2314 Dathe St · Dallas, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +12.2/15.0
- Cash flow +8.0/30.0
- Appreciation +5.4/10.0
- Rent growth +4.3/5.0
- Livability +4.0/5.0
- Schools +2.8/10.0
- Condition / age +2.5/5.0
- 1% rule +2.2/10.0
- DSCR +2.1/10.0
$209,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
Key facts
- Open floor plan
- Paved patio
- Spacious backyard
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $210k.
Deal economics
- At list price, monthly cash flow is $-213 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $172k (18.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (27.8% below list).
- Recommended offer: $151k (27.8% below list) — sets the bar for 1% rule.
- Cap rate 5.1% 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: Dr Martin Luther King Jr Arts Academy (math 27% / reading 37%, grade F, #2,268 of 4,322 statewide, top 55%, 452 students, 93% FRL); Billy Earl Dade Middle (math 18% / reading 23%, grade F, #1,407 of 1,662 statewide, top 86%, 636 students, 100% FRL); James Madison H S (math 17% / reading 17%, grade F, #1,491 of 1,632 statewide, top 92%, 359 students, 96% FRL).
- Market conditions: Rents rising fast (+7.2%/yr); 247 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
- This rent runs 40% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (0.8% local appreciation)).
- Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 171 days — a 12% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 2y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 171 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.72% ✗
- Cap rate
- 5.07%
- Cash-on-cash
- -4.37%
- DSCR
- 0.81
- GRM
- 11.5
CMA / ARV
- ARV (median comp)
- $233,733
- List price
- $209,500
- Delta
- -10.37%
- 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 |
|---|---|---|---|---|---|---|---|
| 3716 Dildock St | 0.22mi | 3/1.0 (+1) | 1,008 (+2%) | 8mo | $134,900 | $134 | 75 |
| 3826 Spence St | 0.42mi | 2/1.0 | 1,008 (+2%) | 10mo | $90,000 | $89 | 69 |
| 3703 Dunbar St | 0.62mi | 2/1.0 | 978 (-1%) | 6mo | $120,000 | $123 | 65 |
| 2332 Poplar St | 0.40mi | 3/2.0 (+1) | 1,036 (+5%) | 2mo | $249,900 | $241 | 63 |
| 3512 S Harwood St | 0.19mi | 2/1.0 | 840 (-15%) | 4mo | $90,000 | $107 | 62 |
| 2429 Romine Ave | 0.15mi | 2/2.0 | 864 (-13%) | 12mo | $200,000 | $231 | 58 |
| 2700 Tanner St | 0.33mi | 3/2.0 (+1) | 1,054 (+7%) | 8mo | $170,000 | $161 | 58 |
| 2726 Carpenter Ave | 0.68mi | 3/1.0 (+1) | 1,008 (+2%) | 6mo | $119,000 | $118 | 55 |
| 2912 Warren Ave | 0.56mi | 2/1.5 | 1,122 (+14%) | 0mo | $125,000 | $111 | 49 |
| 3111 Mcdermott Ave | 0.72mi | 3/2.0 (+1) | 1,043 (+6%) | 4mo | $226,000 | $217 | 45 |
| 3515 Meadow St | 0.68mi | 3/2.0 (+1) | 1,120 (+13%) | 1mo | $240,000 | $214 | 36 |
| 2506 Southland St | 0.73mi | 3/2.0 (+1) | 1,080 (+9%) | 8mo | $185,000 | $171 | 35 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
0.79% appreciation · 7.19% rent growth · sell at horizon
- IRR
- -1.7%
- Equity multiple
- 0.91×
- Total profit
- $-5,182
- Equity at exit
- $69,231
- IRR
- 5.8%
- Equity multiple
- 1.76×
- Total profit
- $44,425
- Equity at exit
- $90,257
Cash invested: $58,660 (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
ZIP-level market 75215
- Home prices YoY
- 0.3%
- Rents YoY
- 7.2%
- Active inventory
- 247
- Price-to-rent
- 11.5×
Monthly cashflow live
- Estimated rent
- $1,512 high interval (Pro) →
- Mortgage (P&I)
- −$1,099
- Tax from tax record
- −$222 /mo · $2,665/yr
- Insurance
- −$87
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$318
- Net cashflow
- $-213
Break-even live
Sensitivity live
| Price | -10% $-95 | -5% $-154 | +0% $-213 | +5% $-273 | +10% $-332 |
|---|---|---|---|---|---|
| Rent | -10% $-333 | -5% $-273 | +0% $-213 | +5% $-154 | +10% $-94 |
| Rate | -1.0pp $-108 | -0.5pp $-160 | base $-213 | +0.5pp $-268 | +1.0pp $-323 |
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
- $52,375
- Closing costs
- $6,285
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3501 Latimer St Dallas, TX | 2.0 | 1.0 | 1008 | $1,095 | $1.09 | 4d | 1 | 0.18mi |
| 2545 Metropolitan Ave Dallas, TX | 3.0 | 1.0 | 936 | $1,750 | $1.87 | 1d | 1 | 0.21mi |
| 3711 Guaranty St Dallas, TX | 3.0 | 1.0 | 984 | $1,800 | $1.83 | 16d | 1 | 0.27mi |
| 1723 Eugene St Unit 2 Dallas, TX | 1.0 | 1.0 | 756 | $1,250 | $1.65 | 45d | 1 | 0.37mi |
| 4024 Myrtle St Dallas, TX | 3.0 | 2.0 | 1106 | $1,595 | $1.44 | 6d | 1 | 0.50mi |
| 1630 Poplar St Dallas, TX | 2.0 | 1.0 | 903 | $1,400 | $1.55 | 26d | 1 | 0.52mi |
| 1628 Poplar St Dallas, TX | 2.0 | 1.0 | 903 | $1,400 | $1.55 | 45d | 1 | 0.53mi |
| 1724 Pear St Unit 1 Dallas, TX | 2.0 | 1.0 | 605 | $875 | $1.45 | 45d | 1 | 0.57mi |
| 2513 Southland St Dallas, TX | 2.0 | 1.0 | 1010 | $1,399 | $1.39 | 22d | 1 | 0.69mi |
| 2513 Southland St Dallas, TX | 2.0 | 1.0 | 1010 | $1,299 | $1.29 | 4d | 1 | 0.69mi |
| 2561 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,390 | $1.59 | 8d | 1 | 0.75mi |
| 2563 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,240 | $1.42 | 17d | 1 | 0.75mi |
| 2603 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,385 | $1.58 | 45d | 1 | 0.75mi |
| 2615 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,280 | $1.46 | 17d | 1 | 0.76mi |
| 2627 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 876 | $1,280 | $1.46 | 45d | 1 | 0.76mi |
| 3907 Roberts Ave Dallas, TX | 3.0 | 1.0 | 908 | $1,395 | $1.54 | 16d | 1 | 0.76mi |
| 3408 Spring Ave Dallas, TX | 3.0 | 2.0 | 780 | $1,314 | $1.68 | 1d | 1 | 1.00mi |
| 3529 Herrling St Dallas, TX | 2.0 | 1.0 | 632 | $1,200 | $1.90 | 12d | 1 | 1.07mi |
| 4722 Meadow St Dallas, TX | 2.0–3.0 | 2.0 | 1107 | $1,275 | $1.15 | 13d | 4 | 1.11mi |
| 2829 Oakdale St Dallas, TX | 3.0 | 2.0 | 1028 | $1,814 | $1.76 | 1d | 1 | 1.14mi |
| 2711 Cross St Dallas, TX | 2.0 | 1.0 | 700 | $1,249 | $1.78 | 1d | 1 | 1.17mi |
| 3639 Pine St Dallas, TX | 3.0 | 2.0 | 1090 | $1,490 | $1.37 | 15d | 1 | 1.18mi |
| 2408 Meyers St Unit 204 Dallas, TX | 2.0 | 1.0 | 700 | $770 | $1.10 | 15d | 1 | 1.20mi |
| 2020 S Ervay St Dallas, TX | 2.0 | 1.0–2.0 | 821 | $2,325 | $2.83 | 1d | 56 | 1.22mi |
| 2016 S Ervay St Unit A1 Dallas, TX | 1.0 | 1.0 | 660 | $1,449 | $2.20 | 45d | 1 | 1.22mi |
| 2016 S Ervay St Unit A2 Dallas, TX | 1.0 | 1.0 | 760 | $1,600 | $2.11 | 45d | 1 | 1.22mi |
| 2016 S Ervay St Unit B1 Dallas, TX | 2.0 | 2.0 | 1102 | $2,225 | $2.02 | 45d | 1 | 1.22mi |
| 2642 Anderson St Dallas, TX | 2.0 | 1.0 | 820 | $1,150 | $1.40 | 26d | 1 | 1.23mi |
| 2010 S Cesar Chavez Blvd Dallas, TX | 1.0 | 1.0 | 791 | $1,047 | $1.32 | 45d | 1 | 1.23mi |
| 2007 S Ervay St Dallas, TX | 1.0 | 1.0 | 1510 | $2,295 | $1.52 | 6d | 2 | 1.27mi |
| 2007 S Ervay St Dallas, TX | 1.0 | 1.0 | 1510 | $2,295 | $1.52 | 9d | 2 | 1.27mi |
| 1812 Hickory St Dallas, TX | 1.0–2.0 | 1.0–2.0 | 825 | $2,261 | $2.74 | 45d | 19 | 1.29mi |
| 3526 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 1113 | $1,795 | $1.61 | 26d | 1 | 1.31mi |
| 3526 Elsie Faye Heggins St Dallas, TX | 3.0 | 2.0 | 1113 | $1,795 | $1.61 | 9d | 1 | 1.31mi |
| 2216 Dyson St Dallas, TX | 3.0 | 2.0 | 1056 | $2,100 | $1.99 | 26d | 1 | 1.38mi |
| 3627 Sidney St Dallas, TX | 3.0 | 2.0 | 1090 | $1,600 | $1.47 | 1d | 1 | 1.39mi |
| 1919 S Akard St Dallas, TX | 1.0–2.0 | 1.0–2.0 | 965 | $2,054 | $2.13 | 1d | 8 | 1.40mi |
| 1804 Gould St Unit 8 Dallas, TX | 1.0 | 1.0 | 525 | $1,250 | $2.38 | 12d | 1 | 1.41mi |
| 1807 Gould St Dallas, TX | 1.0 | 1.0 | 685 | $949 | $1.39 | 45d | 1 | 1.43mi |
| 948 Corinth St Unit 6 Dallas, TX | 2.0 | 2.0 | 1013 | $1,625 | $1.60 | 16d | 1 | 1.43mi |
Listing history 38 events
-
2026-06-21days on market $209,500 Active 171 DOM
-
2026-06-18days on market $209,500 Active 168 DOM
-
2026-06-17days on market $209,500 Active 167 DOM
-
2026-06-16days on market $209,500 Active 166 DOM
-
2026-06-15days on market $209,500 Active 165 DOM
-
2026-06-13days on market $209,500 Active 163 DOM
-
2026-06-09days on market $209,500 Active 159 DOM
-
2026-06-08days on market $209,500 Active 158 DOM
-
2026-06-07days on market $209,500 Active 157 DOM
-
2026-06-04days on market $209,500 Active 154 DOM
-
2026-06-03days on market $209,500 Active 153 DOM
-
2026-06-02days on market $209,500 Active 152 DOM
-
2026-06-02days on market $209,500 Active 151 DOM
-
2026-05-31days on market $209,500 Active 150 DOM
-
2026-05-11status Active 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2026-05-07historical Active Option Contract 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2026-04-23price $209,500 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2026-03-11price $210,000 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2026-02-04price $220,000 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2026-01-01$230,000 Active 998-char remark
Show marketing remark (998 chars)
Completely renovated in 2023, this 3 bedroom, 2 full bathroom single story home offers modern updates with classic charm. The interior was fully gutted and rebuilt with updated roof, HVAC, plumbing, electrical, and windows, plus foundation repair for added peace of mind. Inside, the open floor plan creates an easy flow between living, dining, and kitchen spaces. The kitchen features quartz countertops, a newly installed stainless steel refrigerator, and a range installed during the renovation. Luxury vinyl plank flooring runs throughout the home, offering durability and a clean modern look. The primary suite includes a walk-in closet and private ensuite bath with tile flooring and tub-shower combination. The second full bathroom also includes a tub-shower combination. Outside, enjoy a front porch, backyard patio, and a large fenced yard with chain link fencing. Just around the block from the Park South Family YMCA, you can easily enjoy its amenities and get involved in the community.
-
2025-06-23historical $1,695
-
2025-06-13price $1,695
-
2025-06-09$1,800
-
2025-06-08historical $1,800
-
2025-05-28$1,800
-
2025-05-28historical $1,795
-
2025-05-05$1,795
-
2025-05-05historical $1,795
-
2025-05-01historical $1,795
-
2025-05-01$1,795
-
2025-04-17$1,795
-
2025-04-17historical $1,795
-
2025-03-05$1,795
-
2024-03-28historical $1,795
-
2024-03-13price $1,795
-
2024-01-12price $1,895
-
2024-01-04$1,900
-
1995-03-01soldstatus
ⓘ 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
- $2,665 · $222/mo
- Projected year-2 tax
- $3,834 · $319/mo
- Expected delta
- +$1,168/yr (+$97/mo · 43.8%)
ⓘ 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 · 24 d/yr by 30 yrs out
- Wind 6/10 Major 27% 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
- $18,147
- − Mortgage interest
- −$11,735
- − Property taxes
- −$2,665
- − Insurance
- −$1,048
- − Repairs & maintenance
- −$1,452
- − Management
- −$1,452
- − Depreciation
- −$6,095
- Taxable loss
- −$6,299
- Est. tax savings @ 24.0%
- +$1,512
- After-tax cash flow
- $-1,049/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
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)
- 18,895
- Household income
- $45,557
- Rent vs Own
- Severe rent burden
- 1464.0
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
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- Black 59% Hispanic / Latino 25% White 11% Two or more races 10%
- Hispanic origin (detail)
- Mexican 21%
- Common ancestry
- Italian 1% Hispanic 1%
- Foreign-born
- 16% · Canada
- Languages at home
- 74% English-only · Spanish 26%
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
- ▲ 0.79%
- Current HPI
- 224.2955
- Rent YoY
- ▲ 7.19%
- 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
+10926.3% since first listed24 events — show timeline
- 2026-05-11 Relisted — NTREIS
- 2026-05-07 Contingent — NTREIS
- 2026-04-23 Price Changed $209,500 NTREIS
- 2026-03-11 Price Changed $210,000 NTREIS
- 2026-02-04 Price Changed $220,000 NTREIS
- 2026-01-01 Listed $230,000 NTREIS
- 2025-06-23 Rental Removed $1,695 SHOWMOJO
- 2025-06-13 Price Changed $1,695 SHOWMOJO
- 2025-06-09 Listed for Rent $1,800 SHOWMOJO
- 2025-06-08 Rental Removed $1,800 NTREIS
- 2025-05-28 Listed for Rent $1,800 NTREIS
- 2025-05-28 Rental Removed $1,795 SHOWMOJO
- 2025-05-05 Listed for Rent $1,795 SHOWMOJO
- 2025-05-05 Rental Removed $1,795 SHOWMOJO2
- 2025-05-01 Rental Removed $1,795 SHOWMOJO
- 2025-05-01 Listed for Rent $1,795 SHOWMOJO2
- 2025-04-17 Listed for Rent $1,795 SHOWMOJO
- 2025-04-17 Rental Removed $1,795 APPFOLIO
- 2025-03-05 Listed for Rent $1,795 APPFOLIO
- 2024-03-28 Rental Removed $1,795 APPFOLIO
- 2024-03-13 Price Changed $1,795 APPFOLIO
- 2024-01-12 Price Changed $1,895 APPFOLIO
- 2024-01-04 Listed for Rent $1,900 APPFOLIO
- 1995-03-01 Sold (Public Records) — Public Records
Property tax history
+9.0%/yrLatest (2025): $2,665 · +40.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…