614 Rice St · Denison, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 6/10 · Moderate
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 22.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +10.6/30.0
- 1% rule +3.7/10.0
- Schools +3.7/10.0
- Livability +3.7/5.0
- DSCR +3.0/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$159,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
Key facts
- Manageable yard
- Flexible layout
- Bonus space
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath single-family listed at $159k.
Deal economics
- At list price, monthly cash flow is $-79 ($-952/yr) — negative.
- To cash-flow at today's rent, offer at most $145k (8.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $139k (12.8% below list).
- Recommended offer: $139k (12.8% below list) — sets the bar for 1% rule.
- Cap rate 5.7% vs local median 3.9% in Denison — 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 73/100 on livability (#221 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D+, amenities F, commute F.
- Denison ISD (urban): math 43% / reading 44% proficiency, ranked #315 of 826 in TX (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Hyde Park El (math 52% / reading 47%, grade D, #865 of 4,322 statewide, top 21%, 465 students, 54% FRL); Henry Scott Middle (math 36% / reading 48%, grade D-, #572 of 1,662 statewide, top 36%, 749 students, 66% FRL); Denison H S (math 53% / reading 53%, grade C-, #437 of 1,632 statewide, top 27%, 1,310 students, 58% FRL) — zoned schools at 59% FRL track the district average.
- Market conditions: Rents flat; 492 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,272 units permitted in Grayson County in 2024 (750 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Grayson County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 132 days — a 12% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 5y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 132 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.87% ✗
- Cap rate
- 5.69%
- Cash-on-cash
- -2.14%
- DSCR
- 0.90
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $216,148
- List price
- $159,000
- Delta
- -26.44%
- 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 |
|---|---|---|---|---|---|---|---|
| 513 W Coffin St | 0.14mi | 3/1.0 (+1) | 1,049 (-1%) | 2mo | $62,500 | $60 | 81 |
| 124 Mark Dr | 0.57mi | 2/1.5 | 1,020 (-3%) | 3mo | $139,900 | $137 | 64 |
| 125 Mark Dr | 0.58mi | 3/2.0 (+1) | 1,076 (+2%) | 2mo | $175,000 | $163 | 63 |
| 926 Baker St | 0.35mi | 3/2.0 (+1) | 1,128 (+7%) | 8mo | $202,500 | $180 | 61 |
| 923 Dubois St | 0.38mi | 3/2.0 (+1) | 1,148 (+9%) | 6mo | $89,000 | $78 | 58 |
| 905 Thatcher St | 0.39mi | 3/2.0 (+1) | 936 (-11%) | 1mo | $149,000 | $159 | 57 |
| 531 W Bullock St | 0.56mi | 3/1.0 (+1) | 996 (-6%) | 4mo | $159,900 | $161 | 52 |
| 515 Forrest Ln | 0.59mi | 3/1.5 (+1) | 980 (-7%) | 4mo | $145,000 | $148 | 50 |
| 513 Joy Ln | 0.65mi | 3/1.5 (+1) | 1,126 (+7%) | 2mo | $135,000 | $120 | 49 |
| 933 W Ford St | 0.40mi | 2/1.0 | 910 (-14%) | 8mo | $160,000 | $176 | 48 |
| 1043 Star St | 0.50mi | 3/2.0 (+1) | 1,203 (+14%) | 8mo | $139,900 | $116 | 42 |
| 1023 W Bullock St | 0.67mi | 3/1.0 (+1) | 900 (-15%) | 7mo | $120,500 | $134 | 29 |
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 · 0.05% rent growth · sell at horizon
- IRR
- -23.4%
- Equity multiple
- 0.22×
- Total profit
- $-34,747
- Equity at exit
- $23,707
- IRR
- -30.0%
- Equity multiple
- -0.17×
- Total profit
- $-51,955
- Equity at exit
- $13,747
Cash invested: $44,520 (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
ZIP-level market 75020
- Rents YoY
- 0.1%
- Active inventory
- 492
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $1,387 high interval (Pro) →
- Mortgage (P&I)
- −$834
- Tax from tax record
- −$275 /mo · $3,298/yr
- Insurance
- −$66
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$291
- Net cashflow
- $-79
Break-even live
Sensitivity live
| Price | -10% $11 | -5% $-34 | +0% $-79 | +5% $-124 | +10% $-169 |
|---|---|---|---|---|---|
| Rent | -10% $-189 | -5% $-134 | +0% $-79 | +5% $-25 | +10% $30 |
| Rate | -1.0pp $1 | -0.5pp $-39 | base $-79 | +0.5pp $-121 | +1.0pp $-162 |
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
- $39,750
- Closing costs
- $4,770
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2400 S Barrett Ave Denison, TX | 3.0 | 2.0 | 1090 | $1,349 | $1.24 | 45d | 1 | 0.08mi |
| 615 W Coffin St Denison, TX | 2.0 | 1.0 | 800 | $1,250 | $1.56 | 23d | 1 | 0.10mi |
| 2516 S Fannin Ave Denison, TX | 3.0 | 2.0 | 1246 | $1,425 | $1.14 | 23d | 1 | 0.17mi |
| 604 Star St Denison, TX | 3.0 | 2.0 | 1202 | $1,500 | $1.25 | 45d | 1 | 0.18mi |
| 2624 S Fannin Ave Denison, TX | 3.0 | 2.5 | 1322 | $1,500 | $1.13 | 45d | 1 | 0.19mi |
| 811 W Coffin St Denison, TX | 3.0 | 2.5 | 1422 | $1,600 | $1.13 | 45d | 1 | 0.20mi |
| 1001 Star St Denison, TX | 2.0 | 1.0 | 1160 | $1,575 | $1.36 | 23d | 1 | 0.40mi |
| 1021 Rice St Unit 102 Denison, TX | 2.0 | 2.0 | 1013 | $1,125 | $1.11 | 45d | 1 | 0.47mi |
| 725 W Brock St Denison, TX | 3.0 | 1.5 | 1349 | $1,450 | $1.07 | 23d | 1 | 0.54mi |
| 1050 Dubois St Denison, TX | 3.0 | 1.0 | 1284 | $1,195 | $0.93 | 23d | 1 | 0.55mi |
| 740 W Bullock St Denison, TX | 2.0 | 1.0 | 1000 | $1,250 | $1.25 | 23d | 1 | 0.57mi |
| 1527 S Austin Ave Denison, TX | 1.0–2.0 | 1.0–1.5 | 850 | $999 | $1.18 | 23d | 2 | 0.74mi |
| 108 W Acheson St Denison, TX | 3.0 | 2.0 | 1056 | $1,550 | $1.47 | 45d | 1 | 0.83mi |
| 1225 W Hanna St Denison, TX | 3.0 | 1.5 | 1500 | $1,600 | $1.07 | 45d | 1 | 0.84mi |
| 214 E Acheson St Denison, TX | 2.0 | 1.0 | 963 | $1,499 | $1.56 | 46d | 1 | 0.93mi |
| 818 W Texas St Denison, TX | 3.0 | 1.0 | 720 | $1,100 | $1.53 | 23d | 1 | 0.99mi |
| 1011 S Armstrong Ave Unit A Denison, TX | 2.0 | 1.0 | 1400 | $1,500 | $1.07 | 45d | 1 | 1.03mi |
| 120 E Monterey St Unit 120 Denison, TX | 2.0 | 1.0 | 800 | $900 | $1.12 | 46d | 1 | 1.06mi |
| 224 W Hull St Unit B Denison, TX | 1.0 | 1.0 | 743 | $999 | $1.34 | 45d | 1 | 1.10mi |
| 224 W Hull St Unit A Denison, TX | 2.0 | 1.0 | 743 | $1,250 | $1.68 | 45d | 1 | 1.10mi |
| 526 W Munson St Denison, TX | 2.0 | 1.0 | 778 | $849 | $1.09 | 23d | 2 | 1.12mi |
| 526 W Munson St Unit 2 Denison, TX | 2.0 | 1.0 | 778 | $999 | $1.28 | 45d | 1 | 1.12mi |
| 1011 S Perry Ave Denison, TX | 2.0 | 2.0 | 1079 | $1,350 | $1.25 | 45d | 1 | 1.13mi |
| 523 E Hanna St Denison, TX | 3.0 | 2.0 | 1344 | $1,595 | $1.19 | 45d | 1 | 1.16mi |
| 114 E Hull St Denison, TX | 2.0 | 2.0 | 1279 | $1,450 | $1.13 | 45d | 1 | 1.18mi |
| 105 E Hull St Denison, TX | 1.0 | 1.0 | 700 | $1,200 | $1.71 | 45d | 1 | 1.20mi |
| 1309 S 5th Ave Denison, TX | 3.0 | 2.5 | 1224 | $1,375 | $1.12 | 45d | 1 | 1.20mi |
| 1309 S 5th Ave Unit 1311 Denison, TX | 3.0 | 2.5 | 1224 | $1,350 | $1.10 | 45d | 1 | 1.20mi |
| 1309 S 5th Ave #1309 Denison, TX | 3.0 | 2.5 | 1224 | $1,325 | $1.08 | 45d | 1 | 1.20mi |
| 412 W Day St Denison, TX | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 23d | 1 | 1.21mi |
| 404 W Day St Denison, TX | 3.0 | 2.0 | 1057 | $1,500 | $1.42 | 23d | 1 | 1.21mi |
| 505 E Heron St Denison, TX | 2.0 | 1.0 | 1096 | $1,250 | $1.14 | 45d | 1 | 1.25mi |
| 507 E Heron St Denison, TX | 2.0 | 1.0 | 1096 | $1,250 | $1.14 | 45d | 1 | 1.26mi |
| 921 W Day St Denison, TX | 3.0 | 2.0 | 1212 | $1,500 | $1.24 | 45d | 1 | 1.26mi |
| 509 E Heron St Denison, TX | 2.0 | 1.0 | 1324 | $1,250 | $0.94 | 45d | 1 | 1.27mi |
| 705 E Hanna St Denison, TX | 3.0 | 2.0 | 1314 | $1,600 | $1.22 | 45d | 1 | 1.27mi |
| 517 E Heron St Denison, TX | 3.0 | 2.0 | 1232 | $1,550 | $1.26 | 45d | 1 | 1.27mi |
| 630 E Acheson St Denison, TX | 2.0 | 1.0 | 816 | $1,225 | $1.50 | 23d | 1 | 1.30mi |
| 1022 W Shepherd St #1022 Denison, TX | 3.0 | 2.5 | 1322 | $1,450 | $1.10 | 23d | 1 | 1.32mi |
| 1311 W Day St Denison, TX | 2.0 | 1.0 | 1188 | $1,050 | $0.88 | 23d | 1 | 1.37mi |
Listing history 39 events
-
2026-06-22days on market $159,000 Active 132 DOM
-
2026-06-19days on market $159,000 Active 130 DOM
-
2026-06-18days on market $159,000 Active 129 DOM
-
2026-06-17days on market $159,000 Active 128 DOM
-
2026-06-16days on market $159,000 Active 127 DOM
-
2026-06-15days on market $159,000 Active 126 DOM
-
2026-06-14days on market $159,000 Active 124 DOM
-
2026-06-13days on market $159,000 Active 123 DOM
-
2026-06-10days on market $159,000 Active 121 DOM
-
2026-06-09days on market $159,000 Active 120 DOM
-
2026-06-08days on market $159,000 Active 119 DOM
-
2026-06-07days on market $159,000 Active 118 DOM
-
2026-06-05days on market $159,000 Active 115 DOM
-
2026-06-03days on market $159,000 Active 114 DOM
-
2026-06-02days on market $159,000 Active 113 DOM
-
2026-06-01days on market $159,000 Active 112 DOM
-
2026-05-31days on market $159,000 Active 111 DOM
-
2026-05-30days on market $159,000 Active 110 DOM
-
2026-04-01status Active 1584-char remark
Show marketing remark (1584 chars)
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
-
2026-03-28status Pending 1584-char remark
Show marketing remark (1584 chars)
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
-
2026-02-19price $165,000 1584-char remark
Show marketing remark (1584 chars)
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
-
2026-02-06price $168,000 1584-char remark
Show marketing remark (1584 chars)
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
-
2026-02-05$169,000 Active 1584-char remark
Show marketing remark (1584 chars)
More Room Than You Expect — 2 Bedrooms, 2 Baths, and a Flexible Layout! Bright, inviting, and surprisingly spacious, this well-maintained Denison home offers comfortable living with a layout that simply works. The living area opens naturally to the kitchen, creating a space that feels connected and easy to enjoy day-to-day. Two generously sized bedrooms and two full baths provide flexibility that’s hard to find at this price point, while a separate laundry area and bonus space offer room for a desk, hobbies, or additional storage. The home blends vintage character with everyday functionality, creating a warm, livable feel from the moment you step inside. Outside, the manageable yard and covered outdoor area offer a comfortable place to relax, entertain, or enjoy a quiet evening without the upkeep of a larger property. Conveniently located with quick access to Spur 503 and Hwy 75, the home is just minutes from downtown Denison, local shopping, dining, and a short drive to Lake Texoma—offering a balance of in-town living and nearby recreation. Whether you’re purchasing your first home, downsizing, or looking for a solid long-term investment, this property offers comfort, functionality, and value in a price range where options like this are becoming harder to find. Schedule a showing and experience how practical and comfortable this home feels in person. It’s one of those homes that feels bigger and more comfortable in person than you expect—plus it has two full baths, which is hard to find at this price.
-
2026-01-30historical
-
2025-10-29price $169,000
-
2025-10-22price $176,000
-
2025-08-02price $177,000
-
2025-08-01$171,000 Active
-
2022-03-10soldstatus Closed
-
2022-03-10soldstatus
-
2022-03-10soldstatus
-
2022-03-02status Pending
-
2022-02-02status Pending
-
2022-01-23price $157,000
-
2022-01-13$167,000 Active
-
2021-08-27status Pending
-
2021-08-25historical
-
2021-08-19$85,000 Active
-
2019-10-24soldstatus
ⓘ 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
- $3,298 · $275/mo
- Projected year-2 tax
- $3,298 · $275/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 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
- Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
- $16,642
- − Mortgage interest
- −$8,906
- − Property taxes
- −$3,298
- − Insurance
- −$795
- − Repairs & maintenance
- −$1,331
- − Management
- −$1,331
- − Depreciation
- −$4,625
- Taxable loss
- −$3,646
- Est. tax savings @ 24.0%
- +$875
- After-tax cash flow
- $-77/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
- Denison ISD
- NCES district ID
- 4816710
- Math proficiency
- 43% ▼ -7.00%
- Reading proficiency
- 44% ▼ -3.00%
- Median HH income
- $41,650
- Composite
- 36.6/100
- National rank
- #4629
- State rank
- #315 of 826 in TX
Livability — Denison
- Score
- 73/100
- State rank
- #221
- US rank
- #5428
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Denison, TX
- County
- Grayson County · 108,053 people
- City population
- 34,008
- Metro
- Sherman-Denison, TX
- Population (ZIP)
- 24,835
- Household income
- $71,605
- Rent vs Own
- Severe rent burden
- 997.0
Population outlook (Grayson County) Hauer SSP2
- Today (2025)
- 134,540 people
- By 2030
- 138,653 · +3.1%
- By 2040
- 145,958 · +8.5%
- By 2050
- 151,218 · +12.4%
- By 2075
- 161,802 · +20.3%
- By 2100
- 159,036 · +18.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (73%)
- Race & ethnicity
- White 73% Hispanic / Latino 13% Two or more races 9% Black 6%
- Hispanic origin (detail)
- Mexican 11%
- Common ancestry
- Slovak 5% Serbian 2% Portuguese 2%
- Foreign-born
- 4% · Canada
- Languages at home
- 93% English-only · Spanish 6%
Political lean MEDSL · Grayson
- 2024 margin
- Solid R (+54.3) · D 22.5% · R 76.7%
- 2008→2024 swing
- -16.4pp toward R · 2008: -37.9pp · 2024: -54.3pp
- All cycles
- 2024: R+54.3 2020: R+49.9 2016: R+53.1 2012: R+48.0 2008: R+37.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -295.96%
- Current HPI
- 257.1806
- Rent YoY
- ▬ 0.05%
- Metro
- Sherman-Denison, 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
+94.1% since first listed21 events — show timeline
- 2026-04-01 Relisted — NTREIS
- 2026-03-28 Pending — NTREIS
- 2026-02-19 Price Changed $165,000 NTREIS
- 2026-02-06 Price Changed $168,000 NTREIS
- 2026-02-05 Listed $169,000 NTREIS
- 2026-01-30 Listing Removed — NTREIS
- 2025-10-29 Price Changed $169,000 NTREIS
- 2025-10-22 Price Changed $176,000 NTREIS
- 2025-08-02 Price Changed $177,000 NTREIS
- 2025-08-01 Listed $171,000 NTREIS
- 2022-03-10 Sold (Public Records) — Public Records
- 2022-03-10 Sold (Public Records) — Public Records
- 2022-03-10 Sold (MLS) — NTREIS
- 2022-03-02 Pending — NTREIS
- 2022-02-02 Pending — NTREIS
- 2022-01-23 Price Changed $157,000 NTREIS
- 2022-01-13 Listed $167,000 NTREIS
- 2021-08-27 Pending — NTREIS
- 2021-08-25 Listing Removed — NTREIS
- 2021-08-19 Listed $85,000 NTREIS
- 2019-10-24 Sold (Public Records) — Public Records
Property tax history
+14.6%/yrLatest (2025): $3,298 · +2.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…