129 Condie Russell Ave · Venus, TX 76084

$311,900

3 bd · 2.0 ba · 1,379 sqft · Land · 2 Days on market

Built 2026 5,849 sqft lot $38/mo HOA · 2% of rent

---

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 +10.6/30.0
• Appreciation +8.7/10.0
• ARV discount +7.5/15.0
• Livability +3.5/5.0
• Rent growth +3.1/5.0
• DSCR +3.0/10.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• 1% rule +2.0/10.0

Listing remarks

Bursting with charm and overflowing with upgrades, this remarkable three-bedroom home is designed to exceed expectations. The spacious, open-concept family room is filled with natural light and features soaring ceilings, creating a warm and inviting atmosphere. The chef-ready kitchen is a dream, showcasing stainless steel appliances, a generous island, and granite countertops throughout. The private master suite offers a relaxing retreat, while two additional bedrooms provide flexibility for a growing family, guests, or a home office. Located in the family-friendly community of Patriot Estates, residents enjoy access to world-class amenities—including a playground, gazebo, and private

Key facts

• Private master suite
• Generous island
• Granite countertops

Tags

• CHEF READY KITCHEN
• STAINLESS STEEL APPLIANCES
• GENEROUS ISLAND
• GRANITE COUNTERTOPS
• PRIVATE MASTER SUITE
• PRIVATE SPLASH PAD

Property features AI

Finance

• Other: Community amenities include park, playground, pool, and sidewalks
• Financial info: Financing options: Cash, Conventional, FHA, USDA Loan, VA Loan; No second mortgage
• HOA & community: Mandatory HOA; Annual HOA fee (includes grounds maintenance and management fees); HOA managed by Legacy SW Property Mgmt

Exterior

• Parking: 2 covered parking spaces; Attached 2-car garage with single 2-car door; Driveway; Garage door opener; Garage faces front
• Security: Prewired; Smoke detector(s); Carbon monoxide detector(s)
• Utilities: City water; City sewer; Natural gas available; Individual gas meter; Individual water meter; Electricity available; Cable available; Community mailbox
• Home design: Single family residence; One-story; New construction (incomplete, 2026); Not attached to another property; Residential property in Patriot Estates subdivision
• Construction: Brick and siding exterior; Composition/shingle roof; Slab foundation; Year built 2026 (new construction - incomplete)
• Exterior features: Wood privacy fencing in backyard; Fenced yard; Back yard; Curbs; Sidewalk

Interior

• Kitchen: Granite countertops; Kitchen island; Breakfast bar; Built-in cabinets; Pantry; Water line to refrigerator; Dishwasher; Disposal; Gas range; Microwave; Ice maker; Refrigerator; Plumbed for gas in kitchen
• Bedrooms: 3 bedrooms (all on the main level); Primary bedroom with ensuite bath and walk-in closet
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (natural gas); Central air (electric); Ceiling fan(s)
• Interior features: Open floorplan; Kitchen island; Granite counters; Pantry; Walk-in closet(s); Cable TV available; High speed internet available; Wired for data; Vented exhaust fan
• Laundry & utility: Utility room; Washer hookup; Electric dryer hookup; Tankless water heater; Gas water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath land listed at $312k.

Deal economics

• At list price, monthly cash flow is $-157 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $284k (8.9% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (30.1% below list).
• Recommended offer: $218k (30.1% below list) — sets the bar for 1% rule.
• Cap rate 5.7% vs local median 3.0% in Venus — 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 70/100 on livability (#356 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
• Venus ISD (town): math 25% / reading 32% proficiency, ranked #646 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Venus El (math 27% / reading 30%, grade F, #2,706 of 4,322 statewide, top 63%, 658 students, 82% FRL) — zoned schools average 82% FRL vs 60% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+2.4%/yr); 426 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,152 units permitted in Johnson County in 2024 (76 in 5+ unit buildings).

Forward outlook

• In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (7.3% local appreciation)).
• Johnson County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

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 $218,094 (30.1% 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. 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?
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: 0.70% ✗
• Cap rate: 5.69%
• Cash-on-cash: -2.16%
• DSCR: 0.90
• GRM: 11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.32% appreciation · 2.39% rent growth · sell at horizon

5-year hold

• IRR: 16.6%
• Equity multiple: 2.19×
• Total profit: $103,626
• Equity at exit: $222,703

10-year hold

• IRR: 15.9%
• Equity multiple: 4.49×
• Total profit: $305,220
• Equity at exit: $429,118

Cash invested: $87,332 (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.

Methodology + full state rankings →

ZIP-level market 76084

• Home prices YoY: 2.1%
• Rents YoY: 2.4%
• Active inventory: 426
• Price-to-rent: 11.9×

Monthly cashflow live

• Estimated rent: $2,181 high
• Mortgage (P&I): −$1,636
• Tax from tax record: −$76 /mo · $915/yr
• Insurance: −$130
• HOA: −$38
• Vacancy / Maint / Mgmt: −$458
• Net cashflow: $-157

Break-even live

Break-even rent $2,380

Max offer price $284,188

Occupancy floor —

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: $77,975
• Closing costs: $9,357
• Reserves months: —
• Total cash needed: —

Rent comps 39 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
147 Sammy Fowler Ave Venus, TX	4.0	2.0	1690	$2,250	$1.33	1d	1	0.08mi
523 Bennie Leonard St Venus, TX	4.0	2.0	1690	$2,350	$1.39	1d	1	0.10mi
512 Albert Anthony St Venus, TX	3.0	2.0	1658	$1,990	$1.20	22d	1	0.11mi
358 Condie Russell Ave Venus, TX	3.0	2.0	1658	$1,995	$1.20	1d	1	0.13mi
427 Condie Russell Ave Venus, TX	3.0	2.0	1218	$1,965	$1.61	43d	1	0.27mi
201 John Laurens Dr Venus, TX	3.0–5.0	2.0–2.5	1975	$2,250	$1.14	1d	1	0.28mi
428 Condie Russell Ave Venus, TX	4.0	2.0	1784	$2,150	$1.21	24d	1	0.28mi
208 Julian Davis Dr Venus, TX	4.0	2.0	1784	$2,330	$1.31	11d	1	0.29mi
201 Julian Davis Dr Venus, TX	3.0	2.5	1626	$2,195	$1.35	19d	1	0.30mi
214 Julian Davis Dr Venus, TX	4.0	2.0	1784	$2,355	$1.32	43d	1	0.30mi
430 Gib Woodall Dr Venus, TX	3.0	2.0	1379	$2,000	$1.45	3d	1	0.32mi
501 Gib Woodall Dr Venus, TX	3.0	2.0	1218	$1,945	$1.60	43d	1	0.32mi
418 Watson Ct Venus, TX	3.0	2.0	1379	$2,210	$1.60	43d	1	0.34mi
313 Patton Ln Venus, TX	4.0	2.0	1784	$2,355	$1.32	7d	1	0.49mi
170 Kennedy Dr Venus, TX	4.0	2.0	1661	$2,300	$1.38	1d	1	0.59mi
645 Blackland Dr Venus, TX	3.0	2.0	1361	$1,950	$1.43	43d	1	0.67mi
108 Rushmore Ln Venus, TX	4.0	2.0	1658	$1,969	$1.19	24d	1	0.68mi
628 Blackland Dr Venus, TX	4.0	2.5	1483	$2,200	$1.48	1d	1	0.68mi
131 Mt Vernon Ln Venus, TX	3.0	2.0	1652	$2,169	$1.31	22d	1	0.69mi
120 Mt Vernon Ln Venus, TX	3.0	2.0	1661	$2,149	$1.29	43d	1	0.70mi
656-660 Wheatfield DR Venus, TX	3.0	2.0	1301	$1,950	$1.50	1d	1	0.73mi
663 Wheatfield Dr Venus, TX	2.0	2.0	1274	$1,695	$1.33	1d	1	0.73mi
705 Wheatfield Dr Venus, TX	2.0	1.5	1134	$1,500	$1.32	24d	1	0.75mi
723 Wheatfield Dr Venus, TX	2.0	2.0	1274	$1,695	$1.33	43d	1	0.76mi
733 Wheatfield Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	24d	1	0.77mi
645 Fallow Dr Venus, TX	3.0	2.0	1301	$1,950	$1.50	7d	1	0.77mi
737 Wheatfield Dr Venus, TX	2.0	1.5	1134	$1,595	$1.41	24d	1	0.78mi
101 Hancock St Venus, TX	3.0	2.5	1773	$1,929	$1.09	1d	1	0.80mi
748 Wheatfield Dr Venus, TX	3.0	2.0	1361	$1,950	$1.43	43d	1	0.81mi
729 Fallow Dr Venus, TX	3.0	2.0	1301	$1,995	$1.53	43d	1	0.81mi
601 Harvest Moon Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	43d	1	0.81mi
112 Liberty Ln Venus, TX	4.0	2.0	1658	$2,309	$1.39	43d	1	0.81mi
135 Houston Pl Venus, TX	3.0	2.0	1590	$2,029	$1.28	1d	1	0.82mi
620-616 Harvest Moon Dr Venus, TX	3.0	2.0	1307	$1,950	$1.49	43d	1	0.85mi
704 Harvest Moon Dr Venus, TX	3.0	2.0	1361	$1,850	$1.36	44d	1	0.88mi
712 Harvest Moon Dr Venus, TX	3.0	2.0	1301	$1,895	$1.46	24d	1	0.89mi
261 Heritage Hills Pkwy Venus, TX	1.0–3.0	1.0–2.0	912	$2,305	$2.53	1d	1	0.94mi
728 Fallow Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	15d	1	0.96mi
721 Harvest Moon Dr Venus, TX	2.0	1.5	1134	$1,595	$1.41	1d	1	0.96mi

HOA detail

• Monthly dues: $38 · $456/yr

Listing history 3 events

1. 2026-06-18
   days on market $311,900 Active 2 DOM
2. 2026-06-17
   remarks 693-char remark
3. 2026-06-17
   listed $311,900 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: $915 · $76/mo
• Projected year-2 tax: $5,708 · $476/mo
• Expected delta: +$4,793/yr (+$399/mo · 524.0%)

ⓘ 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 2/10 Low
• 🌡 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 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $26,171
• − Mortgage interest: −$17,471
• − Property taxes: −$915
• − Insurance: −$1,560
• − Repairs & maintenance: −$2,094
• − Management: −$2,094
• − HOA: −$456
• − Depreciation: −$9,073
• Taxable loss: −$7,491
• Est. tax savings @ 24.0%: +$1,798
• After-tax cash flow: $-85/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: Venus ISD
• NCES district ID: 4844010
• Math proficiency: 25% ▼ -15.00%
• Reading proficiency: 32% ▼ -2.00%
• Median HH income: $50,394
• Composite: 24.97/100
• National rank: #7563
• State rank: #646 of 826 in TX

Livability — Venus

• Score: 70/100
• State rank: #356
• US rank: #7724

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Venus, TX
• County: Johnson County · 147,987 people
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 14,097
• Household income: $102,115
• Rent vs Own: 12.2% rent · 87.8% own
• Severe rent burden: 70.0

Population outlook (Johnson County) Hauer SSP2

• Today (2025): 179,678 people
• By 2030: 189,208 · +5.3%
• By 2040: 207,261 · +15.4%
• By 2050: 223,064 · +24.1%
• By 2075: 259,979 · +44.7%
• By 2100: 275,395 · +53.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: White 52% Hispanic / Latino 30% Two or more races 24% Black 11% Asian 1%
• Hispanic origin (detail): Mexican 25% Puerto Rican 1%
• Common ancestry: Romanian 2% Lithuanian 1% Slovak 1%
• Foreign-born: 8% · Canada
• Languages at home: 78% English-only · Spanish 18% Arabic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Johnson

• 2024 margin: Solid R (+51.4) · D 23.9% · R 75.3%
• 2008→2024 swing: -3.9pp toward R · 2008: -47.5pp · 2024: -51.4pp
• All cycles: 2024: R+51.4 2020: R+53.0 2016: R+58.3 2012: R+55.6 2008: R+47.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 7.32%
• Current HPI: 355.74
• Rent YoY: ▲ 2.39%
• 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

1 event — show timeline

• 2026-06-16 Listed $311,900 NTREIS

Property tax history

+21.4%/yr

Latest (2025): $915 · +21.4% YoY. Source: county tax records.