11312 Park Central Pl Unit D · 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 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 109°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
- 3 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 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).
- ARV discount +15.0/15.0
- 1% rule +7.6/10.0
- Cash flow +5.6/30.0
- Livability +4.0/5.0
- Rent growth +3.2/5.0
- Schools +2.8/10.0
- Condition / age +2.5/5.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$145,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Tastefully renovated condo featuring updated flooring, modern fixtures, refreshed kitchen and baths, and a clean, move-in-ready feel throughout. The functional layout offers comfortable living and dining spaces filled with natural light, making it ideal for both everyday living and entertaining. Perfectly positioned between US-75 and I-635, this location provides quick access to major employment centers, shopping, restaurants, and everyday conveniences. The community offers well-maintained grounds, on-site swimming pools, and assigned covered parking for added comfort. An exceptional value: the HOA covers all utilities, simplifying monthly expenses and making ownership both convenient and cost-effective. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply. Buyers and buyers agents to verify all info!
Key facts
- Renovated condo
- Natural light
- Quick access
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $146k.
Deal economics
- At list price, monthly cash flow is $-304 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $92k (36.9% below list).
- Meets the 1% rule at list price ($2k rent vs $146k).
- Recommended offer: $92k (36.9% below list) — sets the bar for cash-flow.
- Cap rate 3.8% 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 (+2.6%/yr); 288 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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
- It's been on market 94 days — a 9% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 5y ago; this cycle's ask has dropped $29k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 35% of rent.
- 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
- 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?
- It's been on market 94 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
- Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- 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?
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.26% ✓
- Cap rate
- 3.79%
- Cash-on-cash
- -8.94%
- DSCR
- 0.60
- GRM
- 6.6
CMA / ARV
- ARV (median comp)
- $224,094
- List price
- $145,900
- Delta
- -34.89%
- Verdict
- UNDERPRICED
- Comps
- 16 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 2.6% rent growth · sell at horizon
- IRR
- -32.5%
- Equity multiple
- -0.06×
- Total profit
- $-43,277
- Equity at exit
- $21,754
- IRR
- -39.7%
- Equity multiple
- -0.56×
- Total profit
- $-63,664
- Equity at exit
- $12,615
Cash invested: $40,852 (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 75230
- Rents YoY
- 2.6%
- Active inventory
- 288
- Price-to-rent
- 6.6×
Monthly cashflow live
- Estimated rent
- $1,844 high interval (Pro) →
- Mortgage (P&I)
- −$765
- Tax from tax record
- −$298 /mo · $3,579/yr
- Insurance
- −$61
- HOA
- −$637
- Vacancy / Maint / Mgmt
- −$387
- Net cashflow
- $-304
Break-even live
Sensitivity live
| Price | -10% $-222 | -5% $-263 | +0% $-304 | +5% $-346 | +10% $-387 |
|---|---|---|---|---|---|
| Rent | -10% $-450 | -5% $-377 | +0% $-304 | +5% $-232 | +10% $-159 |
| Rate | -1.0pp $-231 | -0.5pp $-267 | base $-304 | +0.5pp $-342 | +1.0pp $-381 |
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
- $36,475
- Closing costs
- $4,377
- 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 |
|---|---|---|---|---|---|---|---|---|
| 11108 Valleydale Dr Unit B Dallas, TX | 2.0 | 2.0 | 1111 | $1,850 | $1.67 | 45d | 1 | 0.23mi |
| 11108 Valleydale Dr Dallas, TX | 2.0 | 2.0 | 1111 | $2,500 | $2.25 | 44d | 1 | 0.23mi |
| 7931 Royal Ln #215 Dallas, TX | 2.0 | 2.0 | 1100 | $1,750 | $1.59 | 12d | 1 | 0.33mi |
| 7937 Royal Ln #223 Dallas, TX | 2.0 | 2.0 | 965 | $1,750 | $1.81 | 12d | 1 | 0.34mi |
| 7935 Royal Ln #217 Dallas, TX | 2.0 | 2.0 | 1100 | $1,750 | $1.59 | 4d | 1 | 0.34mi |
| 7929 Royal Ln #121 Dallas, TX | 2.0 | 2.0 | 992 | $1,750 | $1.76 | 12d | 1 | 0.35mi |
| 7933 Forest Ln Dallas, TX | 1.0 | 1.0 | 610 | $1,345 | $2.20 | 25d | 1 | 0.38mi |
| 7918 Royal Ln #212 Dallas, TX | 2.0 | 2.0 | 1110 | $1,800 | $1.62 | 14d | 1 | 0.39mi |
| 8031 Forest Ln Dallas, TX | 1.0 | 1.0 | 739 | $1,463 | $1.98 | 24d | 1 | 0.44mi |
| 8031 Forest Ln Dallas, TX | 2.0 | 2.0 | 1103 | $1,765 | $1.60 | 20d | 1 | 0.44mi |
| 8031 Forest Ln Dallas, TX | 2.0 | 2.0 | 1103 | $1,765 | $1.60 | 44d | 1 | 0.44mi |
| 10951 Stone Canyon Rd Dallas, TX | 1.0–2.0 | 1.0–2.0 | 678 | $1,350 | $1.99 | 4d | 18 | 0.46mi |
| 7927 Forest Ln Dallas, TX | 3.0 | 1.0–3.0 | 1095 | $2,063 | $1.88 | 0d | 41 | 0.47mi |
| 7927 Forest Ln Unit 3227 Dallas, TX | 1.0 | 1.0 | 745 | $1,255 | $1.68 | 44d | 1 | 0.47mi |
| 8025 Forest Ln Dallas, TX | 2.0 | 1.0–2.5 | 1035 | $2,128 | $2.06 | 0d | 23 | 0.53mi |
| 10843 N Central Expy Dallas, TX | 2.0 | 1.0–2.0 | 694 | $1,615 | $2.33 | 0d | 52 | 0.61mi |
| 10830 Stone Canyon Rd Dallas, TX | 1.0–2.0 | 1.0–2.0 | 815 | $1,595 | $1.96 | 2d | 44 | 0.66mi |
| 11815 Oberlin Dr Dallas, TX | 3.0 | 1.0 | 914 | $1,595 | $1.75 | 44d | 1 | 0.67mi |
| 10824 Stone Canyon Rd Dallas, TX | 2.0 | 2.0 | 935 | $1,580 | $1.69 | 44d | 1 | 0.67mi |
| 8169 Midtown Blvd Dallas, TX | 2.0 | 1.0–2.0 | 924 | $2,120 | $2.29 | 0d | 41 | 0.73mi |
| 10650 Steppington Dr Dallas, TX | 1.0–2.0 | 1.0–2.0 | 983 | $1,950 | $1.98 | 25d | 2 | 0.74mi |
| 10650 Steppington Dr Dallas, TX | 1.0–2.0 | 1.0–2.0 | 983 | $1,950 | $1.98 | 44d | 2 | 0.74mi |
| 10651 Steppington Dr Dallas, TX | 2.0 | 1.0–2.0 | 735 | $1,505 | $2.05 | 0d | 37 | 0.75mi |
| 10702 Stone Canyon Rd Dallas, TX | 1.0–2.0 | 1.0–2.0 | 933 | $1,590 | $1.70 | 4d | 10 | 0.77mi |
| 10640 Steppington Dr Dallas, TX | 1.0–2.0 | 1.0–2.0 | 724 | $1,295 | $1.79 | 0d | 29 | 0.79mi |
| 10602 Stone Canyon Rd Dallas, TX | 1.0–2.0 | 1.0–2.0 | 724 | $1,520 | $2.10 | 3d | 20 | 0.82mi |
| 8196 Manderville Ln Dallas, TX | 1.0 | 1.0 | 598 | $1,515 | $2.53 | 44d | 1 | 0.84mi |
| 8196 Manderville Ln Dallas, TX | 2.0 | 2.0 | 1055 | $2,297 | $2.18 | 25d | 1 | 0.84mi |
| 8196 Manderville Ln Dallas, TX | 1.0 | 1.0 | 598 | $1,515 | $2.53 | 13d | 1 | 0.84mi |
| 12389 Merit Dr Dallas, TX | 2.0 | 1.0–2.5 | 970 | $3,023 | $3.12 | 0d | 46 | 0.85mi |
| 12271 Coit Rd Unit 12286 Dallas, TX | 1.0 | 1.0 | 653 | $2,420 | $3.71 | 0d | 1 | 0.86mi |
| 12271 Coit Rd Unit 2121 Dallas, TX | 2.0 | 2.0 | 816 | $2,790 | $3.42 | 0d | 1 | 0.86mi |
| 12271 Coit Rd Apt 1121 Dallas, TX | 1.0 | 1.0 | 653 | $2,425 | $3.71 | 11d | 1 | 0.86mi |
| 12271 Coit Rd Unit 12294 Dallas, TX | 2.0 | 2.0 | 816 | $2,795 | $3.43 | 5d | 1 | 0.86mi |
| 12271 Coit Rd Unit 12286 Dallas, TX | 1.0 | 1.0 | 653 | $2,420 | $3.71 | 14d | 1 | 0.86mi |
| 12271 Coit Rd Unit 12308 Dallas, TX | 2.0 | 2.0 | 816 | $2,785 | $3.41 | 44d | 1 | 0.86mi |
| 12506 Merit Dr Dallas, TX | 1.0 | 1.0 | 658 | $1,475 | $2.24 | 44d | 1 | 0.86mi |
| 10590 Stone Canyon Rd Dallas, TX | 1.0 | 1.0 | 558 | $1,050 | $1.88 | 22d | 1 | 0.89mi |
| 10590 Stone Canyon Rd Dallas, TX | 1.0 | 1.0 | 558 | $1,050 | $1.88 | 44d | 1 | 0.89mi |
| 10590 Stone Canyon Rd Dallas, TX | 2.0 | 2.0 | 1111 | $1,560 | $1.40 | 25d | 1 | 0.89mi |
HOA detail condo
- Monthly dues
- $637 · $7,644/yr
- Likely covers
- landscapingpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 29 events
-
2026-06-18days on market $145,900 Active 94 DOM
-
2026-06-17days on market $145,900 Active 93 DOM
-
2026-06-16days on market $145,900 Active 92 DOM
-
2026-06-15days on market $145,900 Active 91 DOM
-
2026-06-13days on market $145,900 Active 89 DOM
-
2026-06-10price $145,900 Active 85 DOM
-
2026-06-09days on market $154,900 Active 85 DOM
-
2026-06-08days on market $154,900 Active 84 DOM
-
2026-06-07days on market $154,900 Active 83 DOM
-
2026-06-04days on market $154,900 Active 80 DOM
-
2026-06-03days on market $154,900 Active 79 DOM
-
2026-06-02days on market $154,900 Active 78 DOM
-
2026-06-02days on market $154,900 Active 77 DOM
-
2026-05-31days on market $154,900 Active 76 DOM
-
2026-05-11price $154,900 1008-char remark
Show marketing remark (1008 chars)
Tastefully renovated condo featuring updated flooring, modern fixtures, refreshed kitchen and baths, and a clean, move-in-ready feel throughout. The functional layout offers comfortable living and dining spaces filled with natural light, making it ideal for both everyday living and entertaining. Perfectly positioned between US-75 and I-635, this location provides quick access to major employment centers, shopping, restaurants, and everyday conveniences. The community offers well-maintained grounds, on-site swimming pools, and assigned covered parking for added comfort. An exceptional value: the HOA covers all utilities, simplifying monthly expenses and making ownership both convenient and cost-effective. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply. Buyers and buyers agents to verify all info!
-
2026-04-07price $164,900 1008-char remark
Show marketing remark (1008 chars)
Tastefully renovated condo featuring updated flooring, modern fixtures, refreshed kitchen and baths, and a clean, move-in-ready feel throughout. The functional layout offers comfortable living and dining spaces filled with natural light, making it ideal for both everyday living and entertaining. Perfectly positioned between US-75 and I-635, this location provides quick access to major employment centers, shopping, restaurants, and everyday conveniences. The community offers well-maintained grounds, on-site swimming pools, and assigned covered parking for added comfort. An exceptional value: the HOA covers all utilities, simplifying monthly expenses and making ownership both convenient and cost-effective. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply. Buyers and buyers agents to verify all info!
-
2026-03-16$174,900 Active 1008-char remark
Show marketing remark (1008 chars)
Tastefully renovated condo featuring updated flooring, modern fixtures, refreshed kitchen and baths, and a clean, move-in-ready feel throughout. The functional layout offers comfortable living and dining spaces filled with natural light, making it ideal for both everyday living and entertaining. Perfectly positioned between US-75 and I-635, this location provides quick access to major employment centers, shopping, restaurants, and everyday conveniences. The community offers well-maintained grounds, on-site swimming pools, and assigned covered parking for added comfort. An exceptional value: the HOA covers all utilities, simplifying monthly expenses and making ownership both convenient and cost-effective. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on Homepath.com. Attach certificate to offer up to 3% closing cost assistance. Check HomePath.com for more details. Restrictions apply. Buyers and buyers agents to verify all info!
-
2025-08-29soldstatus
-
2022-03-23soldstatus
-
2022-03-18soldstatus Closed 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2022-03-02status Pending 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2022-02-26historical Active Option Contract 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2022-02-11status Active 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2022-02-02status Pending 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2022-01-20historical Active Option Contract 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2021-11-22price $172,000 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2021-11-02price $180,000 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2021-10-14$190,000 Active 392-char remark
Show marketing remark (392 chars)
Best Kept secret in Dallas! Beautiful condo that sits in between 75 and 635. Modern kitchen with laminate, Cortez counters, and black appliances. New carpet and finish out. On-site pools, cover parking and ALL utilities included in Hoa. Will consider selling off in a package deal (two condos) both fully remodeled. Condo 11312 Unit D and condo 11306 Unit C. All utilities included with hoa.
-
2021-07-30soldstatus
ⓘ 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
- $3,579 · $298/mo
- Projected year-2 tax
- $3,579 · $298/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 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥109°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 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
- $22,128
- − Mortgage interest
- −$8,173
- − Property taxes
- −$3,579
- − Insurance
- −$730
- − Repairs & maintenance
- −$1,770
- − Management
- −$1,770
- − HOA
- −$7,644
- − Depreciation
- −$4,244
- Taxable loss
- −$5,782
- Est. tax savings @ 24.0%
- +$1,388
- After-tax cash flow
- $-2,265/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)
- 27,763
- Household income
- $110,956
- Rent vs Own
- Severe rent burden
- 1333.0
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 White (72%)
- Race & ethnicity
- White 72% Hispanic / Latino 12% Black 9% Two or more races 8% Asian 4%
- Hispanic origin (detail)
- Mexican 9%
- Common ancestry
- Lithuanian 3% Italian 2% Serbian 2%
- Foreign-born
- 13% · Canada, Vietnam, China
- Languages at home
- 83% English-only · Spanish 8% Other Indo-European 3% French/Haitian/Cajun 1%
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
- ▼ -595.21%
- Current HPI
- 329.7118
- Rent YoY
- ▲ 2.60%
- 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
-18.5% since first listed15 events — show timeline
- 2026-05-11 Price Changed $154,900 NTREIS
- 2026-04-07 Price Changed $164,900 NTREIS
- 2026-03-16 Listed $174,900 NTREIS
- 2025-08-29 Sold (Public Records) — Public Records
- 2022-03-23 Sold (Public Records) — Public Records
- 2022-03-18 Sold (MLS) — NTREIS
- 2022-03-02 Pending — NTREIS
- 2022-02-26 Contingent — NTREIS
- 2022-02-11 Relisted — NTREIS
- 2022-02-02 Pending — NTREIS
- 2022-01-20 Contingent — NTREIS
- 2021-11-22 Price Changed $172,000 NTREIS
- 2021-11-02 Price Changed $180,000 NTREIS
- 2021-10-14 Listed $190,000 NTREIS
- 2021-07-30 Sold (Public Records) — Public Records
Property tax history
+3.9%/yrLatest (2025): $3,579 · -19.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…