3626 Meyers St · Dallas, TX
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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 +19.4/30.0
- DSCR +6.1/10.0
- Appreciation +5.4/10.0
- 1% rule +5.3/10.0
- Rent growth +4.3/5.0
- Livability +4.0/5.0
- Schools +2.8/10.0
- Condition / age +2.5/5.0
- ARV discount +1.0/15.0
$167,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
Key facts
- New bathroom
- Efficient floor plan
- Primary suite
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $167k.
Deal economics
- At list price, monthly cash flow is $185 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $167k).
- Recommended offer: $147k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.6% 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: schools C-, 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.
- Market conditions: Rents rising fast (+7.2%/yr); 247 active listings in the ZIP; 40 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).
- At $1,718/mo this rent would consume 45% of the median local household income ($46k/yr) (locally 1464% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.8% local appreciation)).
- Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (0.8% appreciation + 7.2% rent growth), your $47k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 209 days — a 12% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 3y ago; this cycle's ask has dropped $33k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 209 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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?
- 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
- 1.03% ✓
- Cap rate
- 7.62%
- Cash-on-cash
- 4.75%
- DSCR
- 1.21
- GRM
- 8.1
CMA / ARV
- ARV (median comp)
- $146,016
- List price
- $167,000
- Delta
- 14.37%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3626 Meyers St | 0.00mi | 3/2.0 (+1) | 1,144 (0%) | 1mo | $167,000 | $146 | 90 |
| 2912 Warren Ave | 0.20mi | 2/1.5 | 1,122 (-2%) | 0mo | $125,000 | $111 | 85 |
| 3515 Meadow St | 0.14mi | 3/2.0 (+1) | 1,120 (-2%) | 1mo | $240,000 | $214 | 80 |
| 3719 Meadow St | 0.11mi | 3/2.0 (+1) | 1,222 (+7%) | 2mo | $225,000 | $184 | 73 |
| 3703 Dunbar St | 0.04mi | 2/1.0 | 978 (-14%) | 6mo | $120,000 | $123 | 69 |
| 3015 Lenway St | 0.17mi | 3/1.0 (+1) | 1,256 (+10%) | 6mo | $98,000 | $78 | 66 |
| 3111 Mcdermott Ave | 0.16mi | 3/2.0 (+1) | 1,043 (-9%) | 4mo | $226,000 | $217 | 65 |
| 3424 Kimble St | 0.66mi | 3/1.0 (+1) | 1,178 (+3%) | 2mo | $150,000 | $127 | 58 |
| 3925 Malcolm X Blvd | 0.39mi | 3/2.0 (+1) | 1,248 (+9%) | 0mo | $199,000 | $159 | 57 |
| 2403 Romine Ave | 0.62mi | 3/2.0 (+1) | 1,170 (+2%) | 2mo | $210,000 | $179 | 56 |
| 2332 Poplar St | 0.75mi | 3/2.0 (+1) | 1,036 (-9%) | 2mo | $249,900 | $241 | 39 |
| 2726 Carpenter Ave | 0.67mi | 3/1.0 (+1) | 1,008 (-12%) | 6mo | $119,000 | $118 | 39 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
0.79% appreciation · 7.19% rent growth · sell at horizon
- IRR
- 8.6%
- Equity multiple
- 1.44×
- Total profit
- $20,790
- Equity at exit
- $55,186
- IRR
- 15.5%
- Equity multiple
- 3.06×
- Total profit
- $96,484
- Equity at exit
- $71,947
Cash invested: $46,760 (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 75215
- Home prices YoY
- 0.3%
- Rents YoY
- 7.2%
- Active inventory
- 247
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $1,718 high interval (Pro) →
- Mortgage (P&I)
- −$876
- Tax from tax record
- −$227 /mo · $2,720/yr
- Insurance
- −$70
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$361
- Net cashflow
- $185
Break-even live
Sensitivity live
| Price | -10% $280 | -5% $232 | +0% $185 | +5% $138 | +10% $91 |
|---|---|---|---|---|---|
| Rent | -10% $50 | -5% $117 | +0% $185 | +5% $253 | +10% $321 |
| Rate | -1.0pp $269 | -0.5pp $228 | base $185 | +0.5pp $142 | +1.0pp $98 |
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
- $41,750
- Closing costs
- $5,010
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2847 Metropolitan Ave Dallas, TX | 3.0 | 1.0 | 1344 | $2,050 | $1.53 | 23d | 1 | 0.08mi |
| 2822 McDermott Ave Dallas, TX | 3.0 | 2.0 | 1200 | $1,795 | $1.50 | 25d | 1 | 0.19mi |
| 3907 Roberts Ave Dallas, TX | 3.0 | 1.0 | 908 | $1,395 | $1.54 | 16d | 1 | 0.25mi |
| 3711 Guaranty St Dallas, TX | 3.0 | 1.0 | 984 | $1,800 | $1.83 | 16d | 1 | 0.33mi |
| 3927 S Malcolm X Blvd Dallas, TX | 1.0 | 1.0 | 1248 | $1,200 | $0.96 | 3d | 1 | 0.36mi |
| 2545 Metropolitan Ave Dallas, TX | 3.0 | 1.0 | 936 | $1,750 | $1.87 | 0d | 1 | 0.37mi |
| 3308 Birmingham Ave Unit 03 Dallas, TX | 2.0 | 2.5 | 1451 | $2,275 | $1.57 | 45d | 1 | 0.39mi |
| 3308 Birmingham Ave Unit 7 Dallas, TX | 2.0 | 2.5 | 1287 | $2,125 | $1.65 | 16d | 1 | 0.39mi |
| 3308 Birmingham Ave Unit 6 Dallas, TX | 2.0 | 2.5 | 1341 | $2,175 | $1.62 | 18d | 1 | 0.39mi |
| 3308 Birmingham Ave Unit 1 Dallas, TX | 2.0 | 2.5 | 1451 | $2,275 | $1.57 | 25d | 1 | 0.39mi |
| 4024 Myrtle St Dallas, TX | 3.0 | 2.0 | 1106 | $1,595 | $1.44 | 6d | 1 | 0.46mi |
| 3408 Spring Ave Dallas, TX | 3.0 | 2.0 | 780 | $1,314 | $1.68 | 0d | 1 | 0.50mi |
| 3501 Latimer St Dallas, TX | 2.0 | 1.0 | 1008 | $1,095 | $1.09 | 4d | 1 | 0.52mi |
| 2714 Hector St Dallas, TX | 3.0 | 2.0 | 1233 | $2,100 | $1.70 | 25d | 1 | 0.61mi |
| 2711 Cross St Dallas, TX | 2.0 | 1.0 | 700 | $1,249 | $1.78 | 0d | 1 | 0.62mi |
| 3639 Pine St Dallas, TX | 3.0 | 2.0 | 1090 | $1,490 | $1.37 | 15d | 1 | 0.66mi |
| 4611 Bradshaw St Dallas, TX | 3.0 | 2.0 | 1145 | $1,550 | $1.35 | 25d | 1 | 0.75mi |
| 3726 Copeland St Dallas, TX | 3.0 | 2.0 | 1298 | $1,680 | $1.29 | 0d | 1 | 0.77mi |
| 3619 York St Dallas, TX | 3.0 | 2.0 | 1298 | $1,714 | $1.32 | 0d | 1 | 0.83mi |
| 2627 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,280 | $1.46 | 45d | 1 | 0.85mi |
| 2513 Southland St Dallas, TX | 2.0 | 1.0 | 1010 | $1,299 | $1.29 | 4d | 1 | 0.86mi |
| 2513 Southland St Dallas, TX | 2.0 | 1.0 | 1010 | $1,399 | $1.39 | 22d | 1 | 0.86mi |
| 2615 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,280 | $1.46 | 16d | 1 | 0.86mi |
| 2603 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,385 | $1.58 | 45d | 1 | 0.86mi |
| 3230 Elihu St #2 Dallas, TX | 2.0 | 3.5 | 1400 | $2,300 | $1.64 | 45d | 1 | 0.86mi |
| 3230 Elihu St #5 Dallas, TX | 2.0 | 3.5 | 1400 | $2,700 | $1.93 | 45d | 1 | 0.86mi |
| 2563 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,240 | $1.42 | 16d | 1 | 0.87mi |
| 2561 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,390 | $1.59 | 7d | 1 | 0.87mi |
| 4722 Meadow St Dallas, TX | 2.0–3.0 | 2.0 | 1107 | $1,275 | $1.15 | 12d | 4 | 0.87mi |
| 1723 Eugene St Unit 2 Dallas, TX | 1.0 | 1.0 | 756 | $1,250 | $1.65 | 45d | 1 | 0.89mi |
| 3526 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 1113 | $1,795 | $1.61 | 25d | 1 | 0.92mi |
| 3526 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 1113 | $1,795 | $1.61 | 8d | 1 | 0.92mi |
| 4303 Jamaica St Dallas, TX | 3.0 | 2.0 | 1027 | $1,299 | $1.26 | 0d | 1 | 0.95mi |
| 2720 Morning Ave Dallas, TX | 3.0 | 2.0 | 1332 | $2,350 | $1.76 | 45d | 1 | 0.98mi |
| 3627 Sidney St Dallas, TX | 3.0 | 2.0 | 1090 | $1,600 | $1.47 | 0d | 1 | 0.99mi |
| 1630 Poplar St Dallas, TX | 2.0 | 1.0 | 903 | $1,400 | $1.55 | 25d | 1 | 1.03mi |
| 1628 Poplar St Dallas, TX | 2.0 | 1.0 | 903 | $1,400 | $1.55 | 45d | 1 | 1.04mi |
| 2408 Meyers St Unit 204 Dallas, TX | 2.0 | 1.0 | 700 | $770 | $1.10 | 15d | 1 | 1.04mi |
| 2829 Oakdale St Dallas, TX | 3.0 | 2.0 | 1028 | $1,814 | $1.76 | 0d | 1 | 1.06mi |
| 1514 Washington St Unit 105 Dallas, TX | 2.0 | 2.5 | 1404 | $2,950 | $2.10 | 8d | 1 | 1.06mi |
Listing history 20 events
-
2026-05-13status Pending 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-05-07historical Active Option Contract 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-04-30price $167,000 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-03-19price $172,000 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-02-24status Active 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-02-13price $180,000 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-02-11historical 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2026-01-08price $190,000 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2025-11-12price $195,000 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2025-10-01$200,000 Active 689-char remark
Show marketing remark (689 chars)
UPDATED IN DALLAS! 3 Beds – 2 Baths – Just $200,000. Located at 3626 Meyers Street, this 1,144 sq ft home has been refreshed inside and out. A new bathroom was added to create a true primary suite, giving the home an updated layout with added convenience. Fresh interior and exterior paint provide a clean, modern look, while the efficient floor plan makes the most of the space. Positioned just minutes from Fair Park and major roads including I-45 and I-30, this home offers easy access to downtown, dining, shopping, and entertainment. With its improvements, affordability, and prime location, this one is move-in ready and a great opportunity for both buyers and investors.
-
2024-01-21historical $1,350
-
2024-01-07$1,350
-
2024-01-04historical $1,350
-
2023-12-20price $1,350
-
2023-12-07price $1,395
-
2023-10-20$1,430
-
2022-01-26soldstatus
-
1998-12-17soldstatus
-
1998-09-23soldstatus
-
1991-07-19soldstatus
ⓘ 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
- $2,720 · $227/mo
- Projected year-2 tax
- $3,056 · $255/mo
- Expected delta
- +$336/yr (+$28/mo · 12.4%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 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
- $20,616
- − Mortgage interest
- −$9,355
- − Property taxes
- −$2,720
- − Insurance
- −$835
- − Repairs & maintenance
- −$1,649
- − Management
- −$1,649
- − Depreciation
- −$4,858
- Taxable loss
- −$450
- Est. tax savings @ 24.0%
- +$108
- After-tax cash flow
- $2,331/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)
- 18,895
- Household income
- $45,557
- Rent vs Own
- Severe rent burden
- 1464.0
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
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- Black 59% Hispanic / Latino 25% White 11% Two or more races 10%
- Hispanic origin (detail)
- Mexican 21%
- Common ancestry
- Italian 1% Hispanic 1%
- Foreign-born
- 16% · Canada
- Languages at home
- 74% English-only · Spanish 26%
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
- ▲ 0.79%
- Current HPI
- 224.2955
- Rent YoY
- ▲ 7.19%
- 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
+11578.3% since first listed20 events — show timeline
- 2026-05-13 Pending — NTREIS
- 2026-05-07 Contingent — NTREIS
- 2026-04-30 Price Changed $167,000 NTREIS
- 2026-03-19 Price Changed $172,000 NTREIS
- 2026-02-24 Relisted — NTREIS
- 2026-02-13 Price Changed $180,000 NTREIS
- 2026-02-11 Listing Removed — NTREIS
- 2026-01-08 Price Changed $190,000 NTREIS
- 2025-11-12 Price Changed $195,000 NTREIS
- 2025-10-01 Listed $200,000 NTREIS
- 2024-01-21 Rental Removed $1,350 RENTLY
- 2024-01-07 Listed for Rent $1,350 RENTLY
- 2024-01-04 Rental Removed $1,350 NTREIS
- 2023-12-20 Price Changed $1,350 NTREIS
- 2023-12-07 Price Changed $1,395 NTREIS
- 2023-10-20 Listed for Rent $1,430 NTREIS
- 2022-01-26 Sold (Public Records) — Public Records
- 1998-12-17 Sold (Public Records) — Public Records
- 1998-09-23 Sold (Public Records) — Public Records
- 1991-07-19 Sold (Public Records) — Public Records
Property tax history
+10.6%/yrLatest (2025): $2,720 · +1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…