
Active inventory
2167
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,434 high interval (Pro) →
Mortgage (P&I)
$1,514
Tax est. 1.5%
$361 /mo · $4,332/yr
Insurance
$120
HOA
$65
Vacancy / Maint / Mgmt
$511
Net cashflow
$-138

Break-even live

Break-even rent $2,608
Max offer price $268,822
Occupancy floor

Sensitivity live

Price -10% $62 -5% $-38 +0% $-138 +5% $-238 +10% $-337
Rent -10% $-330 -5% $-234 +0% $-138 +5% $-42 +10% $54
Rate -1.0pp $8 -0.5pp $-64 base $-138 +0.5pp $-213 +1.0pp $-289

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
$72,195
Closing costs
$8,663
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1402 Bridgestone Dr McKinney, TX 4.0 2.5 2055 $2,290 $1.11 6d 1 0.07mi
1409 Winters Way McKinney, TX 4.0 2.5 2125 $3,100 $1.46 0d 1 0.11mi
1211 Bridgewalk Dr McKinney, TX 4.0 2.0 1605 $2,500 $1.56 26d 1 0.25mi
1209 Bridgewalk Dr McKinney, TX 3.0 2.0 1551 $2,350 $1.52 26d 1 0.25mi
1209 Bridgewalk Dr McKinney, TX 3.0 2.0 1551 $2,299 $1.48 7d 1 0.25mi
704 Dotty Dr McKinney, TX 4.0 2.5 2055 $2,435 $1.18 9d 1 0.40mi
801 Dotty Dr McKinney, TX 3.0 2.5 1948 $2,300 $1.18 26d 1 0.41mi
715 Dotty Dr McKinney, TX 3.0 2.0 1318 $2,200 $1.67 26d 1 0.42mi
808 Leavenworth Dr McKinney, TX 4.0 2.0 1605 $3,300 $2.06 18d 1 0.43mi
712 Leavenworth Dr McKinney, TX 4.0 2.5 2055 $2,350 $1.14 45d 1 0.45mi
1004 Knox River Dr McKinney, TX 3.0 2.0 1609 $1,999 $1.24 14d 1 0.46mi
1004 Knox River Dr McKinney, TX 3.0 2.0 1609 $1,999 $1.24 9d 1 0.46mi
700 London Town Ln McKinney, TX 4.0 3.0 2059 $2,600 $1.26 45d 1 0.62mi
905 Honeydew Ln McKinney, TX 3.0 2.0 2002 $2,300 $1.15 46d 1 0.69mi
704 Summerberry Dr McKinney, TX 4.0 2.0 1818 $2,700 $1.49 0d 1 0.70mi
617 Marigold Hill Way McKinney, TX 4.0 3.0 2131 $2,400 $1.13 45d 1 0.81mi
610 Clover Creek Dr Unit 610 McKinney, TX 3.0 2.0 1533 $2,250 $1.47 45d 1 0.83mi
600 Clover Creek Dr McKinney, TX 3.0 2.0 1533 $2,500 $1.63 0d 1 0.84mi
607 Clover Creek Dr McKinney, TX 3.0 2.0 1551 $2,300 $1.48 13d 1 0.86mi
712 Melody Hill Dr McKinney, TX 4.0 3.0 2040 $2,495 $1.22 9d 1 0.90mi
514 Green Grass Dr McKinney, TX 3.0 2.0 1504 $2,300 $1.53 5d 1 0.90mi
519 Green Grass Dr McKinney, TX 3.0 2.0 1450 $2,250 $1.55 1d 1 0.92mi
517 Green Grass Dr McKinney, TX 4.0 2.5 2071 $2,400 $1.16 9d 1 0.92mi
506 Towerglen Dr McKinney, TX 3.0 2.0 1503 $2,100 $1.40 45d 1 0.95mi
5611 Chasewood Dr McKinney, TX 4.0 2.5 2055 $2,500 $1.22 45d 1 0.98mi
7225 Raynor Pl McKinney, TX 4.0 3.0 2185 $3,000 $1.37 21d 1 1.11mi
507 Mossy Oak Dr McKinney, TX 3.0 2.0 1952 $1,995 $1.02 45d 1 1.13mi
7221 Mayplace Dr McKinney, TX 4.0 2.0 1836 $2,300 $1.25 26d 1 1.14mi
421 Bertney Dr McKinney, TX 3.0 2.0 1500 $2,200 $1.47 45d 1 1.19mi
601 Huntley Dr McKinney, TX 4.0 3.0 2077 $2,800 $1.35 45d 1 1.20mi
3901 Kenworth Ln McKinney, TX 3.0 2.0 2059 $2,400 $1.17 45d 1 1.31mi
307 Bertney Dr McKinney, TX 4.0 3.0 1968 $2,200 $1.12 45d 1 1.31mi
114 Mountain Meadow Ln McKinney, TX 3.0 2.0 1475 $2,300 $1.56 45d 1 1.37mi
108 Mountain Meadow Ln McKinney, TX 3.0 2.0 1566 $2,200 $1.40 45d 1 1.39mi
4712 Hunter Hurst Dr McKinney, TX 4.0 3.0 2021 $2,400 $1.19 45d 1 1.40mi
4808 Grandiose Dr McKinney, TX 3.0 3.0 2117 $2,650 $1.25 45d 1 1.41mi
4330 FM 75 Princeton, TX 4.0 2.0 1832 $2,200 $1.20 12d 1 1.41mi
5011 Bellhurst Dr McKinney, TX 4.0 2.5 2097 $2,550 $1.22 21d 1 1.43mi
4908 Pebblewood Dr McKinney, TX 4.0 2.0 1818 $2,595 $1.43 4d 1 1.44mi
4923 Bellhurst Dr McKinney, TX 3.0 2.0 1992 $2,495 $1.25 0d 1 1.48mi

HOA detail

Monthly dues
$65 · $780/yr

Listing history 18 events

  1. 2026-06-21
    days on market $288,780 Active 40 DOM
  2. 2026-06-18
    days on market $288,780 Active 37 DOM
  3. 2026-06-17
    days on market $288,780 Active 36 DOM
  4. 2026-06-16
    days on market $288,780 Active 35 DOM
  5. 2026-06-15
    days on market $288,780 Active 34 DOM
  6. 2026-06-13
    days on market $288,780 Active 32 DOM
  7. 2026-06-09
    days on market $288,780 Active 28 DOM
  8. 2026-06-08
    days on market $288,780 Active 27 DOM
  9. 2026-06-07
    days on market $288,780 Active 26 DOM
  10. 2026-06-04
    pricedays on market $288,780 Active 23 DOM
    Show marketing remark (173 chars)

    The open concept single-story plan combines convenience with function. White cabinets with veined white quartz countertops, muted beige EVP flooring with light taupe carpet.

  11. 2026-06-03
    days on market $287,280 Active 22 DOM
  12. 2026-06-02
    days on market $287,280 Active 21 DOM
  13. 2026-06-01
    days on market $287,280 Active 20 DOM
  14. 2026-05-31
    days on market $287,280 Active 19 DOM
  15. 2026-05-12
    listed $287,280 Active 738-char remark
  16. 2026-05-09
    status Active 173-char remark
    Show marketing remark (173 chars)

    The open concept single-story plan combines convenience with function. White cabinets with veined white quartz countertops, muted beige EVP flooring with light taupe carpet.

  17. 2026-04-24
    historical 173-char remark
    Show marketing remark (173 chars)

    The open concept single-story plan combines convenience with function. White cabinets with veined white quartz countertops, muted beige EVP flooring with light taupe carpet.

  18. 2026-04-23
    listed $287,280 Active 173-char remark
    Show marketing remark (173 chars)

    The open concept single-story plan combines convenience with function. White cabinets with veined white quartz countertops, muted beige EVP flooring with light taupe carpet.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 6 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$29,207
− Mortgage interest
−$16,176
− Property taxes
−$4,332
− Insurance
−$1,444
− Repairs & maintenance
−$2,337
− Management
−$2,337
− HOA
−$780
− Depreciation
−$8,401
Taxable loss
−$6,599
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,584
After-tax cash flow
$-71/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 · 2 photos

Excellent 100/100 None rehab

This brand-new, energy-efficient single-story home is move-in ready with no visible repairs or maintenance needed. It offers a fresh, modern design and is ideal for both resale and rental markets.

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Install smart home devices — Improves convenience and energy efficiency
  • Both Add smart thermostat — Enhances comfort and energy savings
  • Both Install smart lighting — Saves energy and enhances home security

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Install smart home devices — Improves convenience and energy efficiency
  • Both Add smart thermostat — Enhances comfort and energy savings
  • Both Install smart lighting — Saves energy and enhances home security

ⓘ 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
Mckinney ISD
NCES district ID
4829850
Math proficiency
54% ▼ -9.00%
Reading proficiency
58% ▼ -2.00%
Median HH income
$78,283
Composite
50.46/100
National rank
#1862
State rank
#72 of 826 in TX

Livability — Princeton

Score
62/100
State rank
#969
US rank
#17215

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Collin County · 1,159,394 people
City population
34,171
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
72,964
Household income
$132,447
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
1682.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 55% Hispanic / Latino 17% Black 13% Two or more races 12% Asian 10%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 2% Slovak 2% Portuguese 1%
Foreign-born
16% · Canada, China, South Korea
Languages at home
76% English-only · Spanish 11% Other Indo-European 4% Other Asian/Pacific 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
▼ -59.92%
Current HPI
254.4946
Rent YoY
▼ -2.15%
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

+0.5% since first listed
6 events — show timeline
  • 2026-06-04 Price Changed $288,780 Zillow
  • 2026-06-04 Price Changed $288,780 NTREIS
  • 2026-05-12 Listed $287,280 NTREIS
  • 2026-05-09 Relisted Zillow
  • 2026-04-24 Delisted Zillow
  • 2026-04-23 Listed $287,280 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…