CashFlowRE
Sign in Sign up
710 E Lamar St
D Composite 42.33
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 +12.2/30.0
  • ARV discount +11.9/15.0
  • 1% rule +4.4/10.0
  • DSCR +3.6/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$164,900

710 E Lamar St · Sherman, TX 75090
3 bd · 2.0 ba · 1,374 sqft · SingleFamily public records · 1 Days on market
Built 1935 8,581 sqft lot $120/sqft · 10% below area Est $183k · 10% under ↓ 12% since listing

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

Listing remarks

Welcome to 710 E Lamar St — a beautifully updated single-story home offering modern finishes while preserving classic charm. This move-in-ready property features fresh interior and exterior updates, stylish vinyl plank flooring throughout, and abundant natural light. The open-concept living and dining areas create an inviting space ideal for everyday living and entertaining. The updated kitchen boasts crisp white cabinetry, subway tile backsplash, modern countertops, and ample workspace. The renovated bathroom showcases contemporary tilework and updated fixtures for a clean, polished look. Spacious bedrooms provide comfort and flexibility, while large windows throughout enhance the ho

Key facts

  • Renovated bathroom
  • Generous yard
  • Updated kitchen

Tags

UPDATED KITCHENRENOVATED BATHROOMGENEROUS YARDMATURE TREESOPEN-CONCEPT LIVINGABUNDANT NATURAL LIGHT

Property features AI

Finance

  • Financial info: Treat as clear loan type; No second mortgage; Listing is real estate owned (REO)
  • HOA & community: No association

Exterior

  • Parking: Driveway
  • Utilities: City water; Electricity connected; No municipal utility district
  • Home design: Single family residence; One story; Residential property
  • Construction: Built in 1935
  • Exterior features: Lot is under 0.5 acre (approx. 0.197 acres); Property is subdivided

Interior

  • Kitchen: Disposal
  • Bedrooms: 3 bedrooms (all on the main level); Primary bedroom approx. 15 x 10; Two additional bedrooms approx. 10 x 12 each
  • Bathrooms: 2 full bathrooms
  • Interior features: Walk-in closet(s); Disposal; One living area; One dining area; Total of 4 rooms

Neighborhood map

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

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-34 ($-412/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (3.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (5.9% below list).
  • Recommended offer: $155k (5.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.7% in Sherman — 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 61/100 on livability (#1,027 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
  • Sherman ISD (urban): math 31% / reading 37% proficiency, ranked #546 of 826 in TX (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Crutchfield El (math 27% / reading 22%, grade F, #3,052 of 4,322 statewide, top 74%, 408 students, 89% FRL) — zoned schools average 89% FRL vs 60% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.7%/yr); 473 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); 70% 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).
  • This rent runs 34% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts; this cycle's ask is 10206% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,248 (5.9% 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. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.94%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
8.9

CMA / ARV

ARV (median comp)
$182,730
List price
$164,900
Delta
-9.70%
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
1108 E Jones St 0.26mi 3/2.0 1,336 (-3%) 9mo $199,900 $150 76
415 S Charles St 0.35mi 3/2.0 1,351 (-2%) 9mo $180,000 $133 73
424 S Maxey St 0.17mi 3/2.0 1,247 (-9%) 10mo $160,000 $128 68
906 S Willow St 0.50mi 3/2.0 1,433 (+4%) 8mo $197,900 $138 63
929 S Montgomery St 0.65mi 3/2.0 1,330 (-3%) 3mo $235,000 $177 62
527 S Gribble St 0.46mi 3/2.0 1,240 (-10%) 7mo $180,000 $145 56
1005 S Walnut St 0.72mi 3/2.0 1,400 (+2%) 12mo $209,500 $150 53
1000 E Epstein St 0.57mi 3/2.0 1,265 (-8%) 11mo $235,000 $186 51
1524 E Magnolia St 0.64mi 2/1.5 (-1) 1,330 (-3%) 9mo $149,000 $112 50
514 N Lee Ave 0.56mi 3/1.0 1,532 (+12%) 1mo $67,500 $44 50
310 E Brockett St 0.57mi 3/2.5 1,493 (+9%) 12mo $249,000 $167 47
625 S Montgomery St 0.47mi 2/1.0 (-1) 1,234 (-10%) 11mo $160,000 $130 43

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
-21.5%
Equity multiple
0.28×
Total profit
$-33,358
Equity at exit
$24,587
10-year hold
IRR
-25.9%
Equity multiple
-0.06×
Total profit
$-49,047
Equity at exit
$14,258

Cash invested: $46,172 (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 75090

Home prices YoY
-20.0%
Rents YoY
-2.7%
Active inventory
473
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,552 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$327 /mo · $3,928/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$-34

Break-even live

Break-even rent $1,596
Max offer price $158,839
Occupancy floor 97%

Sensitivity live

Price -10% $59 -5% $12 +0% $-34 +5% $-81 +10% $-128
Rent -10% $-157 -5% $-96 +0% $-34 +5% $27 +10% $88
Rate -1.0pp $49 -0.5pp $8 base $-34 +0.5pp $-77 +1.0pp $-121

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
$41,225
Closing costs
$4,947
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
902 E Cherry St Sherman, TX 3.0 1.0 1530 $1,400 $0.92 44d 1 0.18mi
1014 E Pecan St Sherman, TX 3.0 2.0 1340 $1,900 $1.42 44d 1 0.31mi
1201 E Lamar St Sherman, TX 3.0 2.0 1726 $1,995 $1.16 44d 1 0.33mi
304 E King St Sherman, TX 2.0 1.0 876 $1,250 $1.43 44d 1 0.40mi
1313 E Lamar St Sherman, TX 2.0 1.0 1308 $1,425 $1.09 22d 1 0.42mi
822 S Throckmorton St Sherman, TX 3.0 2.0 1288 $1,350 $1.05 44d 1 0.45mi
815 S Willow St Sherman, TX 4.0 2.0 1670 $1,495 $0.90 44d 1 0.47mi
514 E Brockett St Unit 514 Sherman, TX 4.0 4.5 1800 $1,800 $1.00 44d 1 0.50mi
620 S Walnut St Unit 622 Sherman, TX 2.0 1.0 1783 $1,025 $0.57 44d 1 0.52mi
923 S First St Sherman, TX 2.0 1.0 891 $1,125 $1.26 22d 1 0.52mi
609 E Carter St Sherman, TX 3.0 2.0 1230 $1,450 $1.18 22d 1 0.56mi
607 E Carter St Unit 609 Sherman, TX 3.0 2.0 1230 $1,450 $1.18 22d 1 0.57mi
108 N Cleveland Ave Sherman, TX 3.0 1.5 1060 $1,200 $1.13 44d 1 0.59mi
608 E College St Unit 608 Sherman, TX 3.0 2.0 1230 $1,325 $1.08 22d 1 0.60mi
301 E Brockett St Unit 100 Sherman, TX 4.0 4.0 1169 $1,400 $1.20 44d 1 0.61mi
614 E College St Sherman, TX 3.0 2.0 1238 $1,400 $1.13 22d 1 0.62mi
620 N Walnut St Sherman, TX 2.0 1.0 1100 $1,050 $0.95 44d 1 0.64mi
823 N Branch St Sherman, TX 3.0 2.0 1357 $1,650 $1.22 22d 1 0.65mi
1429 E Odneal St Sherman, TX 3.0 2.0 1218 $1,700 $1.40 44d 1 0.66mi
408 N Cleveland Ave Sherman, TX 2.0 2.5 1132 $1,300 $1.15 44d 1 0.66mi
916 N Throckmorton St Sherman, TX 3.0 2.0 1259 $1,400 $1.11 22d 1 0.68mi
924 S Lee Ave Sherman, TX 2.0 1.0 1525 $1,250 $0.82 44d 1 0.69mi
1124 S Hazelwood St Sherman, TX 3.0 2.0 1347 $1,650 $1.22 44d 1 0.70mi
815 N Travis St Sherman, TX 3.0 2.0 1536 $1,550 $1.01 22d 1 0.74mi
600 E Rosedale St Sherman, TX 2.0 1.0 925 $995 $1.08 44d 1 0.76mi
615 N Cleveland Ave #617 Sherman, TX 3.0 2.0 1316 $1,600 $1.22 44d 1 0.77mi
706 N Harrison Ave Ste 100 Sherman, TX 3.0 2.5 1350 $1,395 $1.03 22d 1 0.84mi
1338 McCall St Sherman, TX 3.0 2.0 1248 $1,525 $1.22 44d 1 0.85mi
217 N Burdette Ave Sherman, TX 3.0 1.0 1288 $1,400 $1.09 44d 1 0.87mi
1402 S Montgomery St Sherman, TX 3.0 2.0 1160 $1,399 $1.21 44d 1 0.98mi
820 N Sam Rayburn Fwy Unit 204 Sherman, TX 2.0 1.5 1027 $1,350 $1.31 44d 1 1.01mi
817 W Lamar St Sherman, TX 3.0 2.0 1074 $1,495 $1.39 44d 1 1.03mi
524-526 N Woods St Sherman, TX 3.0 2.0 1454 $1,445 $0.99 44d 1 1.03mi
1312 N Travis St Sherman, TX 3.0 1.5 1086 $1,325 $1.22 44d 1 1.06mi
913 N Brents Ave Sherman, TX 3.0 2.5 1419 $1,500 $1.06 44d 1 1.08mi
1110 N Ross Ave Sherman, TX 3.0 2.0 1377 $1,750 $1.27 22d 1 1.09mi
422 N Elliott St Sherman, TX 3.0 2.5 1500 $1,650 $1.10 22d 1 1.10mi
906 W Houston St Sherman, TX 2.0 1.0 989 $1,175 $1.19 44d 1 1.10mi
814 W College St Sherman, TX 2.0 2.0 1100 $1,150 $1.05 44d 1 1.10mi
1014 N Brents Ave #1012 Sherman, TX 3.0 2.0 1208 $1,350 $1.12 44d 1 1.10mi

Listing history 29 events

  1. 2026-06-19
    pricedays on marketlisting id $164,900 Active 1 DOM
  2. 2026-06-03
    days on market $165,000 Active 92 DOM
  3. 2026-06-02
    days on market $165,000 Active 91 DOM
  4. 2026-06-01
    days on market $165,000 Active 90 DOM
  5. 2026-05-31
    days on market $165,000 Active 89 DOM
  6. 2026-05-30
    days on market $165,000 Active 88 DOM
  7. 2026-05-14
    price $1,400
  8. 2026-05-13
    price $165,000 1232-char remark
  9. 2026-04-29
    price $170,000 1232-char remark
  10. 2026-04-01
    price $174,900 1232-char remark
  11. 2026-03-26
    listed $1,450
  12. 2026-03-03
    historical $1,450
  13. 2026-03-03
    listed $179,900 Active 1232-char remark
  14. 2026-03-02
    historical
  15. 2026-02-26
    price $1,450
  16. 2026-02-25
    price $179,999
  17. 2026-02-17
    price $185,000
  18. 2026-01-03
    listed $1,500
  19. 2026-01-02
    listed $190,000 Active
  20. 2025-05-22
    historical
  21. 2025-04-12
    price $149,900
  22. 2025-04-03
    listed $199,900 Active
  23. 2025-03-14
    historical $1,725
  24. 2025-02-18
    price $1,725
  25. 2025-02-11
    listed $1,825
  26. 2024-07-15
    soldstatus
  27. 2024-07-15
    soldstatus
  28. 2024-03-08
    soldstatus
  29. 2000-08-10
    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
$3,928 · $327/mo
Projected year-2 tax
$3,928 · $327/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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,630
− Mortgage interest
−$9,237
− Property taxes
−$3,928
− Insurance
−$824
− Repairs & maintenance
−$1,490
− Management
−$1,490
− Depreciation
−$4,797
Taxable loss
−$3,137
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$753
After-tax cash flow
$341/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
Sherman ISD
NCES district ID
4840080
Math proficiency
31% ▼ -9.00%
Reading proficiency
37% ▼ -2.00%
Median HH income
$42,587
Composite
28.79/100
National rank
#6665
State rank
#546 of 826 in TX

Livability — Sherman

Score
61/100
State rank
#1027
US rank
#18243

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sherman, TX
County
Grayson County · 108,053 people
City population
54,936
Metro
Sherman-Denison, TX
Population (ZIP)
26,594
Household income
$55,543
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
840.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 49% Hispanic / Latino 32% Two or more races 17% Black 11%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
15% · Canada
Languages at home
73% English-only · Spanish 24% German/W. Germanic 1% Other Indo-European 1%

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
▼ -69.00%
Current HPI
276.5739
Rent YoY
▼ -2.70%
Metro
Sherman-Denison, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-12.3% since first listed
27 events — show timeline
  • 2026-06-19 Listed for Rent $1,600 NTREIS
  • 2026-06-18 Listed $164,900 NTREIS
  • 2026-06-04 Rental Removed $1,400 NTREIS
  • 2026-06-03 Listing Removed NTREIS
  • 2026-05-14 Price Changed $1,400 NTREIS
  • 2026-05-13 Price Changed $165,000 NTREIS
  • 2026-04-29 Price Changed $170,000 NTREIS
  • 2026-04-01 Price Changed $174,900 NTREIS
  • 2026-03-26 Listed for Rent $1,450 NTREIS
  • 2026-03-03 Rental Removed $1,450 NTREIS
  • 2026-03-03 Listed $179,900 NTREIS
  • 2026-03-02 Listing Removed NTREIS
  • 2026-02-26 Price Changed $1,450 NTREIS
  • 2026-02-25 Price Changed $179,999 NTREIS
  • 2026-02-17 Price Changed $185,000 NTREIS
  • 2026-01-03 Listed for Rent $1,500 NTREIS
  • 2026-01-02 Listed $190,000 NTREIS
  • 2025-05-22 Listing Removed NTREIS
  • 2025-04-12 Price Changed $149,900 NTREIS
  • 2025-04-03 Listed $199,900 NTREIS
  • 2025-03-14 Rental Removed $1,725 Avail
  • 2025-02-18 Price Changed $1,725 Avail
  • 2025-02-11 Listed for Rent $1,825 Avail
  • 2024-07-15 Sold (Public Records) Public Records
  • 2024-07-15 Sold (Public Records) Public Records
  • 2024-03-08 Sold (Public Records) Public Records
  • 2000-08-10 Sold (Public Records) Public Records

Property tax history

+11.3%/yr

Latest (2025): $3,928 · +100.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…