CashFlowRE
Sign in Sign up
332 Whispering Pine Dr
D Composite 42.02
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 +13.1/30.0
  • ARV discount +7.7/15.0
  • Condition / age +4.8/5.0
  • 1% rule +3.9/10.0
  • DSCR +3.9/10.0
  • Schools +3.8/10.0
  • Livability +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$269,990

332 Whispering Pine Dr · Poetry, TX 75189
4 bd · 2.0 ba · 1,615 sqft · SingleFamily · 121 Days on market
Built 2026 Excellent condition 5,750 sqft lot $167/sqft · at area comps Est $271k · at est. $42/mo HOA · 2% of rent ↓ 7% since listing

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

Listing remarks MLS

Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

Key facts

  • Island kitchen
  • Covered patio
  • Lush greenery

Tags

ISLAND KITCHENGRANITE COUNTERSCOVERED PATIOEASY ACCESS TO MAJOR HIGHWAYSLUSH GREENERYSERENE LANDSCAPES

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 4-bed/2.0-bath single-family listed at $270k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-8 ($-90/yr) — negative.
  • To cash-flow at today's rent, offer at most $269k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (10.9% below list).
  • Recommended offer: $238k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 2.9% in Poetry — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Royse City ISD (rural): math 42% / reading 42% proficiency, ranked #266 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Anita Scott El (math 53% / reading 40%, grade D-, #1,080 of 4,322 statewide, top 25%, 712 students, 47% FRL); Ouida Baley Middle (math 32% / reading 35%, grade F, #911 of 1,662 statewide, top 56%, 934 students, 43% FRL); Royse City H S (math 38% / reading 55%, grade D-, #621 of 1,632 statewide, top 38%, 2,526 students, 37% FRL).
  • Market conditions: Rents soft (-1.1%/yr); 1301 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,810 units permitted in Rockwall County in 2024 (0 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 $8k of value loss. Plan a longer hold.
  • Rockwall County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major 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 $237,591 (12.0% 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 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.89%
Cap rate
6.26%
Cash-on-cash
-0.12%
DSCR
0.99
GRM
9.4

CMA / ARV

ARV (median comp)
$271,248
List price
$269,990
Delta
-0.46%
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
311 Desert Willow Way 0.05mi 4/2.0 1,615 (0%) 3mo $260,990 $162 95
223 Desert Willow Way 0.17mi 4/2.0 1,615 (0%) 2mo $250,990 $155 90
619 Bluejack Dr 0.10mi 4/2.0 1,615 (0%) 6mo $273,990 $170 90
611 Bluejack Dr 0.10mi 3/2.0 (-1) 1,566 (-3%) 8mo $295,990 $189 79
448 Vitex Dr 0.21mi 3/2.0 (-1) 1,592 (-1%) 12mo $270,000 $170 73
543 Bluejack Dr 0.10mi 4/2.0 1,801 (+12%) 4mo $265,490 $147 72
607 Bluejack Dr 0.10mi 4/2.0 1,801 (+12%) 7mo $306,990 $170 70
559 Bluejack Dr 0.10mi 3/2.0 (-1) 1,448 (-10%) 4mo $236,990 $164 70
623 Bluejack Dr 0.10mi 4/2.0 1,801 (+12%) 8mo $306,990 $170 70
415 Stagecoach Rd 0.38mi 4/2.0 1,500 (-7%) 14mo $279,000 $186 59
232 Vitex Dr 0.22mi 3/2.0 (-1) 1,448 (-10%) 14mo $250,765 $173 56
244 Vitex Dr 0.21mi 3/2.0 (-1) 1,390 (-14%) 13mo $245,990 $177 51

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
-20.0%
Equity multiple
0.32×
Total profit
$-51,217
Equity at exit
$40,256
10-year hold
IRR
-21.5%
Equity multiple
0.04×
Total profit
$-72,208
Equity at exit
$23,344

Cash invested: $75,597 (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 75189

Home prices YoY
-25.0%
Rents YoY
-1.1%
Active inventory
1301
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,405 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax est. 1.5%
$337 /mo · $4,050/yr
Insurance
$112
HOA
$42
Vacancy / Maint / Mgmt
$505
Net cashflow
$-8

Break-even live

Break-even rent $2,415
Max offer price $268,900
Occupancy floor 95%

Sensitivity live

Price -10% $179 -5% $86 +0% $-8 +5% $-101 +10% $-194
Rent -10% $-198 -5% $-103 +0% $-8 +5% $87 +10% $182
Rate -1.0pp $128 -0.5pp $61 base $-8 +0.5pp $-77 +1.0pp $-149

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
$67,498
Closing costs
$8,100
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
444 Vitex Dr Royse City, TX 4.0 2.5 2080 $2,200 $1.06 0d 1 0.21mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
security

Listing history 31 events

  1. 2026-06-21
    days on market $269,990 Active 121 DOM
  2. 2026-06-18
    days on market $269,990 Active 118 DOM
  3. 2026-06-17
    days on market $269,990 Active 117 DOM
  4. 2026-06-16
    days on market $269,990 Active 116 DOM
  5. 2026-06-15
    days on market $269,990 Active 115 DOM
  6. 2026-06-13
    days on market $269,990 Active 113 DOM
  7. 2026-06-09
    days on market $269,990 Active 109 DOM
  8. 2026-06-08
    days on market $269,990 Active 108 DOM
  9. 2026-06-07
    days on market $269,990 Active 107 DOM
  10. 2026-06-04
    pricedays on market $269,990 Active 104 DOM
  11. 2026-06-03
    days on market $279,990 Active 103 DOM
  12. 2026-06-02
    days on market $279,990 Active 102 DOM
  13. 2026-06-01
    days on market $279,990 Active 101 DOM
  14. 2026-05-31
    days on market $279,990 Active 100 DOM
  15. 2026-05-14
    price $279,000 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  16. 2026-05-13
    price $279,990 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  17. 2026-05-12
    price $299,990 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  18. 2026-05-11
    price $299,990 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  19. 2026-04-06
    price $297,990 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  20. 2026-04-04
    price $297,990 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  21. 2026-03-26
    status Active 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  22. 2026-03-26
    price $295,990 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  23. 2026-03-23
    status Active 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  24. 2026-03-17
    historical 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  25. 2026-03-16
    status Pending 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  26. 2026-03-11
    price $290,990 996-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  27. 2026-03-11
    price $290,990 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  28. 2026-02-25
    price $300,990 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  29. 2026-02-17
    price $300,990 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more details!

  30. 2026-02-13
    listed $299,490 Active 996-char remark
    Show marketing remark (996 chars)

    New! Spacious single story! Four bedrooms, two full baths, with open floor plan and covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Discover the tranquility of Wildwood, a charming community nestled in the heart of Royse City. Surrounded by lush greenery and serene landscapes, this idyllic neighborhood offers a peaceful escape from the hustle and bustle of city life. Enjoy easy access to top-rated schools, parks, and shopping centers, making Wildwood the perfect place to call home. Enjoy the convenience of easy access to major highways, making it a breeze to commute to work or explore the surrounding area. Spend your weekends exploring the nearby parks, fishing in the local lakes, or simply relaxing in the comfort of your own backyard. Don't miss out on this incredible opportunity to own your dream home in Wildwood. Contact us today to schedule a tour!

  31. 2026-02-04
    listed $299,490 Active 1448-char remark
    Show marketing remark (1448 chars)

    Experience the perfect combination of modern amenities and comfortable living with this thoughtfully designed Express Series home. The architecturally designed elevation, featuring divided light windows and a front-facing garage with decorative hardware, creates a striking curb appeal. A covered front porch leads to a raised panel fiberglass insulated front door, welcoming you inside. Upon entry, a spacious foyer seamlessly transitions into the open concept living areas. The kitchen, equipped with 30" cabinets with hidden hinges, granite or quartz countertops, and stainless-steel appliances, offers both style and functionality. A built-in sink, dishwasher, and spacious pantry cater to everyday needs. The primary bedroom, a tranquil retreat, features an adjoining bathroom designed for convenience. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, provides ample space and comfort. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This Express Series home is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The blend of thoughtful design and contemporary features makes it an ideal choice for modern living. Photos shown here may not depict the specified home and features. Contact us today for more 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°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
$28,865
− Mortgage interest
−$15,124
− Property taxes
−$4,050
− Insurance
−$1,350
− Repairs & maintenance
−$2,309
− Management
−$2,309
− HOA
−$504
− Depreciation
−$7,854
Taxable loss
−$4,635
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,112
After-tax cash flow
$1,022/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 · 3 photos

Excellent 95/100 None rehab

This single-story home is in excellent condition with a well-maintained exterior and interior. It offers a spacious floor plan and is located in a serene community with easy access to amenities. Potential buyers or renters will appreciate the home's curb appeal and interior updates.

Value-add opportunities

  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more potential buyers or renters.
  • Both Interior paint touch-ups — Fresh paint can make the interior look more inviting and modern.
  • Both Lighting upgrades — Upgrading lighting can improve the home's ambiance and increase its appeal to potential buyers or renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more potential buyers or renters.
  • Both Interior paint touch-ups — Fresh paint can make the interior look more inviting and modern.
  • Both Lighting upgrades — Upgrading lighting can improve the home's ambiance and increase its appeal to potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Royse City ISD
NCES district ID
4838220
Math proficiency
42% ▼ -10.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$73,810
Composite
38.44/100
National rank
#4197
State rank
#266 of 826 in TX

Livability — Poetry

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

Census & demographics

County
Rockwall County · 132,930 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
48,739
Household income
$117,125
Rent vs Own
11.5% rent · 88.5% own
Severe rent burden
569.0

Population outlook (Rockwall County) Hauer SSP2

Today (2025)
118,396 people
By 2030
132,209 · +11.7%
By 2040
159,538 · +34.7%
By 2050
185,299 · +56.5%
By 2075
243,489 · +105.7%
By 2100
277,814 · +134.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Slovak 2% Serbian 1% Lithuanian 1%
Foreign-born
10% · Canada, Philippines, Jamaica
Languages at home
80% English-only · Spanish 15% Other Indo-European 1%

Political lean MEDSL · Rockwall

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
+5.3pp toward D · 2008: -46.2pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+37.7 2016: R+47.5 2012: R+53.3 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.10%
Current HPI
212.8422
Rent YoY
▼ -1.13%
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

-6.8% since first listed
17 events — show timeline
  • 2026-05-14 Price Changed $279,000 Zillow
  • 2026-05-13 Price Changed $279,990 NTREIS
  • 2026-05-12 Price Changed $299,990 Zillow
  • 2026-05-11 Price Changed $299,990 NTREIS
  • 2026-04-06 Price Changed $297,990 NTREIS
  • 2026-04-04 Price Changed $297,990 Zillow
  • 2026-03-26 Price Changed $295,990 Zillow
  • 2026-03-26 Relisted Zillow
  • 2026-03-23 Relisted NTREIS
  • 2026-03-17 Delisted Zillow
  • 2026-03-16 Pending NTREIS
  • 2026-03-11 Price Changed $290,990 NTREIS
  • 2026-03-11 Price Changed $290,990 Zillow
  • 2026-02-25 Price Changed $300,990 NTREIS
  • 2026-02-17 Price Changed $300,990 Zillow
  • 2026-02-13 Listed $299,490 NTREIS
  • 2026-02-04 Listed $299,490 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…