CashFlowRE
Sign in Sign up
3403 Western Trl
F Composite 33.39
Why this score? — see what drove the F 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 +9.4/15.0
  • Cash flow +6.3/30.0
  • Condition / age +4.8/5.0
  • Schools +4.0/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • DSCR +0.6/10.0
  • Appreciation +0.0/10.0

$301,250

3403 Western Trl · Heartland, TX 75114
4 bd · 2.0 ba · 1,957 sqft · SingleFamily public records · 83 Days on market
Built 2023 Excellent condition 5,968 sqft lot 2-car garage $154/sqft · at area comps Est $314k · at est. $38/mo HOA · 2% of rent

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

Listing remarks MLS

Modern 4-Bed, 2-Bath Tech-Forward Home in Heartland. Move-In Ready! Skip the wait for new construction! This stunning 4-bedroom, 2-bath, 2-car garage HistoryMaker home, built in 2023, is move-in ready and loaded with modern features, smart technology, and resort-style amenities. Located in the award-winning Heartland community, this home offers a lifestyle most only experience on vacation without leaving Heartland. Property Highlights Single-story, open-concept layout seamless flow for entertaining and family living Master suite retreat: garden tub, separate shower, dual vanities, and walk-in closet All appliances included (fridge, washer, dryer) Extended covered back patio perfect for outdoor dining and entertaining Energy-efficient design lower utility bills and modern construction Smart Home & Security Brilliant Smart Control Panel control lighting, climate, and music from your phone SimpliSafe smart security video doorbell, full alarm system, smart thermostat, and smart garage opener Turn-key convenience everything included, ready for immediate move-in What I Love About This Home Built in 2023 and move-in ready, this 4-bed, 2-bath home combines modern design, smart technology, and luxury comfort. The location is unbeatable; just minutes from Forneys HEB, Costco, Walmart, Tom Thumb, and Lowes, with quick access to Crandall and Terrell, and one street across from Heartland Middle School and a short walk to the elementary school. The 400-acre Heartland community offers multiple pools, resort-style slides at The Oasis, a 6,000 sq. ft. fitness center, walking/biking trails, and a 35-acre stocked fishing lake, making this home the perfect blend of convenience, luxury, and family-friendly living. Showing Instructions Were happy to accommodate showings by appointment with about 24 hours notice. Youll be welcomed by the seller or a representative when you arrive. To streamline scheduling, buyers are asked to provide a pre-qualification letter or proof of funds. Virtual tours are also available with proof of qualification if you prefer to start there.

Key facts

  • Large breakfast bar
  • Fenced backyard
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTLARGE BREAKFAST BAREXTENDED COVERED PATIOFENCED BACKYARDAWARD-WINNING COMMUNITYMULTIPLE POOLS

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 4-bed/2.0-bath single-family listed at $301k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-534 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $207k (31.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $253k (16.2% below list).
  • Recommended offer: $207k (31.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Crandall ISD (rural): math 36% / reading 42% proficiency, ranked #351 of 826 in TX (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Barbara Walker El (math 35% / reading 36%, grade F, #1,946 of 4,322 statewide, top 45%, 663 students, 67% FRL); Crandall Middle (math 38% / reading 42%, grade F, #646 of 1,662 statewide, top 40%, 983 students, 60% FRL); Crandall H S (math 33% / reading 53%, grade F, #713 of 1,632 statewide, top 44%, 1,707 students, 56% FRL) — zoned schools average 61% FRL vs 41% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 1208 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 82d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($88k/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 $9k of value loss. Plan a longer hold.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($283k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask is 13289% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,834 (31.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.84%
Cap rate
4.16%
Cash-on-cash
-7.60%
DSCR
0.66
GRM
9.9

CMA / ARV

ARV (median comp)
$314,418
List price
$301,250
Delta
-4.19%
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
3517 Kemp Dr 0.45mi 4/3.0 1,947 (-0%) 1mo $344,990 $177 73
2229 Starstruck Ct 0.49mi 3/2.0 (-1) 1,952 (-0%) 1mo $286,999 $147 71
2209 Starstruck Ct 0.42mi 4/2.0 2,062 (+5%) 1mo $279,099 $135 70
2204 Starstruck Ct 0.44mi 4/2.0 2,062 (+5%) 1mo $290,999 $141 70
3104 Kirby Ln 0.33mi 3/2.0 (-1) 1,839 (-6%) 2mo $274,000 $149 68
3055 Mary Grace Ln 0.61mi 4/3.0 1,956 (-0%) 1mo $319,990 $164 67
2233 Starstruck Ct 0.51mi 4/2.0 2,062 (+5%) 1mo $297,999 $145 66
2817 Hudson Dr 0.29mi 3/2.0 (-1) 1,786 (-9%) 1mo $274,000 $153 66
3821 Maize Ave 0.42mi 3/2.0 (-1) 2,054 (+5%) 2mo $412,960 $201 66
2236 Starstruck Ct 0.52mi 3/2.0 (-1) 1,801 (-8%) 1mo $265,000 $147 56
3012 Merrick Dr 0.64mi 4/2.0 1,800 (-8%) 1mo $314,872 $175 56
3512 Hank Dr 0.51mi 5/3.0 (+1) 2,128 (+9%) 1mo $324,990 $153 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-29.4%
Equity multiple
0.02×
Total profit
$-82,543
Equity at exit
$44,917
10-year hold
IRR
-29.4%
Equity multiple
-0.36×
Total profit
$-114,438
Equity at exit
$26,047

Cash invested: $84,350 (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
262 active · 114 under contract
Months of supply
16.7 mo (6%/mo absorbed)
Median asking
$308,494 ($161/sqft)
Median days on market
71 d
This list price
46% of active listings are priced below it
ARV vs active asking
+0.0% vs current asking $/sqft

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

ZIP-level market 75114

Home prices YoY
-26.7%
Active inventory
1208
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,525 high interval (Pro) →
Mortgage (P&I)
$1,580
Tax from tax record
$786 /mo · $9,432/yr
Insurance
$126
HOA
$38
Vacancy / Maint / Mgmt
$530
Net cashflow
$-534

Break-even live

Break-even rent $3,202
Max offer price $206,834
Occupancy floor

Sensitivity live

Price -10% $-364 -5% $-449 +0% $-534 +5% $-620 +10% $-705
Rent -10% $-734 -5% $-634 +0% $-534 +5% $-435 +10% $-335
Rate -1.0pp $-383 -0.5pp $-458 base $-534 +0.5pp $-613 +1.0pp $-692

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
$75,312
Closing costs
$9,038
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3221 Sioux Trl Crandall, TX 4.0 2.0 1672 $2,450 $1.47 74d 1 0.04mi
3226 Sioux Trl Crandall, TX 4.0 3.0 2403 $3,100 $1.29 90d 1 0.07mi
3226 Sioux Trl Crandall, TX 4.0 3.0 2232 $3,100 $1.39 63d 1 0.07mi
3226 Sioux Trl Crandall, TX 4.0 3.0 2232 $2,600 $1.16 20d 1 0.07mi
3004 Dakota Trl Crandall, TX 4.0 2.0 1938 $2,300 $1.19 99d 1 0.11mi
2915 Acacia Dr Heartland, TX 4.0 2.5 1982 $2,100 $1.06 5d 1 0.14mi
3942 Surrey Dr Crandall, TX 3.0 2.0 1257 $1,995 $1.59 3d 1 0.15mi
2919 Cascade Ln Forney, TX 3.0 2.0 1481 $2,200 $1.49 139d 1 0.19mi
3028 Willow Wood Ct Crandall, TX 3.0 2.5 1764 $2,500 $1.42 12d 1 0.20mi
3936 Bellingham Ln Forney, TX 4.0 2.0 1938 $2,100 $1.08 79d 1 0.20mi
2826 Hudson Dr Crandall, TX 3.0 2.0 1639 $2,350 $1.43 87d 1 0.25mi
3120 Providence Pl Crandall, TX 3.0 2.5 1746 $2,200 $1.26 69d 1 0.29mi
3147 Blossom Trl Crandall, TX 4.0 3.0 2177 $2,700 $1.24 139d 1 0.34mi
3909 Chesapeake Ln Heartland, TX 3.0 2.0 1750 $2,300 $1.31 26d 1 0.34mi
3916 Ford Dr Heartland, TX 4.0 3.0 2484 $2,600 $1.05 116d 1 0.36mi
3903 Pioneer Dr Forney, TX 4.0 2.0 1754 $2,350 $1.34 82d 1 0.41mi
3918 Rochelle Ln Heartland, TX 4.0 3.0 2360 $2,600 $1.10 26d 1 0.42mi
3915 Spencer Ln Heartland, TX 4.0 3.0 2255 $2,950 $1.31 26d 1 0.42mi
3013 Apple Creek Ave Crandall, TX 4.0 3.0 2279 $2,975 $1.31 20d 1 0.43mi
3140 Blacksmith Ln Forney, TX 4.0 2.0 1790 $2,300 $1.28 78d 1 0.45mi
2236 Mustang Ghost Trl Crandall, TX 4.0 2.0 2083 $2,260 $1.08 0d 1 0.47mi
2745 Bronte Blvd Crandall, TX 4.0 2.0 1667 $1,845 $1.11 120d 1 0.49mi
2237 Mustang Ghost Trl Crandall, TX 3.0 2.0 1952 $2,040 $1.05 139d 1 0.49mi
2233 Starstruck Ct Crandall, TX 4.0 2.0 2062 $2,299 $1.11 0d 1 0.50mi
2746 Bronte Blvd Crandall, TX 4.0 2.0 1707 $1,825 $1.07 120d 1 0.50mi
2739 Bronte Blvd Crandall, TX 4.0 2.0 1707 $1,825 $1.07 120d 1 0.51mi
2521 Flight Trl Crandall, TX 4.0 2.0 1707 $1,825 $1.07 120d 1 0.53mi
3018 Montrose Ct Heartland, TX 3.0 3.0 2463 $2,500 $1.02 26d 1 0.53mi
2409 Fleming Dr Crandall, TX 4.0 2.0 1667 $1,845 $1.11 120d 1 0.54mi
2624 Bartlett St Crandall, TX 4.0 2.0 1707 $1,825 $1.07 120d 1 0.55mi
3829 Walnut Creek Dr Crandall, TX 4.0 3.0 2370 $3,000 $1.27 0d 1 0.56mi
3941 Hometown Blvd Unit 3941 Crandall, TX 3.0 2.5 1736 $2,400 $1.38 139d 1 0.56mi
3630 Pendleton Ct Forney, TX 4.0 3.0 2334 $2,800 $1.20 49d 1 0.56mi
2513 Flight Trl Crandall, TX 4.0 2.0 1707 $1,825 $1.07 120d 1 0.56mi
2510 Flight Trl Crandall, TX 4.0 2.0 1667 $1,845 $1.11 120d 1 0.59mi
2938 Montrose Trl Heartland, TX 4.0 2.0 1825 $2,250 $1.23 26d 1 0.61mi
2938 Montrose Trl Heartland, TX 4.0 2.0 1825 $2,250 $1.23 20d 1 0.61mi
4001 Fairmont Ln Forney, TX 4.0 2.0 1545 $2,000 $1.29 139d 1 0.61mi
4121 Gaillardia Way Forney, TX 4.0 2.0 2135 $2,250 $1.05 114d 1 0.65mi
1275 Eclipse Ln Crandall, TX 3.0 2.0 1290 $1,750 $1.36 84d 1 0.67mi

Property features AI

Finance

Other
Property is in the Heartland Ph 19 subdivisionDirections provided for navigation
HOA & community
Mandatory association with annual feeHOA fee covers full use of facilitiesHOA fee: $450 annuallyHOA managed by Homeland Community Association

Exterior

Parking
Attached 2-car garage with garage door opener (garage faces front)Covered parking for 2 vehiclesDriveway and on-street parking2-car single door
Security
Smoke detectorsCarbon monoxide detectors
Utilities
City waterCity sewerLocated in a municipal utility district
Home design
Single family residenceOne storyBuilt in 2023Smart home features enabledNo accessibility features listed
Construction
Brick and rock/stone exteriorComposition roofSlab foundation
Exterior features
Covered porchGuttersWood fencingSprinkler systemLandscaped yardInterior lot in a subdivision

Interior

Kitchen
Electric oven and electric rangeMicrowaveDishwasherDisposalWater line to refrigerator
Bedrooms
4 bedrooms (all on the main level)Primary bedroom with walk-in closetSplit bedroom layout for secondary bedrooms
Flooring
CarpetCeramic tileLuxury vinyl plank
Bathrooms
2 full bathroomsPrimary bathroom with dual sinks, garden tub and separate shower
Heating & cooling
Central heating (electric)Central air conditioning (electric)Ceiling fans
Interior features
Eat-in kitchenKitchen islandPantrySmart home systemHigh speed internet availableCable TV availableWindow coverings
Laundry & utility
Full-size washer/dryer areaWasher hookupElectric dryer hookupUtility room

HOA detail $38/mo · $456/yr

Likely covers
poolgymsecurity

Listing history 50 events

  1. 2026-09-23
    days on market $301,250 Active 83 DOM
  2. 2026-09-22
    days on market $301,250 Active 82 DOM
  3. 2026-09-21
    days on market $301,250 Active 81 DOM
  4. 2026-09-20
    days on market $301,250 Active 80 DOM
  5. 2026-09-19
    days on market $301,250 Active 79 DOM
  6. 2026-09-18
    days on market $301,250 Active 78 DOM
  7. 2026-09-17
    days on market $301,250 Active 77 DOM
  8. 2026-09-16
    days on market $301,250 Active 76 DOM
  9. 2026-09-15
    days on market $301,250 Active 75 DOM
  10. 2026-09-14
    days on market $301,250 Active 74 DOM
  11. 2026-09-13
    days on market $301,250 Active 73 DOM
  12. 2026-09-12
    days on market $301,250 Active 72 DOM
  13. 2026-09-11
    days on market $301,250 Active 71 DOM
  14. 2026-09-05
    days on market $301,250 Active 65 DOM
  15. 2026-09-04
    days on market $301,250 Active 64 DOM
  16. 2026-08-31
    days on market $301,250 Active 60 DOM
  17. 2026-08-30
    days on market $301,250 Active 59 DOM
  18. 2026-08-29
    days on market $301,250 Active 58 DOM
  19. 2026-08-28
    days on market $301,250 Active 57 DOM
  20. 2026-08-27
    days on market $301,250 Active 56 DOM
  21. 2026-08-25
    days on market $301,250 Active 54 DOM
  22. 2026-08-24
    days on market $301,250 Active 53 DOM
  23. 2026-08-23
    days on market $301,250 Active 52 DOM
  24. 2026-08-22
    days on market $301,250 Active 51 DOM
  25. 2026-08-21
    days on market $301,250 Active 50 DOM
  26. 2026-08-20
    days on market $301,250 Active 49 DOM
  27. 2026-08-19
    days on market $301,250 Active 48 DOM
  28. 2026-08-18
    days on market $301,250 Active 47 DOM
  29. 2026-08-17
    days on market $301,250 Active 46 DOM
  30. 2026-08-16
    days on market $301,250 Active 45 DOM
  31. 2026-08-15
    days on market $301,250 Active 44 DOM
  32. 2026-08-14
    days on market $301,250 Active 43 DOM
  33. 2026-08-13
    days on market $301,250 Active 42 DOM
  34. 2026-08-12
    days on market $301,250 Active 41 DOM
  35. 2026-08-11
    days on market $301,250 Active 40 DOM
  36. 2026-08-10
    days on market $301,250 Active 39 DOM
  37. 2026-08-09
    days on market $301,250 Active 38 DOM
  38. 2026-08-08
    days on market $301,250 Active 37 DOM
  39. 2026-08-06
    days on market $301,250 Active 35 DOM
  40. 2026-08-05
    days on market $301,250 Active 34 DOM
  41. 2026-08-04
    days on market $301,250 Active 33 DOM
  42. 2026-08-03
    days on market $301,250 Active 32 DOM
  43. 2026-07-31
    days on market $301,250 Active 29 DOM
  44. 2026-07-30
    days on market $301,250 Active 28 DOM
  45. 2026-07-30
    days on market $301,250 Active 27 DOM
  46. 2026-07-28
    days on market $301,250 Active 26 DOM
  47. 2026-07-26
    days on market $301,250 Active 24 DOM
  48. 2026-07-24
    days on market $301,250 Active 22 DOM
  49. 2026-07-23
    days on market $301,250 Active 21 DOM
  50. 2026-07-22
    days on market $301,250 Active 20 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
$9,432 · $786/mo
Projected year-2 tax
$9,432 · $786/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,302
− Mortgage interest
−$16,875
− Property taxes
−$9,432
− Insurance
−$1,506
− Repairs & maintenance
−$2,424
− Management
−$2,424
− HOA
−$456
− Depreciation
−$8,764
Taxable loss
−$11,579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,779
After-tax cash flow
$-3,635/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 · 12 photos

Excellent 95/100 None rehab

This move-in ready, modern single-story home in Heartland offers a seamless open-concept layout and top-notch features, making it an excellent investment opportunity.

Value-add opportunities

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace outdoor lighting fixtures — Modern lighting fixtures improve curb appeal and safety
  • Both Install smart home technology — Smart home technology enhances convenience and adds value
  • Both Add outdoor seating area — An outdoor seating area increases the home's appeal and functionality
F Composite school gradezoned avg 40/100

Zoned Schools

Elementary Barbara Walker El F TX #1,946/4,322 Nat'l #22,764/41,679 Middle Crandall Middle F TX #646/1,662 Nat'l #6,005/14,009 High Crandall H S F TX #713/1,632 Nat'l #7,439/17,239

Schools (NCES district)

District
Crandall ISD
NCES district ID
4815510
Math proficiency
36% ▼ -13.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$70,076
Composite
35.57/100
National rank
#4901
State rank
#351 of 826 in TX

Livability — Heartland

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Heartland, TX
County
Kaufman County · 138,716 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
9,333
Household income
$88,013
Rent vs Own
12.7% rent · 87.3% own
Severe rent burden
5% of renters

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 48% Hispanic / Latino 36% Two or more races 14% Black 14%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Slovak 1%
Foreign-born
18% · Canada, China
Languages at home
71% English-only · Spanish 27% Other Indo-European 1%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics

Price history

-99.4% since first listed
12 events — show timeline
  • 2026-07-03 Listed for Rent $2,250 NTREIS
  • 2026-07-01 Listed $301,250 NTREIS
  • 2026-06-04 Listed $289,599 ForSaleByOwner.com
  • 2025-03-10 Listing Removed NTREIS
  • 2024-11-17 Price Changed $323,000 NTREIS
  • 2024-09-10 Listed $339,000 NTREIS
  • 2023-10-11 Sold (MLS) NTREIS
  • 2023-09-13 Pending NTREIS
  • 2023-08-31 Price Changed $329,990 NTREIS
  • 2023-08-24 Price Changed $339,990 NTREIS
  • 2023-07-27 Price Changed $344,990 NTREIS
  • 2023-06-13 Listed $349,990 NTREIS

Property tax history

+86.6%/yr

Latest (2025): $9,432 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…