CashFlowRE
Sign in Sign up
2920 Serenity Ln
D+ Composite 48.57
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 +15.7/30.0
  • ARV discount +11.4/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Condition / age +4.0/5.0
  • Schools +3.3/10.0
  • Livability +3.1/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$249,990

2920 Serenity Ln · Sherman, TX 75092
5 bd · 2.5 ba · 1,892 sqft · SingleFamily · 185 Days on market
Built 2026 Good condition $132/sqft · 9% below area Est $274k · 9% under ↓ 7% since listing

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

Listing remarks MLS

The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

Key facts

  • Adjacent dining area
  • Walk in closet
  • Ensuite bathroom

Tags

TWO STORY FLOORPLANEXPANSIVE FAMILY ROOMHARD SURFACE COUNTERTOPSADJACENT DINING AREAWALK IN CLOSETENSUITE BATHROOM

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 5-bed/2.5-bath single-family listed at $250k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $112 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (6.9% below list).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.8% in Sherman — 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 61/100 on livability (#1,027 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
  • Sherman ISD (urban): math 31% / reading 37% proficiency, ranked #546 of 826 in TX (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fairview El (math 32% / reading 37%, grade F, #1,995 of 4,322 statewide, top 50%, 294 students, 75% FRL); Piner Middle (math 31% / reading 41%, grade F, #805 of 1,662 statewide, top 50%, 818 students, 75% FRL); Sherman H S (math 28% / reading 44%, grade F, #930 of 1,632 statewide, top 57%, 2,155 students, 70% FRL).
  • Market conditions: Rents soft (-2.4%/yr); 764 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,272 units permitted in Grayson County in 2024 (750 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Grayson County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,991 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.93%
Cap rate
6.83%
Cash-on-cash
1.92%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$273,869
List price
$249,990
Delta
-8.72%
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
2908 Serenity Ln 0.03mi 5/2.5 1,892 (0%) 0mo $254,990 $135 98
2920 Serenity Ln 0.27mi 5/2.5 1,892 (0%) 0mo $254,990 $135 87
3027 Serenity Ln 0.27mi 5/2.5 1,892 (0%) 0mo $249,990 $132 87
3002 Serenity Ln 0.27mi 5/2.5 1,892 (0%) 1mo $259,990 $137 86
2321 Diana Dr 0.53mi 4/2.0 (-1) 1,859 (-2%) 1mo $255,000 $137 65
2705 N Ricketts St 0.25mi 4/2.0 (-1) 1,771 (-6%) 8mo $294,000 $166 64
810 Sagebrush Trl 0.42mi 4/3.0 (-1) 2,017 (+7%) 8mo $339,990 $169 56
405 Mcnelly Ln 0.66mi 4/2.0 (-1) 1,760 (-7%) 1mo $272,999 $155 50
809 Sagebrush Trl 0.45mi 4/2.5 (-1) 2,173 (+15%) 1mo $349,990 $161 49
3615 Arrowhead Ln 0.56mi 4/3.0 (-1) 2,171 (+15%) 6mo $369,000 $170 37
3700 Hickory St 0.62mi 4/3.0 (-1) 2,172 (+15%) 5mo $369,000 $170 35
3612 Hickory St 0.61mi 4/3.0 (-1) 2,173 (+15%) 7mo $350,000 $161 34

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
-16.7%
Equity multiple
0.43×
Total profit
$-40,182
Equity at exit
$37,274
10-year hold
IRR
-15.2%
Equity multiple
0.26×
Total profit
$-52,054
Equity at exit
$21,615

Cash invested: $69,997 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
20 active · 13 under contract
Months of supply
7.1 mo (14%/mo absorbed)
Median asking
$304,750 ($152/sqft)
Median days on market
161 d
This list price
10% of active listings are priced below it
ARV vs active asking
-5.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75092

Rents YoY
-2.4%
Active inventory
764
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,328 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$489
Net cashflow
$112

Break-even live

Break-even rent $2,187
Max offer price $249,990
Occupancy floor 90%

Sensitivity live

Price -10% $284 -5% $198 +0% $112 +5% $25 +10% $-61
Rent -10% $-72 -5% $20 +0% $112 +5% $204 +10% $296
Rate -1.0pp $238 -0.5pp $175 base $112 +0.5pp $47 +1.0pp $-19

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
$62,498
Closing costs
$7,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2429 N Ricketts St Unit NA Sherman, TX 4.0 2.0 1804 $2,200 $1.22 93d 1 0.40mi
619 Sagebrush Trl Sherman, TX 4.0 3.0 2386 $2,400 $1.01 93d 1 0.50mi
504 Sagebrush Trl Sherman, TX 5.0 3.0 2472 $2,545 $1.03 93d 1 0.51mi
418 Sagebrush Trl Sherman, TX 5.0 3.0 2472 $2,490 $1.01 93d 1 0.53mi
609 E McGee St Unit 609 Sherman, TX 4.0 2.5 1600 $1,800 $1.12 93d 1 1.41mi
1704 W Birge St Sherman, TX 4.0 2.0 1942 $2,200 $1.13 93d 1 1.44mi

Listing history 47 events

  1. 2026-07-14
    days on market $249,990 Active 185 DOM
  2. 2026-07-13
    days on market $249,990 Active 184 DOM
  3. 2026-07-12
    days on market $249,990 Active 183 DOM
  4. 2026-07-11
    days on market $249,990 Active 182 DOM
  5. 2026-07-10
    days on market $249,990 Active 181 DOM
  6. 2026-07-09
    days on market $249,990 Active 180 DOM
  7. 2026-07-08
    days on market $249,990 Active 179 DOM
  8. 2026-07-07
    days on market $249,990 Active 178 DOM
  9. 2026-07-06
    days on market $249,990 Active 177 DOM
  10. 2026-07-05
    days on market $249,990 Active 176 DOM
  11. 2026-07-04
    days on market $249,990 Active 175 DOM
  12. 2026-07-03
    price $249,990 Active 174 DOM
  13. 2026-07-03
    days on market $254,990 Active 174 DOM
  14. 2026-07-02
    days on market $254,990 Active 173 DOM
  15. 2026-07-01
    days on market $254,990 Active 172 DOM
  16. 2026-06-30
    days on market $254,990 Active 171 DOM
  17. 2026-06-29
    days on market $254,990 Active 170 DOM
  18. 2026-06-28
    days on market $254,990 Active 169 DOM
  19. 2026-06-28
    days on market $254,990 Active 168 DOM
  20. 2026-06-27
    days on market $254,990 Active 167 DOM
  21. 2026-06-26
    days on market $254,990 Active 166 DOM
  22. 2026-06-23
    days on market $254,990 Active 163 DOM
  23. 2026-06-21
    days on market $254,990 Active 162 DOM
  24. 2026-06-19
    days on market $254,990 Active 160 DOM
  25. 2026-06-18
    days on market $254,990 Active 159 DOM
  26. 2026-06-17
    days on market $254,990 Active 158 DOM
  27. 2026-06-16
    days on market $254,990 Active 157 DOM
  28. 2026-06-15
    days on market $254,990 Active 156 DOM
  29. 2026-06-14
    days on market $254,990 Active 154 DOM
  30. 2026-06-13
    days on market $254,990 Active 153 DOM
  31. 2026-06-10
    days on market $254,990 Active 151 DOM
  32. 2026-06-09
    days on market $254,990 Active 150 DOM
  33. 2026-06-08
    days on market $254,990 Active 149 DOM
  34. 2026-06-07
    days on market $254,990 Active 148 DOM
  35. 2026-06-03
    pricedays on market $254,990 Active 144 DOM
  36. 2026-06-02
    days on market $259,990 Active 143 DOM
  37. 2026-06-01
    days on market $259,990 Active 142 DOM
  38. 2026-05-31
    days on market $259,990 Active 141 DOM
  39. 2026-05-30
    days on market $259,990 Active 140 DOM
  40. 2026-05-13
    price $259,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  41. 2026-05-02
    price $254,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  42. 2026-04-15
    price $269,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  43. 2026-04-04
    price $279,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  44. 2026-02-04
    price $284,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  45. 2026-01-22
    price $279,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  46. 2026-01-17
    price $284,990 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

  47. 2026-01-10
    listed $279,990 Active 1430-char remark
    Show marketing remark (1430 chars)

    The Franklin is a two-story floorplan featured at the Hills of Sherman in Sherman, Texas. The Franklin offers space with its 1,892 square feet, making it an excellent choice for those who desire a bit more room to spread out. This two-story home features five bedrooms and two and a half bathrooms, with all of the bedrooms upstairs to include the utility room. The plan's family room is expansive, creating a perfect space for gatherings or for simply enjoying a more open living environment. The kitchen is a focal point, featuring name brand stainless-steel dishwasher and range, quality cabinetry with hidden hinges, and hard surface countertops-but with an adjacent dining area that adds flexibility for hosting meals or special occasions. The primary suite offers space in the walk-in closet and ensuite bathroom with hard surface vanity tops. This added space provides a private and comfortable retreat. The Franklin plan includes a two-car attached garage. This plan offers a bit more overall living space. In summary, the Franklin plan is a perfect plan offering more room for entertaining, a large primary suite, and open concept living area. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Please call for details.

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$27,939
− Mortgage interest
−$14,003
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,235
− Management
−$2,235
− Depreciation
−$7,272
Taxable loss
−$2,807
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$674
After-tax cash flow
$2,014/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 · 11 photos

Good 80/100 Cosmetic rehab Est. rehab $9,460–$28,380 screening

This two-story home in Sherman, Texas, is in good condition with modern finishes and a spacious floor plan. It is move-in ready with minor maintenance items to address.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal and can add value.
  • Rental Clean gutters — Keeps property in good condition and prevents water damage.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 33/100

Zoned Schools

Elementary Percy W Neblett El F TX #2,525/4,322 Nat'l #26,716/41,679 Middle Sherman Middle High Sherman H S F TX #930/1,632 Nat'l #9,405/17,239

Schools (NCES district)

District
Sherman ISD
NCES district ID
4840080
Math proficiency
31% ▼ -9.00%
Reading proficiency
37% ▼ -2.00%
Median HH income
$42,587
Composite
28.79/100
National rank
#6665
State rank
#546 of 826 in TX
C Composite livability gradescore 61/100

Livability — Sherman

Score
61/100
State rank
#1027
US rank
#18243

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sherman, TX
County
Grayson County · 134,540 people
City population
54,936
Metro
Sherman-Denison, TX
Population (ZIP)
28,342
Household income
$68,036
Rent vs Own
41.9% rent · 58.1% own
Severe rent burden
10% of renters

Population outlook (Grayson County) Hauer SSP2

Today (2025)
134,540 people
By 2030
138,653 · +3.1%
By 2040
145,958 · +8.5%
By 2050
151,218 · +12.4%
By 2075
161,802 · +20.3%
By 2100
159,036 · +18.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 8% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 3% Slovak 3% Lithuanian 2%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Spanish 5% Other Indo-European 1%

Political lean MEDSL · Grayson

2024 margin
Solid R (+54.3) · D 22.5% · R 76.7%
2008→2024 swing
-16.4pp toward R · 2008: -37.9pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+49.9 2016: R+53.1 2012: R+48.0 2008: R+37.9

Not yet ingested

Civics

Price history

-7.1% since first listed
8 events — show timeline
  • 2026-05-13 Price Changed $259,990 Zillow
  • 2026-05-02 Price Changed $254,990 Zillow
  • 2026-04-15 Price Changed $269,990 Zillow
  • 2026-04-04 Price Changed $279,990 Zillow
  • 2026-02-04 Price Changed $284,990 Zillow
  • 2026-01-22 Price Changed $279,990 Zillow
  • 2026-01-17 Price Changed $284,990 Zillow
  • 2026-01-10 Listed $279,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…