CashFlowRE
Sign in Sign up
The Oleander Plan 🏗️ New Construction
F Composite 29.19
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +6.9/30.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • 1% rule +1.8/10.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$292,990

The Oleander Plan · Princeton, TX 75071
3 bd · 2.0 ba · 1,833 sqft · SingleFamily · 918 Days on market
↓ 11% since listing

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

Listing remarks MLS

A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

Key facts

  • 2 garage spots
  • Listed 918 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $292,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $334,590.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $293k.

Deal economics

  • At list price, monthly cash flow is $-504 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $262k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (21.9% below list).
  • Recommended offer: $229k (21.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#969 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools C-, amenities F, commute F.
  • Princeton ISD (suburban): math 51% / reading 47% proficiency, ranked #188 of 826 in TX (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-2.1%/yr); 2161 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 $10k 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 918 days — a 12% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $70k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $228,926 (21.9% 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 918 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.68%
Cap rate
4.49%
Cash-on-cash
-6.45%
DSCR
0.71
GRM
12.2

CMA / ARV

ARV (median comp)
$334,590
List price
$292,990
Delta
-12.43%
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
3422 Copperwood Dr 0.23mi 3/2.0 1,831 (-0%) 2mo $310,762 $170 88
3511 High Valley Dr 0.14mi 4/2.0 (+1) 1,791 (-2%) 2mo $304,990 $170 83
3605 Belfort Dr 0.11mi 3/2.0 1,981 (+8%) 1mo $322,990 $163 80
120 Greenbriar Dr 0.09mi 3/2.0 1,662 (-9%) 1mo $287,990 $173 80
505 River Ridge Dr 0.25mi 4/2.0 (+1) 1,791 (-2%) 2mo $304,990 $170 78
416 Dorothy Dr 0.18mi 4/2.5 (+1) 1,981 (+8%) 0mo $325,660 $164 71
424 Dorothy Dr 0.21mi 4/2.5 (+1) 1,981 (+8%) 1mo $317,660 $160 69
504 Dorothy Dr 0.24mi 4/2.5 (+1) 1,981 (+8%) 2mo $326,250 $165 67
509 Dorothy Dr 0.26mi 4/2.5 (+1) 1,981 (+8%) 1mo $318,150 $161 66
517 Dorothy Dr 0.29mi 4/2.5 (+1) 1,981 (+8%) 1mo $326,155 $165 65
3506 Morse Dr 0.18mi 4/3.0 (+1) 2,059 (+12%) 2mo $339,733 $165 61
3420 Copperwood Dr 0.24mi 4/3.0 (+1) 2,059 (+12%) 2mo $332,812 $162 58

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
-30.8%
Equity multiple
0.01×
Total profit
$-92,977
Equity at exit
$49,888
10-year hold
IRR
-53.5%
Equity multiple
-0.58×
Total profit
$-148,064
Equity at exit
$28,929

Cash invested: $93,685 (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 75071

Home prices YoY
-19.1%
Rents YoY
-2.1%
Active inventory
2161
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,289 high interval (Pro) →
Mortgage (P&I)
$1,755
Tax est. 1.5%
$418 /mo · $5,019/yr
Insurance
$139
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$-504

Break-even live

Break-even rent $2,927
Max offer price $261,695
Occupancy floor

Sensitivity live

Price -10% $-273 -5% $-388 +0% $-504 +5% $-619 +10% $-735
Rent -10% $-685 -5% $-594 +0% $-504 +5% $-413 +10% $-323
Rate -1.0pp $-335 -0.5pp $-419 base $-504 +0.5pp $-590 +1.0pp $-679

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
$83,647
Closing costs
$10,038
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
120 Greenbriar Dr McKinney, TX 3.0 2.0 1662 $2,200 $1.32 0d 1 0.08mi
405 Green Gables Dr McKinney, TX 3.0 2.0 1548 $2,200 $1.42 44d 1 0.19mi
501 Green Gables Dr McKinney, TX 3.0 2.0 1551 $2,200 $1.42 8d 1 0.23mi
501 Dorothy Dr McKinney, TX 3.0 2.0 1270 $2,000 $1.57 3d 1 0.24mi
503 Dorothy Dr McKinney, TX 3.0 2.0 1498 $2,200 $1.47 23d 1 0.25mi
503 Tidal Dr McKinney, TX 4.0 2.0 2008 $2,250 $1.12 44d 1 0.28mi
206 Berkshire Dr McKinney, TX 3.0 2.0 1334 $1,999 $1.50 44d 1 0.28mi
518 Dorothy Dr McKinney, TX 4.0 2.5 2255 $2,300 $1.02 44d 1 0.30mi
205 Travine Dr McKinney, TX 3.0 2.0 1566 $2,300 $1.47 44d 1 0.30mi
3409 Copperwood Dr McKinney, TX 4.0 3.0 2059 $2,395 $1.16 44d 1 0.31mi
4005 High Valley Dr McKinney, TX 3.0 2.0 1600 $2,100 $1.31 44d 1 0.31mi
3407 Copperwood Dr McKinney, TX 3.0 2.0 1833 $2,300 $1.25 11d 1 0.31mi
517 River Ridge Dr McKinney, TX 4.0 2.0 1791 $2,400 $1.34 44d 1 0.32mi
106 Travine Dr McKinney, TX 3.0 2.0 1600 $2,100 $1.31 44d 1 0.34mi
522 River Ridge Dr McKinney, TX 4.0 3.0 2059 $2,300 $1.12 44d 1 0.35mi
519 Ridgedale DR McKinney, TX 3.0 2.0 1318 $2,098 $1.59 44d 1 0.37mi
517 Ridgedale DR McKinney, TX 4.0 3.0 1981 $2,625 $1.33 0d 1 0.38mi
517 Ridgedale DR McKinney, TX 4.0 3.0 1981 $2,675 $1.35 21d 1 0.38mi
509 Whispering Winds Trl Princeton, TX 4.0 3.0 2260 $2,499 $1.11 44d 1 0.39mi
3906 Walmer WAY McKinney, TX 3.0 2.0 1318 $1,950 $1.48 44d 1 0.46mi
3212 Lucia Way McKinney, TX 4.0 2.5 2311 $2,200 $0.95 19d 1 0.65mi
3112 Lucia Way McKinney, TX 4.0 3.0 2445 $2,190 $0.90 44d 1 0.69mi
3212 Cordelia Dr McKinney, TX 4.0 2.5 2253 $2,150 $0.95 4d 1 0.71mi
3120 Cordelia Dr McKinney, TX 4.0 3.0 2445 $2,350 $0.96 44d 1 0.72mi
3112 Cordelia Dr McKinney, TX 4.0 2.5 2037 $2,100 $1.03 3d 1 0.74mi
3115 Cordelia Dr McKinney, TX 4.0 2.5 2508 $2,550 $1.02 23d 1 0.76mi
3113 Cordelia Dr McKinney, TX 4.0 2.5 2454 $2,495 $1.02 19d 1 0.76mi
3114 Giovanni Pt McKinney, TX 4.0 2.0 1958 $2,300 $1.17 21d 1 0.78mi
3108 Giovanni Pt Princeton, TX 4.0 2.0 2387 $1,950 $0.82 44d 1 0.79mi
507 Parrino Pkwy McKinney, TX 4.0 3.5 2445 $2,595 $1.06 19d 1 0.81mi
3007 Italia Ter Princeton, TX 3.0 2.0 1800 $2,300 $1.28 25d 1 0.81mi
206 Goosewood Dr McKinney, TX 3.0 2.0 1566 $2,300 $1.47 19d 1 0.81mi
2902 Italia Ter McKinney, TX 4.0 2.0 2102 $2,450 $1.17 13d 1 0.82mi
513 Parrino Pkwy Princeton, TX 4.0 2.0 2184 $2,200 $1.01 18d 1 0.83mi
217 Caliber Ct Princeton, TX 4.0 2.5 2364 $2,400 $1.02 13d 1 0.84mi
217 Caliber Ct Princeton, TX 4.0 2.5 2364 $2,400 $1.02 23d 1 0.84mi
410 Dempsey Dr McKinney, TX 4.0 3.0 2260 $2,700 $1.19 44d 1 0.87mi
4712 Hunter Hurst Dr McKinney, TX 4.0 3.0 2021 $2,400 $1.19 44d 1 0.87mi
2905 Cantoni Crk Princeton, TX 4.0 2.0 1800 $2,300 $1.28 44d 1 0.88mi
4808 Grandiose Dr McKinney, TX 3.0 3.0 2117 $2,650 $1.25 44d 1 0.91mi

Listing history 50 events

  1. 2026-06-21
    days on market $292,990 Active 918 DOM
  2. 2026-06-18
    days on market $292,990 Active 915 DOM
  3. 2026-06-17
    days on market $292,990 Active 914 DOM
  4. 2026-06-16
    days on market $292,990 Active 913 DOM
  5. 2026-06-15
    days on market $292,990 Active 912 DOM
  6. 2026-06-13
    days on market $292,990 Active 910 DOM
  7. 2026-06-13
    days on market $292,990 Active 909 DOM
  8. 2026-06-09
    days on market $292,990 Active 906 DOM
  9. 2026-06-08
    days on market $292,990 Active 905 DOM
  10. 2026-06-07
    days on market $292,990 Active 904 DOM
  11. 2026-06-04
    days on market $292,990 Active 901 DOM
  12. 2026-06-03
    days on market $292,990 Active 900 DOM
  13. 2026-06-02
    days on market $292,990 Active 899 DOM
  14. 2026-06-01
    days on market $292,990 Active 898 DOM
  15. 2026-05-31
    days on market $292,990 Active 897 DOM
  16. 2026-03-25
    price $324,000 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  17. 2026-03-17
    price $321,362 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  18. 2026-03-07
    price $316,862 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  19. 2026-02-24
    price $310,762 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  20. 2026-02-07
    price $309,262 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  21. 2026-02-05
    price $298,762 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  22. 2026-01-29
    price $337,951 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  23. 2025-12-09
    price $324,000 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  24. 2025-11-06
    price $310,051 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  25. 2025-10-31
    price $320,451 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  26. 2025-10-31
    price $341,372 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  27. 2025-10-30
    price $314,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  28. 2025-10-30
    price $341,372 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  29. 2025-10-24
    price $314,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  30. 2025-10-22
    price $341,372 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  31. 2025-10-21
    price $314,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  32. 2025-10-16
    price $341,372 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  33. 2025-10-01
    price $314,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  34. 2025-09-27
    price $322,176 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  35. 2025-09-26
    price $320,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  36. 2025-09-17
    price $322,176 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  37. 2025-09-03
    price $320,676 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  38. 2025-08-24
    price $333,176 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  39. 2025-08-10
    price $338,176 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  40. 2025-08-01
    price $330,833 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  41. 2025-07-26
    price $343,333 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  42. 2025-06-24
    price $331,197 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  43. 2025-06-19
    price $336,197 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  44. 2025-06-10
    price $342,033 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  45. 2025-06-04
    price $342,833 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  46. 2025-05-29
    price $343,697 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  47. 2025-05-23
    price $348,697 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  48. 2025-05-14
    price $350,833 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  49. 2025-05-03
    price $355,833 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

  50. 2025-05-02
    price $356,197 212-char remark
    Show marketing remark (212 chars)

    A flex space in the Oleander makes a perfect study or playroom. Clear sight lines from the kitchen through the family room bring everyone together, while twin secondary bedrooms are tucked away in their own hall.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,471
− Mortgage interest
−$18,742
− Property taxes
−$5,019
− Insurance
−$1,673
− Repairs & maintenance
−$2,198
− Management
−$2,198
− Depreciation
−$9,734
Taxable loss
−$12,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,902
After-tax cash flow
$-3,143/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
Princeton ISD
NCES district ID
4835850
Math proficiency
51% ▼ -8.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$54,827
Composite
42.44/100
National rank
#3226
State rank
#188 of 826 in TX

Livability — Princeton

Score
62/100
State rank
#969
US rank
#17215

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Collin County · 1,159,394 people
City population
34,171
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
72,964
Household income
$132,447
Rent vs Own
25.7% rent · 74.3% own
Severe rent burden
1682.0

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 0.64)
Race & ethnicity
White 55% Hispanic / Latino 17% Black 13% Two or more races 12% Asian 10%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 2% Slovak 2% Portuguese 1%
Foreign-born
16% · Canada, China, South Korea
Languages at home
76% English-only · Spanish 11% Other Indo-European 4% Other Asian/Pacific 2%

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
▼ -59.92%
Current HPI
254.4946
Rent YoY
▼ -2.15%
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

-10.7% since first listed
47 events — show timeline
  • 2026-03-25 Price Changed $324,000 Zillow
  • 2026-03-17 Price Changed $321,362 Zillow
  • 2026-03-07 Price Changed $316,862 Zillow
  • 2026-02-24 Price Changed $310,762 Zillow
  • 2026-02-07 Price Changed $309,262 Zillow
  • 2026-02-05 Price Changed $298,762 Zillow
  • 2026-01-29 Price Changed $337,951 Zillow
  • 2025-12-09 Price Changed $324,000 Zillow
  • 2025-11-06 Price Changed $310,051 Zillow
  • 2025-10-31 Price Changed $320,451 Zillow
  • 2025-10-31 Price Changed $341,372 Zillow
  • 2025-10-30 Price Changed $314,676 Zillow
  • 2025-10-30 Price Changed $341,372 Zillow
  • 2025-10-24 Price Changed $314,676 Zillow
  • 2025-10-22 Price Changed $341,372 Zillow
  • 2025-10-21 Price Changed $314,676 Zillow
  • 2025-10-16 Price Changed $341,372 Zillow
  • 2025-10-01 Price Changed $314,676 Zillow
  • 2025-09-27 Price Changed $322,176 Zillow
  • 2025-09-26 Price Changed $320,676 Zillow
  • 2025-09-17 Price Changed $322,176 Zillow
  • 2025-09-03 Price Changed $320,676 Zillow
  • 2025-08-24 Price Changed $333,176 Zillow
  • 2025-08-10 Price Changed $338,176 Zillow
  • 2025-08-01 Price Changed $330,833 Zillow
  • 2025-07-26 Price Changed $343,333 Zillow
  • 2025-06-24 Price Changed $331,197 Zillow
  • 2025-06-19 Price Changed $336,197 Zillow
  • 2025-06-10 Price Changed $342,033 Zillow
  • 2025-06-04 Price Changed $342,833 Zillow
  • 2025-05-29 Price Changed $343,697 Zillow
  • 2025-05-23 Price Changed $348,697 Zillow
  • 2025-05-14 Price Changed $350,833 Zillow
  • 2025-05-03 Price Changed $355,833 Zillow
  • 2025-05-02 Price Changed $356,197 Zillow
  • 2025-04-22 Price Changed $353,197 Zillow
  • 2025-03-21 Price Changed $357,033 Zillow
  • 2025-02-12 Price Changed $327,500 Zillow
  • 2024-12-31 Price Changed $373,120 Zillow
  • 2024-11-01 Price Changed $371,620 Zillow
  • 2024-08-28 Price Changed $366,620 Zillow
  • 2024-08-07 Price Changed $368,263 Zillow
  • 2024-01-23 Price Changed $366,620 Zillow
  • 2024-01-10 Price Changed $366,619 Zillow
  • 2023-12-23 Relisted Zillow
  • 2023-11-08 Delisted Zillow
  • 2023-11-01 Listed $362,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…