310 Revolution Dr · Venus, TX 76084

$313,900

3 bd · 2.5 ba · 1,626 sqft · SingleFamily · 5 Days on market

Built 2025 6,159 sqft lot $193/sqft · at area comps Est $324k · at est. $39/mo HOA · 2% of rent ↓ 2% since listing

---

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 +9.0/15.0
• Appreciation +8.7/10.0
• Cash flow +7.2/30.0
• Livability +3.5/5.0
• Rent growth +3.1/5.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• 1% rule +2.2/10.0
• DSCR +1.4/10.0

Listing remarks

This stunning two-story home combines modern style, functional design, and a prime location within the highly sought-after Patriot Estates community. Offering three spacious bedrooms, two-and-a-half bathrooms, and a two-car garage, the Colorado floor plan features an open layout that effortlessly connects the kitchen, dining area, and family room—perfect for both daily living and entertaining. The bright dining room is filled with natural light from a large window and sits just off the chef-ready kitchen, creating a warm and inviting space for family meals or get-togethers. Designed with today’s homeowner in mind, this home includes energy-efficient appliances, stylish upgrades,

Key facts

• Open layout
• Two story home
• Chef ready kitchen

Tags

• TWO STORY HOME
• OPEN LAYOUT
• CHEF READY KITCHEN
• FULLY FENCED BACKYARD
• LARGE GREEN SPACE
• PRIVATE SPLASH PAD

Property features AI

Finance

• Other: Community amenities include park, playground, pool, and sidewalks; Subdivision: Patriot Estates; Directions available from Dallas and Fort Worth
• Financial info: Financing options: Cash, Conventional, FHA, USDA, VA
• HOA & community: Mandatory HOA with annual fee; HOA covers grounds maintenance and management; HOA managed by Legacy Southwest Property Management

Exterior

• Parking: Attached garage with two garage spaces; Garage faces front with single 2-car door; Driveway; Covered parking for two
• Security: Prewired security; Smoke detector(s); Carbon monoxide detector(s)
• Utilities: City water; City sewer; Individual water meter; Individual gas meter; Natural gas available; Electricity available; Cable available; Community mailbox; Curbs and sidewalks
• Home design: Single family residence; Two-story home; New construction (incomplete, 2025)
• Construction: Brick and siding exterior; Composition shingle roof; Slab foundation; Year built 2025 (new construction - incomplete)
• Exterior features: Wood privacy fencing in backyard; Fenced backyard

Interior

• Kitchen: Granite/Granite-type countertops; Kitchen island; Breakfast bar; Built-in cabinets; Pantry; Water line to refrigerator; Plumbed for gas in kitchen; Dishwasher; Gas range; Microwave; Refrigerator; Disposal; Ice maker
• Bedrooms: Three bedrooms total; Primary bedroom upstairs with ensuite bath and walk-in closet; Two additional bedrooms upstairs
• Flooring: Carpet; Laminate
• Bathrooms: Two full bathrooms; One half bathroom
• Heating & cooling: Central heat (natural gas); Central electric air conditioning; Ceiling fans
• Interior features: Open floorplan; Granite counters; Pantry; Cable TV available; High speed internet available; Wired for data; Prewired security with smoke and carbon monoxide detectors
• Laundry & utility: Utility room; Washer hookup; Electric dryer hookup; Tankless water heater; Gas water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $314k.

Deal economics

• At list price, monthly cash flow is $-427 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $252k (19.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (28.2% below list).
• Recommended offer: $226k (28.2% below list) — sets the bar for 1% rule.
• Cap rate 4.7% vs local median 3.0% in Venus — 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 70/100 on livability (#356 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
• Venus ISD (town): math 25% / reading 32% proficiency, ranked #646 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Venus El (math 27% / reading 30%, grade F, #2,706 of 4,322 statewide, top 63%, 658 students, 82% FRL); Venus Middle (math 20% / reading 32%, grade F, #1,222 of 1,662 statewide, top 74%, 491 students, 80% FRL); Venus H S (math 32% / reading 35%, grade F, #1,011 of 1,632 statewide, top 63%, 725 students, 76% FRL) — zoned schools average 79% FRL vs 60% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+2.4%/yr); 427 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,152 units permitted in Johnson County in 2024 (76 in 5+ unit buildings).

Forward outlook

• In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (7.3% local appreciation)).
• Johnson County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts 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.

Recommended offer $225,526 (28.2% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 0.72% ✗
• Cap rate: 4.66%
• Cash-on-cash: -5.82%
• DSCR: 0.74
• GRM: 11.6

CMA / ARV

• ARV (median comp): $324,399
• List price: $313,900
• Delta: -5.09%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
311 Patton Ln	0.04mi	3/2.0	1,658 (+2%)	1mo	$325,900	$197	92
223 Patton Ln	0.12mi	3/2.0	1,658 (+2%)	1mo	$325,900	$197	88
126 Patrick Henry Dr	0.21mi	3/2.0	1,606 (-1%)	2mo	$324,890	$202	84
104 John Laurens Dr	0.14mi	4/2.0 (+1)	1,553 (-4%)	2mo	$289,990	$187	77
128 Patrick Henry Dr	0.22mi	4/2.0 (+1)	1,553 (-4%)	0mo	$314,890	$203	75
134 Yorktown Ct	0.46mi	3/2.0	1,605 (-1%)	1mo	$275,000	$171	74
303 Patton Ln	0.06mi	4/2.0 (+1)	1,784 (+10%)	1mo	$329,900	$185	73
136 Kennedy Dr	0.62mi	3/2.0	1,597 (-2%)	1mo	$270,000	$169	66
319 Julian Davis Dr	0.70mi	3/2.0	1,658 (+2%)	2mo	$320,900	$194	61
523 Bennie Leonard St	0.55mi	4/2.0 (+1)	1,690 (+4%)	2mo	$279,000	$165	59
321 Julian Davis Dr	0.69mi	4/2.0 (+1)	1,784 (+10%)	2mo	$329,900	$185	43
502 Monroe Jackson St	0.71mi	4/2.0 (+1)	1,791 (+10%)	2mo	$274,000	$153	42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.32% appreciation · 2.39% rent growth · sell at horizon

5-year hold

• IRR: 13.8%
• Equity multiple: 1.99×
• Total profit: $87,332
• Equity at exit: $224,131

10-year hold

• IRR: 13.8%
• Equity multiple: 4.08×
• Total profit: $271,013
• Equity at exit: $431,869

Cash invested: $87,892 (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 →

ZIP-level market 76084

• Home prices YoY: 2.1%
• Rents YoY: 2.4%
• Active inventory: 427
• Price-to-rent: 11.6×

Monthly cashflow live

• Estimated rent: $2,255 high
• Mortgage (P&I): −$1,646
• Tax est. 1.5%: −$392 /mo · $4,708/yr
• Insurance: −$131
• HOA: −$39
• Vacancy / Maint / Mgmt: −$474
• Net cashflow: $-427

Break-even live

Break-even rent $2,795

Max offer price $252,165

Occupancy floor —

Sensitivity live

Price	-10% $-210	-5% $-318	+0% $-427	+5% $-535	+10% $-644
Rent	-10% $-605	-5% $-516	+0% $-427	+5% $-338	+10% $-248
Rate	-1.0pp $-269	-0.5pp $-347	base $-427	+0.5pp $-508	+1.0pp $-591

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: $78,475
• Closing costs: $9,417
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
315 Patton Ln Venus, TX	4.0	2.5	2173	$2,515	$1.16	4d	1	0.04mi
313 Patton Ln Venus, TX	4.0	2.0	1784	$2,355	$1.32	9d	1	0.05mi
201 John Laurens Dr Venus, TX	3.0–5.0	2.0–2.5	1975	$2,250	$1.14	0d	1	0.26mi
512 Albert Anthony St Venus, TX	3.0	2.0	1658	$1,990	$1.20	0d	1	0.35mi
512 Albert Anthony St Venus, TX	3.0	2.0	1658	$1,990	$1.20	23d	1	0.35mi
325 Condie Russell Ave Venus, TX	4.0	2.5	2189	$2,325	$1.06	14d	1	0.43mi
147 Sammy Fowler Ave Venus, TX	4.0	2.0	1690	$2,250	$1.33	0d	1	0.50mi
523 Bennie Leonard St Venus, TX	4.0	2.0	1690	$2,350	$1.39	0d	1	0.56mi
358 Condie Russell Ave Venus, TX	3.0	2.0	1658	$1,995	$1.20	3d	1	0.58mi
201 Julian Davis Dr Venus, TX	3.0	2.5	1626	$2,195	$1.35	21d	1	0.61mi
208 Julian Davis Dr Venus, TX	4.0	2.0	1784	$2,330	$1.31	13d	1	0.63mi
214 Julian Davis Dr Venus, TX	4.0	2.0	1784	$2,355	$1.32	45d	1	0.66mi
418 Watson Ct Venus, TX	3.0	2.0	1379	$2,210	$1.60	45d	1	0.70mi
120 Mt Vernon Ln Venus, TX	3.0	2.0	1661	$2,149	$1.29	45d	1	0.71mi
315 Julian Davis Dr Venus, TX	4.0	2.0	1784	$2,355	$1.32	0d	1	0.72mi
170 Kennedy Dr Venus, TX	4.0	2.0	1661	$2,300	$1.38	0d	1	0.72mi
427 Condie Russell Ave Venus, TX	3.0	2.0	1218	$1,965	$1.61	45d	1	0.72mi
131 Mt Vernon Ln Venus, TX	3.0	2.0	1652	$2,169	$1.31	23d	1	0.73mi
428 Condie Russell Ave Venus, TX	4.0	2.0	1784	$2,150	$1.21	26d	1	0.74mi
430 Gib Woodall Dr Venus, TX	3.0	2.0	1379	$2,000	$1.45	5d	1	0.74mi
101 Hancock St Venus, TX	3.0	2.5	1773	$1,929	$1.09	3d	1	0.75mi
501 Gib Woodall Dr Venus, TX	3.0	2.0	1218	$1,945	$1.60	45d	1	0.76mi
108 Rushmore Ln Venus, TX	4.0	2.0	1658	$1,969	$1.19	26d	1	0.85mi
112 Liberty Ln Venus, TX	4.0	2.0	1658	$2,309	$1.39	45d	1	1.00mi
135 Houston Pl Venus, TX	3.0	2.0	1590	$2,029	$1.28	0d	1	1.02mi
628 Blackland Dr Venus, TX	4.0	2.5	1483	$2,200	$1.48	0d	1	1.02mi
645 Blackland Dr Venus, TX	3.0	2.0	1361	$1,950	$1.43	45d	1	1.02mi
640-644 Wheatfield DR Venus, TX	4.0	2.0	1926	$2,100	$1.09	0d	1	1.05mi
656-660 Wheatfield DR Venus, TX	3.0	2.0	1301	$1,950	$1.50	0d	1	1.07mi
663 Wheatfield Dr Venus, TX	2.0	2.0	1274	$1,695	$1.33	0d	1	1.07mi
728 Fallow Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	17d	1	1.08mi
721 Harvest Moon Dr Venus, TX	2.0	1.5	1134	$1,595	$1.41	0d	1	1.08mi
705 Wheatfield Dr Venus, TX	2.0	1.5	1134	$1,500	$1.32	26d	1	1.09mi
645 Fallow Dr Venus, TX	3.0	2.0	1301	$1,950	$1.50	9d	1	1.09mi
720 Blackland Dr Venus, TX	4.0	2.5	1926	$2,200	$1.14	9d	1	1.10mi
601 Harvest Moon Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	45d	1	1.10mi
723 Wheatfield Dr Venus, TX	2.0	2.0	1274	$1,695	$1.33	45d	1	1.11mi
733 Wheatfield Dr Venus, TX	3.0	2.0	1347	$1,795	$1.33	26d	1	1.13mi
737 Wheatfield Dr Venus, TX	2.0	1.5	1134	$1,595	$1.41	26d	1	1.13mi
620-616 Harvest Moon Dr Venus, TX	3.0	2.0	1307	$1,950	$1.49	45d	1	1.14mi

HOA detail

• Monthly dues: $39 · $468/yr

Listing history 7 events

1. 2026-06-21
   days on market $313,900 Active 5 DOM
2. 2026-06-18
   days on market $313,900 Active 2 DOM
3. 2026-06-17
   pricedays on marketlisting id $313,900 Active 1 DOM
4. 2026-03-06
   price $307,900 1148-char remark
5. 2026-02-19
   status Active 1148-char remark
6. 2026-01-28
   status Pending 1148-char remark
7. 2026-01-22
   listed $319,900 Active 1148-char remark

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

Taxation est. · year 1

• Rental income: $27,063
• − Mortgage interest: −$17,583
• − Property taxes: −$4,708
• − Insurance: −$1,570
• − Repairs & maintenance: −$2,165
• − Management: −$2,165
• − HOA: −$468
• − Depreciation: −$9,132
• Taxable loss: −$10,728
• Est. tax savings @ 24.0%: +$2,575
• After-tax cash flow: $-2,545/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: Venus ISD
• NCES district ID: 4844010
• Math proficiency: 25% ▼ -15.00%
• Reading proficiency: 32% ▼ -2.00%
• Median HH income: $50,394
• Composite: 24.97/100
• National rank: #7563
• State rank: #646 of 826 in TX

Livability — Venus

• Score: 70/100
• State rank: #356
• US rank: #7724

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Venus, TX
• County: Johnson County · 147,987 people
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 14,097
• Household income: $102,115
• Rent vs Own: 12.2% rent · 87.8% own
• Severe rent burden: 70.0

Population outlook (Johnson County) Hauer SSP2

• Today (2025): 179,678 people
• By 2030: 189,208 · +5.3%
• By 2040: 207,261 · +15.4%
• By 2050: 223,064 · +24.1%
• By 2075: 259,979 · +44.7%
• By 2100: 275,395 · +53.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: White 52% Hispanic / Latino 30% Two or more races 24% Black 11% Asian 1%
• Hispanic origin (detail): Mexican 25% Puerto Rican 1%
• Common ancestry: Romanian 2% Lithuanian 1% Slovak 1%
• Foreign-born: 8% · Canada
• Languages at home: 78% English-only · Spanish 18% Arabic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Johnson

• 2024 margin: Solid R (+51.4) · D 23.9% · R 75.3%
• 2008→2024 swing: -3.9pp toward R · 2008: -47.5pp · 2024: -51.4pp
• All cycles: 2024: R+51.4 2020: R+53.0 2016: R+58.3 2012: R+55.6 2008: R+47.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 7.32%
• Current HPI: 355.74
• Rent YoY: ▲ 2.39%
• 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

-1.9% since first listed

6 events — show timeline

• 2026-06-16 Listed $313,900 NTREIS
• 2026-05-26 Listing Removed — NTREIS
• 2026-03-06 Price Changed $307,900 NTREIS
• 2026-02-19 Relisted — NTREIS
• 2026-01-28 Pending — NTREIS
• 2026-01-22 Listed $319,900 NTREIS