CashFlowRE
Sign in Sign up
5903 Harvest Hill Rd #2074
D Composite 43.67
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 +11.2/15.0
  • Cash flow +10.0/30.0
  • 1% rule +7.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • DSCR +2.8/10.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

5903 Harvest Hill Rd #2074 · Dallas, TX 75230
2 bd · 2.0 ba · 1,026 sqft · Condo public records · 65 Days on market
Built 1970 $141/sqft · 8% below area Est $158k · 8% under $365/mo HOA · 21% of rent

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

Listing remarks MLS

Well-maintained 2-bedroom, 2-bath second-floor condo featuring an open floor plan and numerous recent updates. Major improvements include new windows (2025), fresh interior paint (2026) and HVAC system (2022). The primary bathroom has been updated with a double vanity (2024). Additional updates include new ceiling fans (2023), dishwasher (2023), microwave (2025), and new showerhead in the primary bath (2025). Unit includes a full-size in-unit washer and dryer, a rare and highly desirable feature. Large bedroom windows provide great natural light, complemented by spacious closets. Enjoy low-maintenance living with HOA covering water, sewer, trash, landscaping, and all common areas. Convenient second-floor location offering added privacy in a fantastic location. Move-in ready with modern updates throughout.

Key facts

  • Double vanity
  • Open floor plan
  • New ceiling fans

Tags

OPEN FLOOR PLANNEW WINDOWSHVAC SYSTEMDOUBLE VANITYNEW CEILING FANSSECOND-FLOOR LOCATION

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 2-bed/2.0-bath condo listed at $145k.

Deal economics

  • At list price, monthly cash flow is $-88 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (10.8% below list).
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $129k (10.8% below list) — sets the bar for cash-flow.
  • Cap rate 5.6% vs local median 2.3% in Dallas — 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 81/100 on livability (#24 in TX, #1,380 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Dallas ISD (urban): math 31% / reading 36% proficiency, ranked #559 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: John J Pershing El (math 27% / reading 42%, grade F, #1,995 of 4,322 statewide, top 50%, 381 students, 90% FRL); Benjamin Franklin International Exploratory Acad (math 26% / reading 32%, grade F, #1,103 of 1,662 statewide, top 67%, 878 students, 86% FRL); Hillcrest H S (math 28% / reading 44%, grade F, #930 of 1,632 statewide, top 57%, 1,610 students, 74% FRL) — zoned schools at 83% FRL track the district average.
  • Market conditions: Rents rising (+2.6%/yr); 291 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 12,577 units permitted in Dallas County in 2024 (6,829 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 $4k of value loss. Plan a longer hold.
  • Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: HOA is 21% of rent.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,305 (10.8% 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 65 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.21%
Cap rate
5.56%
Cash-on-cash
-2.61%
DSCR
0.88
GRM
6.9

CMA / ARV

ARV (median comp)
$157,763
List price
$144,900
Delta
-8.15%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.6% rent growth · sell at horizon

5-year hold
IRR
-21.0%
Equity multiple
0.27×
Total profit
$-29,488
Equity at exit
$21,605
10-year hold
IRR
-15.2%
Equity multiple
0.15×
Total profit
$-34,490
Equity at exit
$12,528

Cash invested: $40,572 (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 75230

Rents YoY
2.6%
Active inventory
291
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,760 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$294 /mo · $3,526/yr
Insurance
$60
HOA
$365
Vacancy / Maint / Mgmt
$370
Net cashflow
$-88

Break-even live

Break-even rent $1,872
Max offer price $129,305
Occupancy floor

Sensitivity live

Price -10% $-6 -5% $-47 +0% $-88 +5% $-129 +10% $-170
Rent -10% $-227 -5% $-158 +0% $-88 +5% $-19 +10% $51
Rate -1.0pp $-15 -0.5pp $-51 base $-88 +0.5pp $-126 +1.0pp $-164

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
$36,225
Closing costs
$4,347
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
5823 Harvest Hill Rd #2067 Dallas, TX 2.0 1.0 898 $1,400 $1.56 9d 1 0.03mi
5725 Harvest Hill Rd Apt 2041 Dallas, TX 3.0 2.0 1165 $2,000 $1.72 45d 1 0.14mi
5615 Harvest Hill Rd #2015 Dallas, TX 2.0 2.0 905 $1,800 $1.99 15d 1 0.25mi
5605 Harvest Hill Rd #2006 Dallas, TX 2.0 2.0 1026 $1,578 $1.54 9d 1 0.27mi
5614 Harvest Hill Rd Dallas, TX 2.0 2.5 1323 $2,295 $1.73 45d 1 0.27mi
5603 Harvest Hill Rd #2003 Dallas, TX 2.0 2.0 905 $1,700 $1.88 45d 1 0.28mi
12888 Montfort Dr Dallas, TX 1.0–2.0 1.0–2.0 850 $2,500 $2.94 1d 3 0.30mi
12888 Montfort Dr Dallas, TX 1.0–2.0 1.0–2.0 850 $2,500 $2.94 14d 4 0.30mi
6104 Lyndon B Johnson Fwy Dallas, TX 2.0–3.0 1.0–2.0 1264 $1,315 $1.04 4d 9 0.31mi
12875 Montfort Dr Dallas, TX 3.0 2.0 1285 $1,699 $1.32 26d 1 0.33mi
12875 Montfort Dr Dallas, TX 1.0 1.0 724 $1,089 $1.50 15d 1 0.33mi
12875 Montfort Dr Dallas, TX 1.0 1.0 724 $1,089 $1.50 45d 1 0.33mi
5580 Harvest Hill Rd Dallas, TX 1.0–2.0 1.0 670 $1,514 $2.26 1d 10 0.38mi
5535 Harvest Hl Dallas, TX 1.0–3.0 1.0–2.0 1038 $1,380 $1.33 15d 51 0.43mi
5535 Harvest Hl Dallas, TX 2.0 2.0 1056 $1,570 $1.49 9d 1 0.43mi
5429 Lyndon B Johnson Fwy Ste 330 Dallas, TX 2.0 2.0 1152 $1,960 $1.70 45d 1 0.62mi
5460 Peterson Ln Dallas, TX 2.0 1.0 850 $1,300 $1.53 45d 1 0.65mi
13001 Cornell Dr Dallas, TX 2.0 1.0–2.5 960 $2,918 $3.04 1d 25 0.67mi
12537 Montego Plz Dallas, TX 2.0 2.0 1400 $1,995 $1.43 45d 1 0.70mi
5444 Peterson Ln Dallas, TX 2.0 1.0–2.0 776 $1,455 $1.88 1d 9 0.70mi
13100 Noel Rd Dallas, TX 2.0 1.0–2.0 800 $2,886 $3.61 45d 42 0.72mi
13242 Noel Rd Dallas, TX 1.0 1.0 808 $1,425 $1.76 45d 1 0.76mi
13242 Noel Rd Dallas, TX 2.0 2.0 1231 $2,260 $1.84 26d 1 0.76mi
13242 Noel Rd Dallas, TX 1.0 1.0 808 $1,425 $1.76 24d 1 0.76mi
13290 Noel Rd Dallas, TX 2.0 1.0–2.0 1028 $2,620 $2.55 0d 23 0.79mi
5810 Preston View Blvd Dallas, TX 2.0 1.0 949 $1,295 $1.36 45d 1 0.79mi
5810 Preston View Blvd Dallas, TX 1.0 1.0 800 $1,220 $1.52 4d 1 0.79mi
5810 Preston View Blvd Dallas, TX 2.0 1.0 949 $1,295 $1.36 20d 1 0.79mi
5800 Preston View Blvd Dallas, TX 1.0–2.0 1.0 817 $1,505 $1.84 1d 14 0.79mi
13336 Noel Rd Dallas, TX 2.0 2.0 1462 $2,229 $1.52 45d 1 0.83mi
13717 Preston Rd Dallas, TX 1.0–2.0 1.0–2.0 714 $1,499 $2.10 3d 7 0.86mi
5881 Preston View Blvd Dallas, TX 1.0–2.0 1.0–2.0 824 $1,750 $2.12 6d 5 0.87mi
13500 Noel Rd Dallas, TX 1.0–2.0 1.0–2.0 917 $2,320 $2.53 1d 28 0.90mi
5347 Alpha Rd Dallas, TX 2.0 2.0 1173 $1,915 $1.63 24d 1 0.90mi
5347 Alpha Rd Dallas, TX 2.0 2.0 1173 $1,915 $1.63 4d 1 0.90mi
5347 Alpha Rd Dallas, TX 1.0 2.0 1067 $1,805 $1.69 14d 1 0.90mi
5347 Alpha Rd Dallas, TX 1.0 2.0 1067 $1,805 $1.69 45d 1 0.90mi
5328 Alpha Rd Dallas, TX 2.0 2.0 1121 $2,070 $1.85 19d 1 0.93mi
5328 Alpha Rd Dallas, TX 2.0 2.0 1121 $2,070 $1.85 45d 1 0.93mi
5328 Alpha Rd Dallas, TX 1.0 1.0 769 $1,395 $1.81 26d 1 0.93mi

HOA detail condo

Monthly dues
$365 · $4,380/yr
Likely covers
watersewertrashlandscaping
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 35 events

  1. 2026-06-21
    days on market $144,900 Active 65 DOM
  2. 2026-06-18
    days on market $144,900 Active 62 DOM
  3. 2026-06-17
    days on market $144,900 Active 61 DOM
  4. 2026-06-16
    pricestatusdays on market $144,900 Active 60 DOM
  5. 2026-06-15
    days on market $149,900 Active Contingent 59 DOM
  6. 2026-06-13
    days on market $149,900 Active Contingent 57 DOM
  7. 2026-06-09
    days on market $149,900 Active Contingent 53 DOM
  8. 2026-06-08
    days on market $149,900 Active Contingent 52 DOM
  9. 2026-06-07
    days on market $149,900 Active Contingent 51 DOM
  10. 2026-06-04
    days on market $149,900 Active Contingent 48 DOM
  11. 2026-06-03
    days on market $149,900 Active Contingent 47 DOM
  12. 2026-06-02
    days on market $149,900 Active Contingent 46 DOM
  13. 2026-06-01
    days on market $149,900 Active Contingent 45 DOM
  14. 2026-05-31
    days on market $149,900 Active Contingent 44 DOM
  15. 2026-05-14
    historical Active Option Contract 816-char remark
    Show marketing remark (816 chars)

    Well-maintained 2-bedroom, 2-bath second-floor condo featuring an open floor plan and numerous recent updates. Major improvements include new windows (2025), fresh interior paint (2026) and HVAC system (2022). The primary bathroom has been updated with a double vanity (2024). Additional updates include new ceiling fans (2023), dishwasher (2023), microwave (2025), and new showerhead in the primary bath (2025). Unit includes a full-size in-unit washer and dryer, a rare and highly desirable feature. Large bedroom windows provide great natural light, complemented by spacious closets. Enjoy low-maintenance living with HOA covering water, sewer, trash, landscaping, and all common areas. Convenient second-floor location offering added privacy in a fantastic location. Move-in ready with modern updates throughout.

  16. 2026-04-17
    listed $149,900 Active 816-char remark
    Show marketing remark (816 chars)

    Well-maintained 2-bedroom, 2-bath second-floor condo featuring an open floor plan and numerous recent updates. Major improvements include new windows (2025), fresh interior paint (2026) and HVAC system (2022). The primary bathroom has been updated with a double vanity (2024). Additional updates include new ceiling fans (2023), dishwasher (2023), microwave (2025), and new showerhead in the primary bath (2025). Unit includes a full-size in-unit washer and dryer, a rare and highly desirable feature. Large bedroom windows provide great natural light, complemented by spacious closets. Enjoy low-maintenance living with HOA covering water, sewer, trash, landscaping, and all common areas. Convenient second-floor location offering added privacy in a fantastic location. Move-in ready with modern updates throughout.

  17. 2019-10-08
    soldstatus
  18. 2019-09-30
    soldstatus Sold 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  19. 2019-09-21
    status Pending 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  20. 2019-09-15
    historical Active Option Contract 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  21. 2019-09-13
    status Active 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  22. 2019-09-13
    historical Active Option Contract 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  23. 2019-09-04
    price $129,999 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  24. 2019-09-03
    status Active 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  25. 2019-09-03
    historical Active Option Contract 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  26. 2019-08-22
    listed $135,000 Active 554-char remark
    Show marketing remark (554 chars)

    Great Location! SOLD AS IS, Seller is on process on doing some repairs, Excellent 2 bedroom 2 baths condo in a North Dallas prime location by 635 and Preston Rd. Walk-into the spacious living and dining area, natural light, tile on main areas, carpet on rooms, walk-out balcony eat-in kitchen, tiled backsplash, cabinets, and spacious bedrooms. Enjoy the community pool along with the local shopping centers and local dining for your convenience, included washer & dryer & Refrigerator, Nice Community pool & Clubhouse. (back to market)

  27. 2019-08-14
    historical
  28. 2019-07-24
    price $135,000
  29. 2019-06-19
    price $140,000
  30. 2019-05-29
    listed $150,000 Active
  31. 2016-06-15
    historical
  32. 2016-05-13
    price $85,000
  33. 2016-03-25
    listed $90,000 Active
  34. 2012-11-30
    soldstatus
  35. 2007-09-24
    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
$3,526 · $294/mo
Projected year-2 tax
$3,526 · $294/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$21,126
− Mortgage interest
−$8,117
− Property taxes
−$3,526
− Insurance
−$724
− Repairs & maintenance
−$1,690
− Management
−$1,690
− HOA
−$4,380
− Depreciation
−$4,215
Taxable loss
−$3,217
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$772
After-tax cash flow
$-287/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
Dallas ISD
NCES district ID
4816230
Math proficiency
31% ▼ -16.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$42,881
Composite
28.41/100
National rank
#6763
State rank
#559 of 826 in TX

Livability — Dallas

Score
81/100
State rank
#24
US rank
#1380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dallas, TX
County
Dallas County · 2,612,404 people
City population
1,168,437
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
27,763
Household income
$110,956
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
1333.0

Population outlook (Dallas County) Hauer SSP2

Today (2025)
2,979,839 people
By 2030
3,191,823 · +7.1%
By 2040
3,619,611 · +21.5%
By 2050
4,026,915 · +35.1%
By 2075
4,957,073 · +66.4%
By 2100
5,508,725 · +84.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 12% Black 9% Two or more races 8% Asian 4%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 3% Italian 2% Serbian 2%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 8% Other Indo-European 3% French/Haitian/Cajun 1%

Political lean MEDSL · Dallas

2024 margin
Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
2008→2024 swing
+6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
All cycles
2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -595.21%
Current HPI
329.7118
Rent YoY
▲ 2.60%
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

+66.6% since first listed
21 events — show timeline
  • 2026-05-14 Contingent NTREIS
  • 2026-04-17 Listed $149,900 NTREIS
  • 2019-10-08 Sold (Public Records) Public Records
  • 2019-09-30 Sold (MLS) NTREIS
  • 2019-09-21 Pending NTREIS
  • 2019-09-15 Contingent NTREIS
  • 2019-09-13 Relisted NTREIS
  • 2019-09-13 Contingent NTREIS
  • 2019-09-04 Price Changed $129,999 NTREIS
  • 2019-09-03 Relisted NTREIS
  • 2019-09-03 Contingent NTREIS
  • 2019-08-22 Listed $135,000 NTREIS
  • 2019-08-14 Listing Removed NTREIS
  • 2019-07-24 Price Changed $135,000 NTREIS
  • 2019-06-19 Price Changed $140,000 NTREIS
  • 2019-05-29 Listed $150,000 NTREIS
  • 2016-06-15 Listing Removed NTREIS
  • 2016-05-13 Price Changed $85,000 NTREIS
  • 2016-03-25 Listed $90,000 NTREIS
  • 2012-11-30 Sold (Public Records) Public Records
  • 2007-09-24 Sold (Public Records) Public Records

Property tax history

+6.6%/yr

Latest (2025): $3,526 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…