Plan 2625 Plan · Heartland, TX 75114

$301,990

4 bd · 2.0 ba · 2,625 sqft · SingleFamily · 451 Days on market

Good condition ↓ 4% since listing

---

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 +6.2/30.0
• Schools +4.0/10.0
• Condition / age +4.0/5.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0
• 1% rule +1.4/10.0
• DSCR +0.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

* Flex Space * Walk-in closet at primary suite * Dual-sink vanity at primary bath * Extended kitchen island * Smart thermostat * Tankless water heater * Front porch * Granite kitchen countertops * Kitchen tile backsplash * Open floor plan * Low-E windows * ENERGY STAR® certified home * Master-planned community * Fishing dock * Swimming pools * Sports courts * Fitness center * Dog park

Key facts

• Walk-in closet
• Front porch
• Dual-sink vanity

Tags

• WALK-IN CLOSET
• DUAL-SINK VANITY
• EXTENDED KITCHEN ISLAND
• SMART THERMOSTAT
• TANKLESS WATER HEATER
• FRONT PORCH

🏗️ New construction. The $301,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $417,413.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $302k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-762 ($-9k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $269k (11.0% below list).
• Recommended offer: $266k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• Crandall ISD (rural): math 36% / reading 42% proficiency, ranked #351 of 826 in TX (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Barbara Walker El (math 35% / reading 36%, grade F, #1,946 of 4,322 statewide, top 45%, 663 students, 67% FRL); Crandall Middle (math 38% / reading 42%, grade F, #646 of 1,662 statewide, top 40%, 983 students, 60% FRL); Crandall H S (math 33% / reading 53%, grade F, #713 of 1,632 statewide, top 44%, 1,707 students, 56% FRL) — zoned schools average 61% FRL vs 41% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 956 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
• This rent runs 37% of the median local income ($88k/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 $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
• Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 451 days — a 12% lower offer ($266k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

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

Recommended offer $265,751 (12.0% 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 451 days. Have you received any prior offers? Is the seller open to a 12% 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: 0.64% ✗
• Cap rate: 4.10%
• Cash-on-cash: -7.82%
• DSCR: 0.65
• GRM: 12.9

CMA / ARV

• ARV (median comp): $417,413
• List price: $301,990
• Delta: -27.65%
• 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
3725 Blooming Prairie Dr	0.13mi	4/2.0	2,625 (0%)	0mo	$340,139	$130	94
4005 Allred Dr	0.37mi	4/2.0	2,646 (+1%)	2mo	$399,500	$151	80
4105 Maize Ave	0.18mi	4/3.0	2,483 (-5%)	2mo	$469,990	$189	77
3732 Topeka Trl	0.18mi	4/3.0	2,454 (-6%)	2mo	$379,000	$154	75
4149 Beale St	0.25mi	4/3.5	2,480 (-6%)	2mo	$390,000	$157	72
3920 Bison Ln	0.21mi	5/3.0 (+1)	2,370 (-10%)	1mo	$389,990	$165	64
3834 Belleview Pl	0.39mi	3/2.5 (-1)	2,463 (-6%)	1mo	$399,405	$162	64
3019 Dakota Trl	0.40mi	4/3.0	2,403 (-8%)	2mo	$276,000	$115	62
3310 Tanseyleaf Dr	0.71mi	4/3.5	2,644 (+1%)	2mo	$319,000	$121	58
3830 Belleview Pl	0.40mi	3/2.0 (-1)	2,323 (-12%)	2mo	$374,000	$161	56
3918 Summerfield Dr	0.32mi	4/3.5	2,278 (-13%)	2mo	$369,990	$162	56
3059 Mary Grace Ln	0.71mi	4/2.5	2,385 (-9%)	0mo	$363,040	$152	50

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -30.0%
• Equity multiple: 0.01×
• Total profit: $-116,109
• Equity at exit: $62,238

10-year hold

• IRR: -31.3%
• Equity multiple: -0.40×
• Total profit: $-163,406
• Equity at exit: $36,090

Cash invested: $116,876 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 183 active · 44 under contract
• Months of supply: 18.6 mo (5%/mo absorbed)
• Median asking: $356,990 ($151/sqft)
• Median days on market: 72 d
• This list price: 11% of active listings are priced below it
• ARV vs active asking: +5.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75114

• Home prices YoY: -26.7%
• Active inventory: 956
• Price-to-rent: 9.4×

Monthly cashflow live

• Estimated rent: $2,687 high
• Mortgage (P&I): −$2,189
• Tax est. 1.5%: −$522 /mo · $6,261/yr
• Insurance: −$174
• HOA: −$0
• Vacancy / Maint / Mgmt: −$564
• Net cashflow: $-762

Break-even live

Break-even rent $3,651

Max offer price $307,199

Occupancy floor —

Sensitivity live

Price	-10% $-473	-5% $-617	+0% $-762	+5% $-906	+10% $-1,050
Rent	-10% $-974	-5% $-868	+0% $-762	+5% $-656	+10% $-549
Rate	-1.0pp $-551	-0.5pp $-655	base $-762	+0.5pp $-870	+1.0pp $-980

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: $104,353
• Closing costs: $12,522
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3829 Walnut Creek Dr Crandall, TX	4.0	3.0	2370	$3,100	$1.31	0d	1	0.16mi
3011 Temple Gate Ct Crandall, TX	5.0	3.0	2730	$3,300	$1.21	43d	1	0.34mi
3630 Pendleton Ct Forney, TX	4.0	3.0	2334	$2,800	$1.20	3d	1	0.35mi
3811 Thomas Plns Dr Crandall, TX	4.0	3.0	2728	$2,600	$0.95	37d	1	0.36mi
3028 Willow Wood Ct Crandall, TX	3.0	2.5	1764	$2,600	$1.47	93d	1	0.40mi
3226 Sioux Trl Crandall, TX	4.0	3.0	2403	$3,100	$1.29	43d	1	0.42mi
3226 Sioux Trl Crandall, TX	4.0	3.0	2232	$3,100	$1.39	17d	1	0.42mi
4101 Valley Mills Dr Crandall, TX	4.0	2.5	2278	$2,550	$1.12	31d	1	0.43mi
3936 Bellingham Ln Forney, TX	4.0	2.0	1938	$2,100	$1.08	32d	1	0.43mi
3903 Pioneer Dr Forney, TX	4.0	2.0	1754	$2,350	$1.34	35d	1	0.47mi
2915 Acacia Dr Forney, TX	4.0	2.5	1982	$2,400	$1.21	8d	1	0.49mi
3004 Dakota Trl Crandall, TX	4.0	2.0	1938	$2,300	$1.19	53d	1	0.50mi
3750 Honey Daisy Dr Crandall, TX	4.0	3.5	2885	$2,675	$0.93	37d	1	0.50mi
3750 Honey Daisy Dr Crandall, TX	4.0	3.5	2885	$2,750	$0.95	59d	1	0.50mi
3750 Honey Daisy Dr Crandall, TX	4.0	3.5	2885	$2,675	$0.93	43d	1	0.50mi
3147 Blossom Trl Crandall, TX	4.0	3.0	2177	$2,700	$1.24	93d	1	0.55mi
3140 Blacksmith Ln Forney, TX	4.0	2.0	1790	$2,300	$1.28	31d	1	0.57mi
1968 Marble Ln Forney, TX	3.0	2.5	2051	$2,350	$1.15	64d	1	0.72mi
3909 Chesapeake Ln Forney, TX	3.0	2.0	1750	$2,300	$1.31	12d	1	0.74mi
3916 Ford Dr Heartland, TX	4.0	3.0	2484	$2,600	$1.05	70d	1	0.76mi
4121 Gaillardia Way Forney, TX	4.0	2.0	2135	$2,250	$1.05	68d	1	0.77mi
3948 Mercedes Bnd Forney, TX	5.0	3.0	2892	$2,700	$0.93	41d	1	0.80mi
4005 Indian Paintbrush Ln Forney, TX	4.0	2.5	2866	$2,700	$0.94	62d	1	0.80mi
4115 Indian Paintbrush Ln Forney, TX	4.0	3.0	2280	$2,275	$1.00	20d	1	0.85mi
2237 Mustang Ghost Trl Crandall, TX	3.0	2.0	1952	$2,040	$1.05	93d	1	0.89mi
2111 Danibelle Dr Forney, TX	3.0	2.0	2144	$2,245	$1.05	15d	1	0.96mi
4009 Bighorn Dr Forney, TX	4.0	2.5	2515	$2,499	$0.99	93d	1	1.03mi
4003 Bighorn Dr Forney, TX	4.0	2.5	2517	$2,500	$0.99	12d	1	1.04mi
2006 Times Rd Heartland, TX	3.0	2.0	1835	$1,999	$1.09	7d	1	1.16mi
2016 Kings Forest Dr Heartland, TX	3.0	2.0	1835	$1,925	$1.05	38d	1	1.25mi
2048 Lake Trail Dr Heartland, TX	3.0	2.0	1900	$2,300	$1.21	26d	1	1.34mi
2048 Lake Trail Dr Heartland, TX	3.0	2.0	1908	$2,250	$1.18	52d	1	1.34mi
4006 Collin Ct Heartland, TX	4.0	2.5	2300	$2,700	$1.17	0d	1	1.35mi
2056 Old Glory Ln Heartland, TX	3.0	2.0	1770	$1,925	$1.09	7d	1	1.36mi
2204 Boiling Springs Rd Crandall, TX	3.0–4.0	2.0–2.5	1533	$2,606	$1.70	0d	6	1.38mi
2296 Great Belt Blvd Crandall, TX	3.0	2.0	2315	$1,695	$0.73	38d	1	1.41mi
2048 Stagecoach Trl Heartland, TX	3.0	2.5	2284	$2,300	$1.01	0d	1	1.42mi
2048 Stagecoach Trl Unit NA Forney, TX	3.0	2.5	2284	$2,295	$1.00	93d	1	1.42mi
1507 Trick Riding Way Crandall, TX	4.0	2.0	1850	$1,800	$0.97	30d	1	1.43mi
1507 Trick Riding Way Crandall, TX	4.0	2.0	1850	$1,900	$1.03	73d	1	1.43mi

Listing history 50 events

1. 2026-08-08
   days on market $301,990 Active 451 DOM
2. 2026-08-06
   days on market $301,990 Active 449 DOM
3. 2026-08-05
   days on market $301,990 Active 448 DOM
4. 2026-08-04
   days on market $301,990 Active 447 DOM
5. 2026-08-03
   days on market $301,990 Active 446 DOM
6. 2026-07-31
   days on market $301,990 Active 443 DOM
7. 2026-07-30
   days on market $301,990 Active 442 DOM
8. 2026-07-30
   days on market $301,990 Active 441 DOM
9. 2026-07-28
   days on market $301,990 Active 440 DOM
10. 2026-07-26
    days on market $301,990 Active 438 DOM
11. 2026-07-24
    days on market $301,990 Active 436 DOM
12. 2026-07-23
    days on market $301,990 Active 435 DOM
13. 2026-07-22
    days on market $301,990 Active 434 DOM
14. 2026-07-21
    days on market $301,990 Active 433 DOM
15. 2026-07-20
    days on market $301,990 Active 432 DOM
16. 2026-07-18
    days on market $301,990 Active 430 DOM
17. 2026-07-18
    days on market $301,990 Active 429 DOM
18. 2026-07-16
    days on market $301,990 Active 428 DOM
19. 2026-07-15
    days on market $301,990 Active 427 DOM
20. 2026-07-14
    days on market $301,990 Active 426 DOM
21. 2026-07-13
    days on market $301,990 Active 425 DOM
22. 2026-07-13
    days on market $301,990 Active 424 DOM
23. 2026-07-11
    days on market $301,990 Active 423 DOM
24. 2026-07-10
    days on market $301,990 Active 422 DOM
25. 2026-07-09
    pricedays on market $301,990 Active 421 DOM
26. 2026-07-07
    days on market $311,990 Active 419 DOM
27. 2026-07-06
    days on market $311,990 Active 418 DOM
28. 2026-07-06
    days on market $311,990 Active 417 DOM
29. 2026-07-05
    days on market $311,990 Active 416 DOM
30. 2026-07-03
    days on market $311,990 Active 415 DOM
31. 2026-07-02
    days on market $311,990 Active 414 DOM
32. 2026-07-01
    days on market $311,990 Active 413 DOM
33. 2026-06-30
    days on market $311,990 Active 412 DOM
34. 2026-06-29
    days on market $311,990 Active 411 DOM
35. 2026-06-28
    days on market $311,990 Active 410 DOM
36. 2026-06-26
    days on market $311,990 Active 408 DOM
37. 2026-06-24
    days on market $311,990 Active 406 DOM
38. 2026-06-22
    days on market $311,990 Active 404 DOM
39. 2026-06-21
    days on market $311,990 Active 403 DOM
40. 2026-06-18
    days on market $311,990 Active 400 DOM
41. 2026-06-17
    days on market $311,990 Active 399 DOM
42. 2026-06-16
    days on market $311,990 Active 398 DOM
43. 2026-06-15
    days on market $311,990 Active 397 DOM
44. 2026-06-13
    days on market $311,990 Active 395 DOM
45. 2026-06-09
    days on market $311,990 Active 391 DOM
46. 2026-06-08
    days on market $311,990 Active 390 DOM
47. 2026-06-07
    days on market $311,990 Active 389 DOM
48. 2026-06-04
    days on market $311,990 Active 386 DOM
49. 2026-06-03
    days on market $311,990 Active 385 DOM
50. 2026-06-02
    days on market $311,990 Active 384 DOM

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $32,248
• − Mortgage interest: −$23,382
• − Property taxes: −$6,261
• − Insurance: −$2,087
• − Repairs & maintenance: −$2,580
• − Management: −$2,580
• − Depreciation: −$12,143
• Taxable loss: −$16,785
• Est. tax savings @ 24.0%: +$4,028
• After-tax cash flow: $-5,112/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $13,125–$39,375 screening

This single-family home in Heartland TX is in good condition with modern amenities and a master-planned community setting. It's move-in ready with minor updates that could further enhance its value.

Value-add opportunities

• Both Smart home integration — Enhances convenience and energy efficiency ↑
• Both Landscaping improvements — Enhances curb appeal and property value ↑
• Resale Kitchen backsplash replacement — Modernizes the kitchen and adds value ↑
• Resale Painting interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 40/100

Zoned Schools

Elementary Barbara Walker El F TX #1,946/4,322 Nat'l #22,764/41,679 Middle Crandall Middle F TX #646/1,662 Nat'l #6,005/14,009 High Crandall H S F TX #713/1,632 Nat'l #7,439/17,239

Schools (NCES district)

• District: Crandall ISD
• NCES district ID: 4815510
• Math proficiency: 36% ▼ -13.00%
• Reading proficiency: 42% ▼ -8.00%
• Median HH income: $70,076
• Composite: 35.57/100
• National rank: #4901
• State rank: #351 of 826 in TX

Livability — Heartland

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• Census place: Heartland, TX
• County: Kaufman County · 138,716 people
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 9,333
• Household income: $88,013
• Rent vs Own: 12.7% rent · 87.3% own
• Severe rent burden: 5% of renters

---

Population outlook (Kaufman County) Hauer SSP2

• Today (2025): 138,716 people
• By 2030: 150,815 · +8.7%
• By 2040: 174,877 · +26.1%
• By 2050: 198,020 · +42.8%
• By 2075: 251,908 · +81.6%
• By 2100: 285,325 · +105.7%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.62)
• Race & ethnicity: White 48% Hispanic / Latino 36% Two or more races 14% Black 14%
• Hispanic origin (detail): Mexican 34%
• Common ancestry: Slovak 1%
• Foreign-born: 18% · Canada, China
• Languages at home: 71% English-only · Spanish 27% Other Indo-European 1%

---

Political lean MEDSL · Kaufman

• 2024 margin: Strong R (+27.9) · D 35.6% · R 63.5%
• 2008→2024 swing: +7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
• All cycles: 2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -71.61%
• Current HPI: 196.4773
• Rent YoY: —
• Metro: Dallas-Fort Worth-Arlington, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

---

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-4.1% since first listed

5 events — show timeline

• 2026-04-10 Price Changed $311,990 Zillow
• 2026-03-06 Price Changed $327,990 Zillow
• 2026-01-30 Price Changed $345,490 Zillow
• 2025-11-06 Price Changed $335,490 Zillow
• 2025-05-14 Listed $325,490 Zillow