CashFlowRE
Sign in Sign up
1305 Hobson Ave
D Composite 43.09
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
  • Cash flow +9.1/30.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.2/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$234,000

1305 Hobson Ave · McKinney, TX 75069
3 bd · 1.0 ba · 1,158 sqft · SingleFamily public records · 163 Days on market
Built 1975 4,661 sqft lot $202/sqft · 22% below area Est $312k · 25% under ↓ 28% since listing

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

Listing remarks MLS

REDUCED PRICE! Up to $15,000 grant for down payment and closing costs might be available please contact for more details! Great opportunity and price for a charming and beautifully renovated three spacious bedrooms one full bath and an office home just minutes from historic downtown McKinney! Home has been tastefully updated with custom kitchen cabinets and quartz counter tops, premium laminate floors, new HVAC, new roof, new windows, updated bathroom, tile, light fixtures, plumbing fixtures, and fresh paint inside and outside. Ready for new owners!

Key facts

  • New hvac
  • Quartz counter tops
  • New roof

Tags

CUSTOM KITCHEN CABINETSQUARTZ COUNTER TOPSPREMIUM LAMINATE FLOORSNEW HVACNEW ROOFNEW WINDOWS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $234k.

Deal economics

  • At list price, monthly cash flow is $-181 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $202k (13.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (18.3% below list).
  • Recommended offer: $191k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 2.5% in McKinney — 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 76/100 on livability (#115 in TX, #3,716 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living C-, amenities F, commute F.
  • Mckinney ISD (suburban): math 54% / reading 58% proficiency, ranked #72 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-2.1%/yr); 298 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

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.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; moderate 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 $191,143 (18.3% 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 163 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.82%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
10.2

CMA / ARV

ARV (median comp)
$311,773
List price
$234,000
Delta
-24.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1205 Cherry Pt 0.26mi 3/2.0 1,118 (-4%) 6mo $310,000 $277 73
605 E Graham St 0.26mi 3/1.5 1,200 (+4%) 12mo $290,000 $242 70
207 Colorado St 0.35mi 2/1.0 (-1) 1,201 (+4%) 12mo $360,000 $300 63
203 W Graham St 0.26mi 3/2.0 1,232 (+6%) 14mo $356,000 $289 62
600 Gerrish St 0.28mi 3/1.0 1,000 (-14%) 6mo $149,950 $150 60
400 Titus St 0.63mi 3/2.0 1,196 (+3%) 12mo $399,000 $334 51
214 Franklin Ave 0.30mi 4/2.0 (+1) 1,330 (+15%) 8mo $319,500 $240 46
700 Barnes St 0.71mi 3/1.5 1,058 (-9%) 8mo $325,000 $307 44
1008 Pine St 0.71mi 2/1.0 (-1) 1,068 (-8%) 8mo $229,000 $214 42
512 Titus St 0.56mi 3/1.0 1,331 (+15%) 8mo $420,000 $316 42
504 Anthony St 0.68mi 3/2.0 1,263 (+9%) 13mo $359,990 $285 38
811 1/2 Cedar St 0.66mi 3/2.0 1,294 (+12%) 12mo $439,900 $340 36

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
-25.4%
Equity multiple
0.16×
Total profit
$-54,948
Equity at exit
$34,890
10-year hold
IRR
-35.6%
Equity multiple
-0.28×
Total profit
$-84,006
Equity at exit
$20,232

Cash invested: $65,520 (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.

ZIP-level market 75069

Rents YoY
-2.1%
Active inventory
298
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,911 high interval (Pro) →
Mortgage (P&I)
$1,227
Tax from tax record
$366 /mo · $4,392/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$-181

Break-even live

Break-even rent $2,140
Max offer price $202,098
Occupancy floor

Sensitivity live

Price -10% $-48 -5% $-114 +0% $-181 +5% $-247 +10% $-313
Rent -10% $-332 -5% $-256 +0% $-181 +5% $-105 +10% $-30
Rate -1.0pp $-63 -0.5pp $-121 base $-181 +0.5pp $-241 +1.0pp $-303

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
$58,500
Closing costs
$7,020
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
209 E Graham St McKinney, TX 2.0 1.0 950 $1,700 $1.79 26d 1 0.14mi
1106 Lock Rdg McKinney, TX 3.0 2.0 1451 $2,200 $1.52 45d 1 0.24mi
1102 Hamilton St McKinney, TX 3.0 2.0 1173 $1,800 $1.53 45d 1 0.30mi
900 S Tennessee St McKinney, TX 3.0 2.0 1134 $1,550 $1.37 45d 1 0.32mi
900 S Tennessee St Apt 15 McKinney, TX 3.0 2.0 1134 $1,650 $1.46 26d 1 0.32mi
411 S Benge St McKinney, TX 3.0 2.0 1158 $2,375 $2.05 45d 1 0.62mi
804 Cedar St McKinney, TX 2.0 1.0 1322 $1,900 $1.44 20d 1 0.69mi
260 W Davis St McKinney, TX 2.0 1.0–2.0 827 $2,830 $3.42 0d 23 0.76mi
708 W Largent St McKinney, TX 2.0 1.0 1150 $1,795 $1.56 45d 1 0.90mi
516 Tenison Ln McKinney, TX 3.0 2.0 1364 $1,695 $1.24 14d 1 0.91mi
516 Tenison Ln McKinney, TX 3.0 2.0 1364 $1,750 $1.28 0d 1 0.91mi
1227 Westmoreland Dr McKinney, TX 3.0 1.5 1014 $1,800 $1.78 45d 1 0.91mi
1109 Moore St McKinney, TX 3.0 2.0 1205 $2,100 $1.74 9d 1 0.97mi
300 N McDonald St McKinney, TX 2.0 1.0–2.0 921 $2,365 $2.57 0d 24 0.98mi
901 W Virginia St McKinney, TX 3.0 1.5 1247 $2,000 $1.60 26d 1 1.01mi
301 E Lamar St McKinney, TX 3.0 2.0 1236 $2,295 $1.86 9d 5 1.09mi
307 N Bradley St Unit A McKinney, TX 2.0 1.0 794 $1,795 $2.26 19d 1 1.09mi
600 S Graves St McKinney, TX 1.0–2.0 1.0–2.0 900 $1,668 $1.85 0d 15 1.10mi
304 Oak St McKinney, TX 2.0 1.0 775 $1,495 $1.93 45d 1 1.10mi
301 E Lamar St Unit 10 McKinney, TX 3.0 2.0 1236 $2,295 $1.86 26d 1 1.10mi
500 W Lamar St McKinney, TX 1.0–2.0 1.0 721 $1,500 $2.08 45d 2 1.11mi
512 N Kentucky St Apt B McKinney, TX 3.0 2.0 1304 $2,550 $1.96 45d 1 1.18mi
206 N Graves St McKinney, TX 2.0 1.0 896 $1,595 $1.78 26d 1 1.21mi
303 Watt St McKinney, TX 3.0 2.0 1247 $4,200 $3.37 26d 1 1.21mi
1703 Rockhill Rd McKinney, TX 1.0–3.0 1.0–2.0 1068 $2,241 $2.10 0d 25 1.21mi
901 Wilson Creek Pkwy Unit 934 McKinney, TX 3.0 2.0 1175 $1,543 $1.31 0d 1 1.24mi
901 Wilson Creek Pkwy Unit 2121 McKinney, TX 2.0 2.0 1026 $1,343 $1.31 0d 1 1.24mi
901 Wilson Creek Pkwy Unit 958 McKinney, TX 2.0 2.0 1026 $1,384 $1.35 45d 1 1.24mi
901 Wilson Creek Pkwy Unit 3121 McKinney, TX 3.0 2.0 1175 $1,594 $1.36 0d 1 1.24mi
1701 Park Central Dr Unit 1734 McKinney, TX 3.0 2.0 1370 $2,126 $1.55 45d 1 1.24mi
1701 Park Central Dr Unit 3118 McKinney, TX 3.0 2.0 1370 $2,075 $1.51 0d 1 1.24mi
1701 Park Central Dr Unit 2118 McKinney, TX 2.0 2.0 1090 $1,480 $1.36 0d 1 1.24mi
1701 Park Central Dr Unit 1758 McKinney, TX 2.0 2.0 1090 $1,516 $1.39 45d 1 1.24mi
1701 Park Central Dr Unit 2121 McKinney, TX 2.0 2.0 1090 $1,521 $1.40 0d 1 1.24mi
123 Wilson Creek Blvd McKinney, TX 1.0–2.0 1.0–2.0 821 $1,482 $1.81 3d 10 1.35mi
1300 Eldorado Pkwy McKinney, TX 1.0–3.0 1.0–2.0 895 $2,041 $2.28 0d 18 1.37mi
602 N Morris St Unit B McKinney, TX 2.0 1.0 900 $1,900 $2.11 26d 1 1.38mi
709 Pride Ct McKinney, TX 3.0 2.0 1100 $1,750 $1.59 0d 1 1.42mi
1500 Eldorado Pkwy McKinney, TX 1.0–2.0 1.0–2.0 821 $1,505 $1.83 0d 38 1.42mi
3191 Medical Center Dr McKinney, TX 1.0–2.0 1.0–2.0 855 $1,652 $1.93 0d 28 1.43mi

Listing history 42 events

  1. 2026-06-22
    days on market $234,000 Active 163 DOM
  2. 2026-06-18
    days on market $234,000 Active 160 DOM
  3. 2026-06-17
    days on market $234,000 Active 159 DOM
  4. 2026-06-16
    days on market $234,000 Active 158 DOM
  5. 2026-06-15
    days on market $234,000 Active 157 DOM
  6. 2026-06-13
    days on market $234,000 Active 155 DOM
  7. 2026-06-09
    days on market $234,000 Active 151 DOM
  8. 2026-06-08
    days on market $234,000 Active 150 DOM
  9. 2026-06-07
    days on market $234,000 Active 149 DOM
  10. 2026-06-04
    days on market $234,000 Active 146 DOM
  11. 2026-06-03
    days on market $234,000 Active 145 DOM
  12. 2026-06-02
    days on market $234,000 Active 144 DOM
  13. 2026-06-01
    days on market $234,000 Active 143 DOM
  14. 2026-05-31
    days on market $234,000 Active 142 DOM
  15. 2026-03-03
    price $234,000 555-char remark
    Show marketing remark (555 chars)

    REDUCED PRICE! Up to $15,000 grant for down payment and closing costs might be available please contact for more details! Great opportunity and price for a charming and beautifully renovated three spacious bedrooms one full bath and an office home just minutes from historic downtown McKinney! Home has been tastefully updated with custom kitchen cabinets and quartz counter tops, premium laminate floors, new HVAC, new roof, new windows, updated bathroom, tile, light fixtures, plumbing fixtures, and fresh paint inside and outside. Ready for new owners!

  16. 2026-01-22
    price $239,000 555-char remark
    Show marketing remark (555 chars)

    REDUCED PRICE! Up to $15,000 grant for down payment and closing costs might be available please contact for more details! Great opportunity and price for a charming and beautifully renovated three spacious bedrooms one full bath and an office home just minutes from historic downtown McKinney! Home has been tastefully updated with custom kitchen cabinets and quartz counter tops, premium laminate floors, new HVAC, new roof, new windows, updated bathroom, tile, light fixtures, plumbing fixtures, and fresh paint inside and outside. Ready for new owners!

  17. 2026-01-09
    listed $249,000 Active 555-char remark
    Show marketing remark (555 chars)

    REDUCED PRICE! Up to $15,000 grant for down payment and closing costs might be available please contact for more details! Great opportunity and price for a charming and beautifully renovated three spacious bedrooms one full bath and an office home just minutes from historic downtown McKinney! Home has been tastefully updated with custom kitchen cabinets and quartz counter tops, premium laminate floors, new HVAC, new roof, new windows, updated bathroom, tile, light fixtures, plumbing fixtures, and fresh paint inside and outside. Ready for new owners!

  18. 2025-12-03
    historical
  19. 2025-10-08
    price $254,000
  20. 2025-09-12
    price $259,000
  21. 2025-08-31
    listed $260,000 Active
  22. 2025-08-11
    price $265,000
  23. 2025-07-29
    historical
  24. 2025-07-25
    status Active
  25. 2025-05-09
    status Active
  26. 2025-04-03
    historical Active Contingent
  27. 2025-03-06
    price $269,000
  28. 2025-02-22
    price $273,000
  29. 2025-01-13
    listed $274,000 Active
  30. 2024-12-09
    historical
  31. 2024-11-28
    status Active
  32. 2024-10-25
    price $274,000
  33. 2024-09-19
    price $280,000
  34. 2024-07-24
    price $284,000
  35. 2024-07-12
    listed $292,500 Active
  36. 2024-06-10
    historical
  37. 2024-06-04
    price $294,000
  38. 2024-04-19
    price $299,900
  39. 2024-04-10
    price $304,000
  40. 2024-03-24
    price $309,000
  41. 2024-03-11
    price $314,000
  42. 2024-03-01
    listed $325,000 Active

ⓘ 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
$4,392 · $366/mo
Projected year-2 tax
$4,392 · $366/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 · 23 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$22,937
− Mortgage interest
−$13,108
− Property taxes
−$4,392
− Insurance
−$1,170
− Repairs & maintenance
−$1,835
− Management
−$1,835
− Depreciation
−$6,807
Taxable loss
−$6,210
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,490
After-tax cash flow
$-677/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
Mckinney ISD
NCES district ID
4829850
Math proficiency
54% ▼ -9.00%
Reading proficiency
58% ▼ -2.00%
Median HH income
$78,283
Composite
50.46/100
National rank
#1862
State rank
#72 of 826 in TX

Livability — McKinney

Score
76/100
State rank
#115
US rank
#3716

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McKinney, TX
County
Collin County · 1,159,394 people
City population
232,161
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
40,032
Household income
$85,327
Rent vs Own
47.6% rent · 52.4% own
Severe rent burden
1898.0

Population outlook (Collin County) Hauer SSP2

Today (2025)
1,210,074 people
By 2030
1,358,201 · +12.2%
By 2040
1,654,061 · +36.7%
By 2050
1,937,359 · +60.1%
By 2075
2,567,039 · +112.1%
By 2100
2,952,048 · +144.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 55% Hispanic / Latino 29% Two or more races 11% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 2%
Foreign-born
16% · Canada, China
Languages at home
72% English-only · Spanish 24% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -158.98%
Current HPI
280.2534
Rent YoY
▼ -2.14%
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

Price history

-28.0% since first listed
28 events — show timeline
  • 2026-03-03 Price Changed $234,000 NTREIS
  • 2026-01-22 Price Changed $239,000 NTREIS
  • 2026-01-09 Listed $249,000 NTREIS
  • 2025-12-03 Listing Removed NTREIS
  • 2025-10-08 Price Changed $254,000 NTREIS
  • 2025-09-12 Price Changed $259,000 NTREIS
  • 2025-08-31 Listed $260,000 NTREIS
  • 2025-08-11 Price Changed $265,000 NTREIS
  • 2025-07-29 Listing Removed NTREIS
  • 2025-07-25 Relisted NTREIS
  • 2025-05-09 Relisted NTREIS
  • 2025-04-03 Contingent NTREIS
  • 2025-03-06 Price Changed $269,000 NTREIS
  • 2025-02-22 Price Changed $273,000 NTREIS
  • 2025-01-13 Listed $274,000 NTREIS
  • 2024-12-09 Listing Removed NTREIS
  • 2024-11-28 Relisted NTREIS
  • 2024-10-25 Price Changed $274,000 NTREIS
  • 2024-09-19 Price Changed $280,000 NTREIS
  • 2024-07-24 Price Changed $284,000 NTREIS
  • 2024-07-12 Listed $292,500 NTREIS
  • 2024-06-10 Listing Removed NTREIS
  • 2024-06-04 Price Changed $294,000 NTREIS
  • 2024-04-19 Price Changed $299,900 NTREIS
  • 2024-04-10 Price Changed $304,000 NTREIS
  • 2024-03-24 Price Changed $309,000 NTREIS
  • 2024-03-11 Price Changed $314,000 NTREIS
  • 2024-03-01 Listed $325,000 NTREIS

Property tax history

+9.5%/yr

Latest (2025): $4,392 · +130.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…