🏗️ New Construction
RANGER Plan · Crandall, 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 6/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 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).
- Cash flow +9.1/30.0
- ARV discount +7.5/15.0
- Condition / age +4.0/5.0
- Schools +3.6/10.0
- Livability +3.4/5.0
- 1% rule +2.8/10.0
- DSCR +2.5/10.0
- Rent growth +2.5/5.0
- Appreciation +0.0/10.0
$197,990
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
Key facts
- Hidden hinges
- 36 inch cabinets
- Listed 304 days
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $198k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-201 ($-2k/yr) — negative.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $198k).
- Recommended offer: $174k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 68/100 on livability (#507 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
- 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.
- Market conditions: 787 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 304 days — a 12% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→25/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 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- 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.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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
- 0.78% ✗
- Cap rate
- 5.36%
- Cash-on-cash
- -3.31%
- DSCR
- 0.85
- GRM
- 10.7
CMA / ARV
- ARV (median comp)
- $260,168
- List price
- $197,990
- Delta
- -23.90%
- 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 |
|---|---|---|---|---|---|---|---|
| 3346 Meadowleaf Rd | 0.66mi | 3/2.0 | 1,302 (+8%) | 1mo | $226,499 | $174 | 53 |
| 3133 Maplehurst Ave | 0.72mi | 3/2.0 | 1,302 (+8%) | 2mo | $208,199 | $160 | 49 |
| 3663 Longbranch Dr | 0.61mi | 3/2.0 | 1,302 (+8%) | 12mo | $218,979 | $168 | 46 |
| 3125 Maplehurst Ave | 0.74mi | 3/2.0 | 1,302 (+8%) | 6mo | $218,699 | $168 | 45 |
| 3341 Meadowleaf Rd | 0.67mi | 3/2.0 | 1,302 (+8%) | 11mo | $215,290 | $165 | 44 |
| 3330 Meadowleaf Rd | 0.70mi | 3/2.0 | 1,302 (+8%) | 10mo | $223,249 | $171 | 44 |
| 3512 Northwood Rd | 0.70mi | 3/2.0 | 1,260 (+4%) | 19mo | $239,499 | $190 | 42 |
| 1973 Ocelot St | 0.69mi | 3/2.0 | 1,354 (+12%) | 4mo | $215,000 | $159 | 42 |
| 3540 Northwood Rd | 0.64mi | 3/2.0 | 1,302 (+8%) | 16mo | $237,049 | $182 | 42 |
| 3535 Northwood Rd | 0.65mi | 3/2.0 | 1,302 (+8%) | 16mo | $239,499 | $184 | 41 |
| 3311 Meadowleaf Rd | 0.72mi | 3/2.0 | 1,302 (+8%) | 13mo | $208,392 | $160 | 40 |
| 3215 Kleinbrook Way | 0.73mi | 3/2.0 | 1,302 (+8%) | 19mo | $255,499 | $196 | 35 |
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
- IRR
- -21.8%
- Equity multiple
- 0.25×
- Total profit
- $-54,943
- Equity at exit
- $38,792
- IRR
- -15.6%
- Equity multiple
- 0.12×
- Total profit
- $-64,221
- Equity at exit
- $22,495
Cash invested: $72,847 (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 75114
- Home prices YoY
- -26.7%
- Active inventory
- 787
- Price-to-rent
- 8.2×
Monthly cashflow live
- Estimated rent
- $2,021 high interval (Pro) →
- Mortgage (P&I)
- −$1,364
- Tax est. 1.5%
- −$325 /mo · $3,903/yr
- Insurance
- −$108
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$424
- Net cashflow
- $-201
Break-even live
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
- $65,042
- Closing costs
- $7,805
- 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 23 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1322 Olivewood Pl Crandall, TX | 3.0 | 2.0 | 1458 | $2,100 | $1.44 | 7d | 1 | 0.84mi |
| 2505 Milne Ct Crandall, TX | 3.0 | 2.0 | 1450 | $2,500 | $1.72 | 18d | 1 | 0.91mi |
| 3324 Price Trl Crandall, TX | 3.0 | 2.0 | 1296 | $1,995 | $1.54 | 16d | 1 | 1.05mi |
| 2117 Ocelot St Crandall, TX | 3.0 | 2.0 | 1481 | $1,875 | $1.27 | 43d | 1 | 1.09mi |
| 2127 Ocelot St Crandall, TX | 3.0 | 2.0 | 1383 | $2,200 | $1.59 | 43d | 1 | 1.12mi |
| 4171 Silverstein St Crandall, TX | 3.0 | 2.0 | 1311 | $1,900 | $1.45 | 12d | 1 | 1.21mi |
| 2960 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $2,000 | $1.39 | 43d | 1 | 1.22mi |
| 2961 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1266 | $1,855 | $1.47 | 1d | 1 | 1.23mi |
| 3104 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1266 | $1,675 | $1.32 | 24d | 1 | 1.23mi |
| 4152 Silverstein St Crandall, TX | 3.0 | 2.0 | 1266 | $1,925 | $1.52 | 24d | 1 | 1.25mi |
| 3101 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1266 | $1,745 | $1.38 | 24d | 1 | 1.26mi |
| 3103 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1440 | $1,729 | $1.20 | 2d | 1 | 1.26mi |
| 2973 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $1,665 | $1.16 | 43d | 1 | 1.27mi |
| 3121 Helix Bay Dr Crandall, TX | 3.0 | 2.0 | 1440 | $1,675 | $1.16 | 43d | 1 | 1.29mi |
| 106 N 4th St Crandall, TX | 3.0 | 2.0 | 1200 | $2,000 | $1.67 | 43d | 1 | 1.30mi |
| 3352 Beckwith Way Crandall, TX | 3.0 | 2.0 | 1266 | $1,850 | $1.46 | 15d | 1 | 1.31mi |
| 2991 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1266 | $1,895 | $1.50 | 43d | 1 | 1.32mi |
| 505 S 5th St Crandall, TX | 3.0 | 2.0 | 1360 | $1,900 | $1.40 | 43d | 1 | 1.34mi |
| 2204 Boiling Springs Rd Crandall, TX | 3.0–4.0 | 2.0 | 1497 | $2,131 | $1.42 | 1d | 5 | 1.36mi |
| 204 Fox Run Crandall, TX | 3.0 | 1.5 | 1034 | $1,450 | $1.40 | 4d | 1 | 1.37mi |
| 3007 Wallace Wells Ct Crandall, TX | 3.0 | 2.0 | 1440 | $1,950 | $1.35 | 43d | 1 | 1.38mi |
| 3315 Beckwith Way Crandall, TX | 3.0 | 2.0 | 1440 | $1,685 | $1.17 | 43d | 1 | 1.43mi |
| 106 W Church St Crandall, TX | 2.0 | 1.0 | 984 | $1,500 | $1.52 | 20d | 1 | 1.49mi |
Listing history 16 events
-
2026-06-09days on market $197,990 Active 304 DOM
-
2026-06-08days on market $197,990 Active 303 DOM
-
2026-06-07days on market $197,990 Active 302 DOM
-
2026-06-04days on market $197,990 Active 299 DOM
-
2026-06-03days on market $197,990 Active 298 DOM
-
2026-06-02days on market $197,990 Active 297 DOM
-
2026-06-01days on market $197,990 Active 296 DOM
-
2026-05-31days on market $197,990 Active 295 DOM
-
2026-05-12price $197,990 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2026-04-04price $196,990 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2026-02-17price $195,490 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2026-01-09price $194,490 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2026-01-06price $194,990 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2026-01-03price $194,490 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2025-09-02price $193,990 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
-
2025-08-09$191,990 Active 1517-char remark
Show marketing remark (1517 chars)
Step into the 1206 Ranger COTTAGE SERIES floorplan! This charming Cottage Style home plan seamlessly blends elegance and practicality, perfect for a variety of family needs. The exterior of this home showcases custom architectural details with beautifully designed siding elevations, giving it a timeless and inviting curb appeal. A welcoming covered front porch leads you to the raised-panel fiberglass insulated front door, with decorative door options available to further enhance the entrance. Upon entering, you're greeted by a bright and airy foyer that opens into the heart of the home. The kitchen is a true highlight, featuring 36" cabinets with hidden hinges for a sleek look, stainless-steel appliances for a modern touch, and durable wood plank laminate floors. The thoughtfully designed layout includes a built-in sink, dishwasher, and a spacious walk-in pantry, ensuring plenty of storage and easy organization for everyday living. The spacious primary bedroom serves as the perfect retreat, offering an adjoining bathroom that includes a vanity with a non-framed mirror and a walk-in closet for added convenience. This cozy yet practical design helps you start and end your day with ease, offering a serene space to relax. The primary bathroom is equipped with everything you need for comfort and functionality. The home is finished with laminate wood plank flooring throughout the first floor, while the second floor (if applicable) features plush ½" carpet. Additionally, this plan o
ⓘ 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 6/10 Major
- Heat 7/10 Severe 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
- $24,254
- − Mortgage interest
- −$14,573
- − Property taxes
- −$3,903
- − Insurance
- −$1,301
- − Repairs & maintenance
- −$1,940
- − Management
- −$1,940
- − Depreciation
- −$7,569
- Taxable loss
- −$6,972
- Est. tax savings @ 24.0%
- +$1,673
- After-tax cash flow
- $-741/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 · 4 photos
This single-family home in Crandall, TX, is in good condition with a good exterior and interior. It has a good curb appeal and is ready for minor cosmetic improvements to enhance its value.
Value-add opportunities
- Both Paint the exterior siding — A fresh coat of paint can enhance curb appeal and increase the home's value.
- Both Landscaping improvements — Well-maintained landscaping can improve curb appeal and attract potential buyers or renters.
- Both Replace or clean gutters — Clean gutters can prevent water damage and improve the home's overall appearance.
Renovation cost estimate screening
Value-add ROI direction
- Both Paint the exterior siding — A fresh coat of paint can enhance curb appeal and increase the home's value. ↑
- Both Landscaping improvements — Well-maintained landscaping can improve curb appeal and attract potential buyers or renters. ↑
- Both Replace or clean gutters — Clean gutters can prevent water damage and improve the home's overall appearance. ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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 — Crandall
- Score
- 68/100
- State rank
- #507
- US rank
- #10022
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Kaufman County · 122,338 people
- City population
- 9,333
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 9,333
- Household income
- $88,013
- Rent vs Own
- Severe rent burden
- 33.0
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
+3.1% since first listed8 events — show timeline
- 2026-05-12 Price Changed $197,990 Zillow
- 2026-04-04 Price Changed $196,990 Zillow
- 2026-02-17 Price Changed $195,490 Zillow
- 2026-01-09 Price Changed $194,490 Zillow
- 2026-01-06 Price Changed $194,990 Zillow
- 2026-01-03 Price Changed $194,490 Zillow
- 2025-09-02 Price Changed $193,990 Zillow
- 2025-08-09 Listed $191,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…