3849 Radcliff Rd · Abilene, TX 79602

$225,000

3 bd · 1.5 ba · 1,358 sqft · SingleFamily public records · 14 Days on market

Built 1983 6,011 sqft lot Est $223k · at est. ↓ 4% since listing

---

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 +17.9/30.0
• ARV discount +7.0/15.0
• DSCR +5.6/10.0
• Schools +5.6/10.0
• 1% rule +5.2/10.0
• Rent growth +5.0/5.0
• Livability +3.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

Key facts

• 6,011 sq ft lot
• Parking
• Pool

Property features AI

Finance

• HOA & community: No association

Exterior

• Parking: Carport (covered, 1 space)
• Security: Video surveillance devices present
• Utilities: City water; City sewer; Asphalt roads and curbs
• Home design: Single-family residence; One story; Residential property
• Construction: Built in 1983; Block and siding construction; Composition roof; Slab foundation
• Exterior features: Covered porch; Covered patio/porch; Fire pit; Storage; Workshop with electric; Large backyard with grass; Interior lot in a subdivision

Interior

• Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator; Kitchen island
• Bedrooms: 3 bedrooms; Primary bedroom on main level with walk-in closet
• Flooring: Carpet; Ceramic tile; Laminate
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating (electric); Fireplace heating; Central air (electric); Ceiling fans
• Interior features: Decorative lighting; High-speed internet available; Kitchen island; Open floorplan; Vaulted ceilings; Walk-in closets; Window coverings
• Laundry & utility: Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $225k.

Deal economics

• At list price, monthly cash flow is $191 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $225k).

Location & tenants

• Location reads 75/100 on livability (#142 in TX, #4,037 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, commute F.
• Wylie ISD (rural): math 63% / reading 62% proficiency, ranked #32 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
• Zoned schools: Wylie East El (math 58% / reading 58%, grade C+, #480 of 4,322 statewide, top 11%, 789 students, 30% FRL).
• Market conditions: Rents rising fast (+33.5%/yr); 370 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 508 units permitted in Taylor County in 2024 (0 in 5+ unit buildings).
• This rent runs 31% of the median local income ($90k/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 $7k of value loss. Plan a longer hold.
• Taylor County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $63k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $225,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. Crime grade is D 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?
4. 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.
5. 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.
6. 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: 1.02% ✓
• Cap rate: 7.31%
• Cash-on-cash: 3.63%
• DSCR: 1.16
• GRM: 8.2

CMA / ARV

• ARV (on-the-fly): $222,712
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3849 Radcliff Rd	0.00mi	3/1.5	1,376 (+1%)	0mo	$225,000	$164	98
3617 Georgetown Dr	0.29mi	3/1.5	1,284 (-5%)	3mo	$140,000	$109	75
1142 Baylor St	0.39mi	3/2.0	1,329 (-2%)	5mo	$159,000	$120	72
3872 National Dr	0.07mi	3/2.0	1,526 (+12%)	5mo	$299,000	$196	70
3865 National Dr	0.09mi	3/2.0	1,526 (+12%)	5mo	$320,000	$210	69
1310 Briar Cliff Path	0.33mi	3/2.0	1,467 (+8%)	2mo	$249,000	$170	68
3702 Radcliff Rd	0.20mi	2/2.0 (-1)	1,223 (-10%)	2mo	$157,000	$128	66
3810 Georgetown Dr	0.06mi	2/1.0 (-1)	1,188 (-12%)	6mo	$169,900	$143	64
3618 Georgetown Dr	0.29mi	3/1.0	1,176 (-13%)	4mo	$184,900	$157	58
3649 Auburn Dr	0.38mi	3/2.0	1,181 (-13%)	0mo	$195,000	$165	58
3642 Varsity Ln	0.37mi	3/2.0	1,560 (+15%)	0mo	$219,900	$141	55
1097 Lytle Creek Dr	0.72mi	3/2.0	1,456 (+7%)	1mo	$259,900	$179	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 · 8.0% rent growth · sell at horizon

5-year hold

• IRR: -4.9%
• Equity multiple: 0.81×
• Total profit: $-12,095
• Equity at exit: $33,548

10-year hold

• IRR: 10.1%
• Equity multiple: 1.96×
• Total profit: $60,661
• Equity at exit: $19,454

Cash invested: $63,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 79602

• Home prices YoY: -19.6%
• Rents YoY: 33.5%
• Active inventory: 370
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $2,296 high
• Mortgage (P&I): −$1,180
• Tax from tax record: −$350 /mo · $4,195/yr
• Insurance: −$94
• HOA: −$0
• Vacancy / Maint / Mgmt: −$482
• Net cashflow: $191

Break-even live

Break-even rent $2,055

Max offer price $225,000

Occupancy floor 87%

Sensitivity live

Price	-10% $318	-5% $254	+0% $191	+5% $127	+10% $63
Rent	-10% $9	-5% $100	+0% $191	+5% $282	+10% $372
Rate	-1.0pp $304	-0.5pp $248	base $191	+0.5pp $133	+1.0pp $73

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: $56,250
• Closing costs: $6,750
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3874 Georgetown Dr Abilene, TX	2.0	1.0	888	$1,750	$1.97	14d	1	0.07mi
3873 Purdue Ln Abilene, TX	3.0	1.0	1027	$2,100	$2.04	14d	1	0.10mi
3749 Duke Ln Abilene, TX	2.0	1.0	925	$1,650	$1.78	8d	1	0.17mi
3674 Radcliff Rd Abilene, TX	3.0	1.5	1155	$2,000	$1.73	14d	1	0.19mi
3926 Duke Ln Abilene, TX	3.0	2.0	1612	$2,250	$1.40	8d	1	0.19mi
3933 Wake Forest Ln Abilene, TX	3.0	2.0	1320	$2,495	$1.89	23d	1	0.22mi
3933 Wake Forest Ln Abilene, TX	3.0	2.0	1320	$2,495	$1.89	21d	1	0.22mi
1342 Lewis and Clark Trl Abilene, TX	3.0	2.0	1572	$6,900	$4.39	14d	1	0.30mi
3601 Purdue Ln Abilene, TX	3.0	1.0	1172	$2,150	$1.83	3d	1	0.30mi
1341 Briar Cliff Path Abilene, TX	4.0	2.0	1712	$3,100	$1.81	14d	1	0.38mi
1097 Lytle Creek Dr Abilene, TX	3.0	2.0	1456	$2,895	$1.99	14d	1	0.69mi
801 Big Water Trl Abilene, TX	3.0	2.0	1537	$2,800	$1.82	14d	1	1.14mi

Listing history 15 events

1. 2026-05-21
   status Pending
2. 2026-05-14
   historical Active Option Contract
3. 2026-05-06
   listed $225,000 Active
4. 2023-03-31
   soldstatus Closed 611-char remark

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

5. 2023-03-31
   soldstatus

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

6. 2023-03-09
   status Pending 611-char remark

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

7. 2023-02-16
   historical Active Option Contract 611-char remark

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

8. 2023-02-06
   price $195,000 611-char remark

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

9. 2023-01-24
   price $203,000 611-char remark

   Show marketing remark (611 chars)

   Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

10. 2023-01-24
    price $2,030,000 611-char remark

    Show marketing remark (611 chars)

    Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

11. 2023-01-24
    listed $20,300 Active 611-char remark

    Show marketing remark (611 chars)

    Beautiful updated 3 bedroom 1 1.2 bath open concept home in the Wylie ISD is a must see. This beautiful home has been freshly painted inside and out. The main living area and laundry room has ceramic tile throughout. The spacious open kitchen features a large island, sink and additional storage. Plenty of cabinetry and lots of countertop space for meal prepping. You will find a woodburning stone fireplace with stone work from floor to ceiling in the center of the home. And in the backyard you will find a nice covered firepit sitting area, and a small workshop with electric. This one is a must see!

12. 2022-09-06
    price $210,000
13. 2022-08-14
    price $220,000
14. 2022-06-17
    listed $235,000 Active
15. 1992-09-29
    soldstatus

ⓘ 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: $4,195 · $350/mo
• Projected year-2 tax: $4,195 · $350/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 8/10 Severe
• 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 23 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $27,556
• − Mortgage interest: −$12,603
• − Property taxes: −$4,195
• − Insurance: −$1,125
• − Repairs & maintenance: −$2,204
• − Management: −$2,204
• − Depreciation: −$6,545
• Taxable loss: −$1,322
• Est. tax savings @ 24.0%: +$317
• After-tax cash flow: $2,607/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: Wylie ISD
• NCES district ID: 4846500
• Math proficiency: 63% ▼ -12.00%
• Reading proficiency: 62% ▼ -4.00%
• Median HH income: $78,248
• Composite: 55.86/100
• National rank: #1206
• State rank: #32 of 826 in TX

Livability — Abilene

• Score: 75/100
• State rank: #142
• US rank: #4037

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Abilene, TX
• County: Taylor County · 136,672 people
• City population: 136,672
• Metro: Abilene, TX
• Population (ZIP): 27,425
• Household income: $89,551
• Rent vs Own: 24.3% rent · 75.7% own
• Severe rent burden: 338.0

Population outlook (Taylor County) Hauer SSP2

• Today (2025): 145,270 people
• By 2030: 150,050 · +3.3%
• By 2040: 159,417 · +9.7%
• By 2050: 168,883 · +16.3%
• By 2075: 194,436 · +33.8%
• By 2100: 203,163 · +39.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (64%)
• Race & ethnicity: White 64% Hispanic / Latino 22% Two or more races 12% Black 10% Asian 2%
• Hispanic origin (detail): Mexican 19%
• Common ancestry: Romanian 2% Italian 2% Portuguese 2%
• Foreign-born: 6% · Canada, Vietnam, Jamaica
• Languages at home: 87% English-only · Spanish 9% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Taylor

• 2024 margin: Solid R (+49.8) · D 24.6% · R 74.4% · Other 1.0%
• 2008→2024 swing: -4.2pp toward R · 2008: -45.6pp · 2024: -49.8pp
• All cycles: 2024: R+49.8 2020: R+45.3 2016: R+51.1 2012: R+53.6 2008: R+45.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -46.04%
• Current HPI: 189.3098
• Rent YoY: ▲ 33.46%
• Metro: Abilene, 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

-4.3% since first listed

15 events — show timeline

• 2026-05-21 Pending — NTREIS
• 2026-05-14 Contingent — NTREIS
• 2026-05-06 Listed $225,000 NTREIS
• 2023-03-31 Sold (Public Records) — Public Records
• 2023-03-31 Sold (MLS) — NTREIS
• 2023-03-09 Pending — NTREIS
• 2023-02-16 Contingent — NTREIS
• 2023-02-06 Price Changed $195,000 NTREIS
• 2023-01-24 Price Changed $203,000 NTREIS
• 2023-01-24 Price Changed $2,030,000 NTREIS
• 2023-01-24 Listed $20,300 NTREIS
• 2022-09-06 Price Changed $210,000 NTREIS
• 2022-08-14 Price Changed $220,000 NTREIS
• 2022-06-17 Listed $235,000 NTREIS
• 1992-09-29 Sold (Public Records) — Public Records

Property tax history

+7.7%/yr

Latest (2025): $4,195 · +9.9% YoY. Source: county tax records.