2341 Scott St · Dallas, TX 75215

$286,000

3 bd · 2.5 ba · 1,691 sqft · SingleFamily public records · 31 Days on market

Built 2026 2,439 sqft lot Est $316k · 10% under

---

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 +13.8/30.0
• ARV discount +11.8/15.0
• Appreciation +5.4/10.0
• Rent growth +4.3/5.0
• DSCR +4.2/10.0
• Livability +4.0/5.0
• Schools +2.8/10.0
• 1% rule +2.7/10.0
• Condition / age +2.5/5.0

Listing remarks

High ceiling, decorative lights, XL-large glass sliding door with patio access in main bedroom, electric fireplace, wall design and outdoor patio

Key facts

• High ceiling
• Decorative lights
• Electric fireplace

Tags

• HIGH CEILING
• DECORATIVE LIGHTS
• XL-LARGE GLASS SLIDING DOOR
• ELECTRIC FIREPLACE
• WALL DESIGN
• OUTDOOR PATIO

Property features AI

Finance

• HOA & community: No HOA; Community features include a park

Exterior

• Parking: 1-car attached garage; Carport space for 1 vehicle; Driveway parking; On-street parking
• Utilities: City water; City sewer; Concrete and curbs
• Home design: Single family residence; Two levels; New construction (2026)
• Construction: Brick and siding construction; Smart home features
• Exterior features: Private yard; Wood fencing; Lot is cleared with few trees; Other structures include separate entry quarters

Interior

• Kitchen: Dishwasher; Disposal; Electric cooktop; Electric oven; Microwave; Kitchen island; Granite countertops; Eat-in kitchen
• Bedrooms: 3 bedrooms (primary bedroom located on second level)
• Flooring: Carpet; Luxury vinyl plank
• Bathrooms: 3 full bathrooms
• Interior features: Decorative lighting; Eat-in kitchen; Flat screen wiring; Granite counters; Kitchen island; Open floorplan; Smart technology
• Laundry & utility: Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $286k.

Deal economics

• At list price, monthly cash flow is $27 ($323/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $221k (22.9% below list).
• Recommended offer: $221k (22.9% below list) — sets the bar for 1% rule.
• Cap rate 6.4% vs local median 2.3% in Dallas — 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 81/100 on livability (#24 in TX, #1,380 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
• Dallas ISD (urban): math 31% / reading 36% proficiency, ranked #559 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Joseph J Rhoads Learning Center (math 13% / reading 18%, grade F, #3,990 of 4,322 statewide, top 93%, 101 students, 94% FRL); Billy Earl Dade Middle (math 18% / reading 23%, grade F, #1,407 of 1,662 statewide, top 86%, 636 students, 100% FRL); Lincoln Humanities/Communications Magnet High Sch (math 8% / reading 20%, grade F, #1,529 of 1,632 statewide, top 94%, 700 students, 92% FRL).
• Zoned-school proficiency averages 17% at this address vs 34% district-wide (-17 pts) — the specific schools serving this property underperform the Dallas ISD average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising fast (+7.2%/yr); 247 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
• At $2,205/mo this rent would consume 58% of the median local household income ($46k/yr) (locally 1464% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (0.8% local appreciation)).
• Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (0.8% appreciation + 7.2% rent growth), your $80k cash investment doubles in ~8 years — after that, you're playing with house money.
• By year 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 31 days — a 3% lower offer ($277k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $220,540 (22.9% below list)

Questions for the listing agent

1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Crime grade is F 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: 0.77% ✗
• Cap rate: 6.41%
• Cash-on-cash: 0.40%
• DSCR: 1.02
• GRM: 10.8

CMA / ARV

• ARV (on-the-fly): $316,217
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2333 Bethurum Ave	0.14mi	3/2.5	1,700 (+0%)	5mo	$309,000	$182	88
2411 Saint Clair Dr	0.12mi	3/2.5	1,780 (+5%)	4mo	$289,800	$163	83
2413 Saint Clair Dr	0.11mi	3/2.5	1,780 (+5%)	4mo	$289,800	$163	82
2402 Dyson St	0.15mi	3/3.5	1,750 (+4%)	2mo	$332,000	$190	81
2530 Lowery St	0.28mi	4/2.5 (+1)	1,750 (+4%)	3mo	$309,000	$177	74
6112 Carlton Garret St	0.16mi	3/2.5	1,500 (-11%)	2mo	$279,999	$187	72
2716 Dorris St	0.25mi	3/2.5	1,520 (-10%)	2mo	$284,000	$187	70
2521 Bethurum Ave	0.25mi	3/2.5	1,500 (-11%)	4mo	$339,000	$226	66
2302 Anderson St	0.21mi	3/3.5	1,865 (+10%)	4mo	$349,900	$188	65
2335 Macon St	0.46mi	4/2.0 (+1)	1,612 (-5%)	4mo	$299,900	$186	61
2814 Rochester St	0.36mi	4/2.0 (+1)	1,460 (-14%)	4mo	$305,000	$209	50
1638 Garden Dr	0.47mi	4/2.0 (+1)	1,901 (+12%)	3mo	$324,999	$171	48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.79% appreciation · 7.19% rent growth · sell at horizon

5-year hold

• IRR: 3.3%
• Equity multiple: 1.17×
• Total profit: $13,685
• Equity at exit: $94,511

10-year hold

• IRR: 10.3%
• Equity multiple: 2.34×
• Total profit: $107,081
• Equity at exit: $123,215

Cash invested: $80,080 (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 75215

• Home prices YoY: 0.3%
• Rents YoY: 7.2%
• Active inventory: 247
• Price-to-rent: 10.8×

Monthly cashflow live

• Estimated rent: $2,205 high
• Mortgage (P&I): −$1,500
• Tax from tax record: −$96 /mo · $1,157/yr
• Insurance: −$119
• HOA: −$0
• Vacancy / Maint / Mgmt: −$463
• Net cashflow: $27

Break-even live

Break-even rent $2,171

Max offer price $286,000

Occupancy floor 94%

Sensitivity live

Price	-10% $189	-5% $108	+0% $27	+5% $-54	+10% $-135
Rent	-10% $-147	-5% $-60	+0% $27	+5% $114	+10% $201
Rate	-1.0pp $171	-0.5pp $100	base $27	+0.5pp $-47	+1.0pp $-123

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: $71,500
• Closing costs: $8,580
• Reserves months: —
• Total cash needed: —

Rent comps 26 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2216 Dyson St Dallas, TX	3.0	2.0	1056	$2,100	$1.99	26d	1	0.03mi
2325 Budd St Dallas, TX	3.0	2.5	1696	$2,350	$1.39	45d	1	0.05mi
2413 Easley St Dallas, TX	3.0	2.5	1597	$2,400	$1.50	9d	1	0.13mi
2203 Anderson St Dallas, TX	3.0	2.5	1219	$2,200	$1.80	45d	1	0.20mi
2207 Anderson St Dallas, TX	3.0	2.5	1419	$2,300	$1.62	9d	1	0.20mi
2521 Bethurum Ave Dallas, TX	3.0	2.5	1600	$2,300	$1.44	45d	1	0.27mi
2246 Hooper St Dallas, TX	3.0	3.0	1870	$2,400	$1.28	45d	1	0.27mi
2807 Valentine St Dallas, TX	3.0	2.0	1400	$1,500	$1.07	16d	1	0.32mi
6602 Bexar St Dallas, TX	3.0	2.5	1600	$2,499	$1.56	9d	1	0.36mi
2927 Dorris St Dallas, TX	3.0	2.0	1298	$1,914	$1.47	45d	1	0.44mi
2727 Choice St Dallas, TX	3.0	2.0	1175	$1,799	$1.53	26d	1	0.47mi
1711 Herald St Dallas, TX	3.0	2.5	2140	$2,350	$1.10	45d	1	0.56mi
1713 Herald St Dallas, TX	3.0	2.5	2142	$2,300	$1.07	9d	1	0.56mi
5000 Linder Ave Dallas, TX	3.0	2.0	1327	$1,950	$1.47	45d	1	0.76mi
2312 Stoneman St Dallas, TX	4.0	3.0	2106	$3,100	$1.47	6d	1	0.82mi
2838 Frost Ave Dallas, TX	2.0	1.0	1200	$1,400	$1.17	26d	1	0.90mi
2840 Oakdale St Dallas, TX	3.0	2.0	1379	$1,900	$1.38	45d	1	0.94mi
2618 Carpenter Ave Dallas, TX	4.0	3.0	2050	$3,200	$1.56	45d	1	0.95mi
4024 Colonial Ave Dallas, TX	4.0	2.0	1560	$2,400	$1.54	26d	1	1.01mi
4024 Myrtle St Dallas, TX	3.0	2.0	1106	$1,595	$1.44	6d	1	1.21mi
4722 Meadow St Dallas, TX	2.0–3.0	2.0	1107	$1,475	$1.33	13d	4	1.21mi
4611 Bradshaw St Dallas, TX	3.0	2.0	1145	$1,550	$1.35	26d	1	1.38mi
4503 Bradshaw St Dallas, TX	4.0	2.0	1263	$1,600	$1.27	9d	1	1.41mi
3609 Cleveland St Dallas, TX	4.0	2.5	1500	$2,700	$1.80	9d	1	1.43mi
3521 S Harwood St Dallas, TX	3.0	2.5	1750	$2,700	$1.54	4d	1	1.46mi
2822 McDermott Ave Dallas, TX	3.0	2.0	1200	$1,795	$1.50	26d	1	1.49mi

Listing history 16 events

1. 2026-06-21
   days on market $286,000 Active 31 DOM
2. 2026-06-18
   days on market $286,000 Active 28 DOM
3. 2026-06-17
   days on market $286,000 Active 27 DOM
4. 2026-06-16
   days on market $286,000 Active 26 DOM
5. 2026-06-15
   days on market $286,000 Active 25 DOM
6. 2026-06-13
   days on market $286,000 Active 23 DOM
7. 2026-06-09
   days on market $286,000 Active 19 DOM
8. 2026-06-08
   days on market $286,000 Active 18 DOM
9. 2026-06-07
   days on market $286,000 Active 17 DOM
10. 2026-06-04
    days on market $286,000 Active 14 DOM
11. 2026-06-03
    days on market $286,000 Active 13 DOM
12. 2026-06-02
    days on market $286,000 Active 12 DOM
13. 2026-06-01
    days on market $286,000 Active 11 DOM
14. 2026-05-31
    days on market $286,000 Active 10 DOM
15. 2026-05-21
    listed $286,000 Active
16. 2024-12-31
    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: $1,157 · $96/mo
• Projected year-2 tax: $5,234 · $436/mo
• Expected delta: +$4,077/yr (+$340/mo · 352.4%)

ⓘ 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 · 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 24 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 · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $26,465
• − Mortgage interest: −$16,020
• − Property taxes: −$1,157
• − Insurance: −$1,430
• − Repairs & maintenance: −$2,117
• − Management: −$2,117
• − Depreciation: −$8,320
• Taxable loss: −$4,697
• Est. tax savings @ 24.0%: +$1,127
• After-tax cash flow: $1,450/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: Dallas ISD
• NCES district ID: 4816230
• Math proficiency: 31% ▼ -16.00%
• Reading proficiency: 36% ▼ -4.00%
• Median HH income: $42,881
• Composite: 28.41/100
• National rank: #6763
• State rank: #559 of 826 in TX

Livability — Dallas

• Score: 81/100
• State rank: #24
• US rank: #1380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Dallas, TX
• County: Dallas County · 2,612,404 people
• City population: 1,168,437
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 18,895
• Household income: $45,557
• Rent vs Own: 61.8% rent · 38.2% own
• Severe rent burden: 1464.0

Population outlook (Dallas County) Hauer SSP2

• Today (2025): 2,979,839 people
• By 2030: 3,191,823 · +7.1%
• By 2040: 3,619,611 · +21.5%
• By 2050: 4,026,915 · +35.1%
• By 2075: 4,957,073 · +66.4%
• By 2100: 5,508,725 · +84.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: Black 59% Hispanic / Latino 25% White 11% Two or more races 10%
• Hispanic origin (detail): Mexican 21%
• Common ancestry: Italian 1% Hispanic 1%
• Foreign-born: 16% · Canada
• Languages at home: 74% English-only · Spanish 26%

Political lean MEDSL · Dallas

• 2024 margin: Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
• 2008→2024 swing: +6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
• All cycles: 2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 0.79%
• Current HPI: 224.2955
• Rent YoY: ▲ 7.19%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

2 events — show timeline

• 2026-05-21 Listed $286,000 NTREIS
• 2024-12-31 Sold (Public Records) — Public Records

Property tax history

+21.3%/yr

Latest (2025): $1,157 · +205.3% YoY. Source: county tax records.