CashFlowRE
Sign in Sign up
Plan 1753 Modeled Plan 🏗️ New Construction
F Composite 27.32
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 +6.0/30.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.4/10.0
  • Appreciation +0.0/10.0

$275,995

Plan 1753 Modeled Plan · Princeton, TX 75407
4 bd · 2.0 ba · 1,753 sqft · SingleFamily · 12 Days on market
↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

Key facts

  • Walk-in closet
  • Dual-sink vanity
  • Smart thermostat

Tags

WALK-IN CLOSETDUAL-SINK VANITYPRIVATE WATER CLOSETSMART THERMOSTATTANKLESS WATER HEATERGRANITE KITCHEN COUNTERTOPS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $275,995 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $337,093.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $276k.

Deal economics

  • At list price, monthly cash flow is $-641 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (11.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (22.6% below list).
  • Recommended offer: $214k (22.6% 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 (-1.0%/yr); 1404 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $213,687 (22.6% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.63%
Cap rate
4.01%
Cash-on-cash
-8.16%
DSCR
0.64
GRM
13.1

CMA / ARV

ARV (median comp)
$337,093
List price
$275,995
Delta
-18.13%
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
722 Jupe Way 0.35mi 4/2.0 1,753 (0%) 2mo $299,000 $171 82
795 Jupe Way 0.43mi 4/2.0 1,753 (0%) 2mo $312,889 $178 79
735 Saxony Dr 0.36mi 4/2.0 1,753 (0%) 9mo $313,251 $179 76
691 Saxony Dr 0.33mi 4/2.0 1,753 (0%) 11mo $299,983 $171 76
649 Saxony Dr 0.30mi 4/2.0 1,675 (-4%) 10mo $299,990 $179 71
663 Saxony Dr 0.31mi 4/2.0 1,675 (-4%) 10mo $302,772 $181 70
677 Jupe Way 0.32mi 4/2.0 1,675 (-4%) 9mo $317,630 $190 70
721 Saxony Dr 0.35mi 4/2.0 1,675 (-4%) 8mo $316,000 $189 70
1603 Cotton Blossom Ln 0.45mi 4/2.0 1,811 (+3%) 11mo $306,000 $169 65
334 Boroughbridge Dr 0.13mi 3/2.5 (-1) 1,959 (+12%) 15mo $346,056 $177 55
808 Sicily Blvd 0.62mi 4/2.5 1,674 (-4%) 13mo $391,949 $234 51
777 Saxony Dr 0.39mi 3/2.0 (-1) 1,491 (-15%) 3mo $279,955 $188 49

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
-34.0%
Equity multiple
-0.08×
Total profit
$-101,708
Equity at exit
$50,262
10-year hold
IRR
-65.1%
Equity multiple
-0.75×
Total profit
$-165,242
Equity at exit
$29,146

Cash invested: $94,386 (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 75407

Home prices YoY
-30.3%
Rents YoY
-1.0%
Active inventory
1404
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,137 high interval (Pro) →
Mortgage (P&I)
$1,768
Tax est. 1.5%
$421 /mo · $5,056/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$-641

Break-even live

Break-even rent $2,949
Max offer price $244,275
Occupancy floor

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
$84,273
Closing costs
$10,113
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
353 Princewood Dr Princeton, TX 4.0 2.0 1753 $1,950 $1.11 43d 1 0.00mi
461 Princewood Dr Princeton, TX 3.0 2.0 1749 $1,750 $1.00 24d 1 0.09mi
346 Boroughbridge Dr Princeton, TX 4.0 2.5 2500 $1,975 $0.79 43d 1 0.12mi
622 Saxony Dr Princeton, TX 3.0 2.0 1567 $2,000 $1.28 43d 1 0.24mi
649 Saxony Dr Princeton, TX 4.0 2.0 1674 $2,100 $1.25 12d 1 0.26mi
663 Saxony Dr Princeton, TX 4.0 2.0 2209 $2,100 $0.95 43d 1 0.27mi
663 Saxony Dr Princeton, TX 4.0 2.0 2209 $2,250 $1.02 24d 1 0.27mi
750 Jupe Way Princeton, TX 4.0 3.0 2500 $2,300 $0.92 43d 1 0.34mi
200 Cole St Princeton, TX 1.0–3.0 1.0–2.0 960 $1,799 $1.87 43d 23 0.35mi
200 Cole St Princeton, TX 1.0–3.0 1.0–2.0 960 $1,733 $1.80 1d 9 0.35mi
149 Princeton Xrds Princeton, TX 1.0–3.0 1.0–2.0 980 $1,914 $1.95 1d 23 0.35mi
250 N Boorman Ln Princeton, TX 1.0–3.0 1.0–2.0 936 $4,619 $4.93 1d 1 0.40mi
1567 Dukeswood Dr Princeton, TX 3.0 2.5 2429 $2,575 $1.06 17d 1 0.41mi
899 E Hazelwood St Princeton, TX 1.0–3.0 1.0–2.0 989 $1,780 $1.80 1d 14 0.43mi
1823 Dahlia Way Princeton, TX 4.0 2.0 1803 $1,950 $1.08 7d 1 0.48mi
1707 Cotton Blossom Ln Princeton, TX 4.0 2.0 1811 $2,095 $1.16 4d 1 0.48mi
1715 Cotton Blossom Ln Princeton, TX 4.0 2.0 2006 $2,099 $1.05 43d 1 0.50mi
1717 Cotton Blossom Ln Princeton, TX 3.0 2.0 1924 $1,900 $0.99 18d 1 0.50mi
263 Honeysuckle Ln Princeton, TX 4.0 2.0 1800 $1,850 $1.03 43d 1 0.51mi
265 Honeysuckle Ln Princeton, TX 4.0 2.5 2171 $2,195 $1.01 43d 1 0.52mi
219 Golden Sands Ln Princeton, TX 4.0 2.0 1800 $1,795 $1.00 17d 1 0.52mi
305 Turquoise Ln Princeton, TX 4.0 2.0 1811 $1,850 $1.02 12d 1 0.52mi
313 Sweet Pea Ln Princeton, TX 4.0 2.0 1802 $1,900 $1.05 3d 1 0.54mi
1917 Lilac Dr Princeton, TX 4.0 2.0 1850 $2,045 $1.11 43d 1 0.57mi
306 Golden Sands Ln Princeton, TX 4.0 2.5 1811 $1,995 $1.10 43d 1 0.58mi
291 Wandering Stream Way Princeton, TX 4.0 2.0 1803 $1,875 $1.04 43d 1 0.58mi
514 E Hazelwood St Unit B Princeton, TX 3.0 2.0 1380 $1,495 $1.08 43d 1 0.60mi
514 E Hazelwood St Unit B Princeton, TX 3.0 2.0 1380 $1,475 $1.07 7d 1 0.60mi
514 E Hazelwood St Princeton, TX 3.0 2.0 1380 $1,475 $1.07 24d 1 0.60mi
264 Moonstone Way Princeton, TX 4.0 2.0 1803 $1,795 $1.00 15d 1 0.60mi
512 E Hazelwood St Unit A Princeton, TX 3.0 2.0 1295 $1,349 $1.04 43d 1 0.60mi
1712 Sandalwood Way Princeton, TX 4.0 2.0 1803 $1,795 $1.00 24d 1 0.61mi
502 E Hazelwood St Princeton, TX 3.0 2.0 1295 $1,550 $1.20 43d 1 0.62mi
304 Wandering Stream Way Princeton, TX 4.0 2.0 1803 $1,875 $1.04 43d 1 0.63mi
311 Clear Springs St Princeton, TX 4.0 2.5 2577 $2,245 $0.87 43d 1 0.65mi
200 Lake Rdg Princeton, TX 4.0 2.5 2586 $2,300 $0.89 1d 1 0.66mi
280 Moonstone Way Princeton, TX 4.0 2.0 1800 $1,900 $1.06 4d 1 0.67mi
281 Moonstone Way Princeton, TX 4.0 2.0 1803 $1,895 $1.05 12d 1 0.69mi
205 Lake Rdg Princeton, TX 4.0 2.0 2025 $2,195 $1.08 43d 1 0.70mi
248 Enchanted Way Princeton, TX 4.0 2.0 2006 $1,999 $1.00 43d 1 0.71mi

Listing history 34 events

  1. 2026-06-18
    days on market $275,995 Active 12 DOM
  2. 2026-06-17
    days on market $275,995 Active 11 DOM
  3. 2026-06-16
    days on market $275,995 Active 10 DOM
  4. 2026-06-15
    days on market $275,995 Active 9 DOM
  5. 2026-06-13
    days on market $275,995 Active 7 DOM
  6. 2026-06-13
    days on market $275,995 Active 6 DOM
  7. 2026-06-09
    days on market $275,995 Active 3 DOM
  8. 2026-06-08
    days on market $275,995 Active 2 DOM
  9. 2026-06-07
    remarks 519-char remark
  10. 2026-06-07
    days on marketlisting id $275,995 Active 1 DOM
  11. 2026-06-04
    days on market $275,995 Active 874 DOM
  12. 2026-06-03
    days on market $275,995 Active 873 DOM
  13. 2026-06-02
    days on market $275,995 Active 872 DOM
  14. 2026-06-01
    days on market $275,995 Active 871 DOM
  15. 2026-05-31
    days on market $275,995 Active 870 DOM
  16. 2026-01-31
    price $275,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  17. 2025-12-17
    price $295,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  18. 2025-11-19
    price $300,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  19. 2025-10-04
    price $305,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  20. 2025-09-17
    price $295,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  21. 2025-08-14
    price $285,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  22. 2025-07-22
    price $282,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  23. 2025-07-16
    price $279,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  24. 2025-04-01
    price $278,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  25. 2025-02-21
    price $288,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  26. 2024-11-04
    price $313,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  27. 2024-09-11
    price $312,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  28. 2024-07-13
    price $322,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  29. 2024-05-03
    price $334,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  30. 2024-03-13
    price $333,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  31. 2024-02-25
    price $331,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  32. 2024-02-03
    price $329,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  33. 2024-01-25
    price $326,995 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

  34. 2024-01-13
    listed $324,995 Active 523-char remark
    Show marketing remark (523 chars)

    * Walk-in closet at primary bathroom * Dual-sink vanity at primary bathroom * Primary bath with private water closet * Stainless steel kitchen appliances * Smart thermostat * Tankless water heater * Spacious great room * Granite kitchen countertops * Kitchen tile backsplash * Flex Space * Dedicated laundry room * ENERGY STAR® certified home * Playground * Near local schools * Close to popular restaurants * Commuter-friendly location * Near entertainment and leisure * Picnic areas

ⓘ 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
$25,642
− Mortgage interest
−$18,882
− Property taxes
−$5,056
− Insurance
−$1,685
− Repairs & maintenance
−$2,051
− Management
−$2,051
− Depreciation
−$9,806
Taxable loss
−$13,891
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,334
After-tax cash flow
$-4,364/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

Census place
Princeton, TX
County
Collin County · 1,159,394 people
City population
34,171
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
34,171
Household income
$100,037
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
368.0

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 0.66)
Race & ethnicity
White 47% Hispanic / Latino 30% Black 17% Two or more races 10% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 2% Romanian 1% Russian 1%
Foreign-born
15% · Canada, China, Mexico
Languages at home
70% English-only · Spanish 22% Other Indo-European 2% Other Asian/Pacific 1%

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
▼ -103.99%
Current HPI
238.9373
Rent YoY
▼ -1.02%
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

-15.1% since first listed
19 events — show timeline
  • 2026-01-31 Price Changed $275,995 Zillow
  • 2025-12-17 Price Changed $295,995 Zillow
  • 2025-11-19 Price Changed $300,995 Zillow
  • 2025-10-04 Price Changed $305,995 Zillow
  • 2025-09-17 Price Changed $295,995 Zillow
  • 2025-08-14 Price Changed $285,995 Zillow
  • 2025-07-22 Price Changed $282,995 Zillow
  • 2025-07-16 Price Changed $279,995 Zillow
  • 2025-04-01 Price Changed $278,995 Zillow
  • 2025-02-21 Price Changed $288,995 Zillow
  • 2024-11-04 Price Changed $313,995 Zillow
  • 2024-09-11 Price Changed $312,995 Zillow
  • 2024-07-13 Price Changed $322,995 Zillow
  • 2024-05-03 Price Changed $334,995 Zillow
  • 2024-03-13 Price Changed $333,995 Zillow
  • 2024-02-25 Price Changed $331,995 Zillow
  • 2024-02-03 Price Changed $329,995 Zillow
  • 2024-01-25 Price Changed $326,995 Zillow
  • 2024-01-13 Listed $324,995 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…