CashFlowRE
Sign in Sign up
407 Baker St
C+ Composite 62.07
Why this score? — see what drove the C+ 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 +19.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.5/10.0
  • DSCR +6.2/10.0
  • Schools +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$163,200

407 Baker St · Lindale, TX 75771
3 bd · 2.0 ba · 2,054 sqft · SingleFamily public records · 64 Days on market
Built 1938 $79/sqft · 43% below area Est $288k · 43% under

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

Listing remarks MLS

This shaded 3-bedroom 2-bath one-story home is in the center of Lindale in a quiet area in the popular Lindale school district. This family-style home has a generous living room and a chef's delight of a kitchen. It does need some cosmetic work to bring it back to life.

Key facts

  • One story home
  • Generous living room
  • Quiet area

Tags

ONE STORY HOMEGENEROUS LIVING ROOMCHEF'S DELIGHT KITCHENQUIET AREALINDALE SCHOOL DISTRICT

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 3-bed/2.0-bath single-family listed at $163k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $163k).
  • Recommended offer: $153k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 3.3% in Lindale — 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 79/100 on livability (#52 in TX, #2,100 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Lindale ISD (town): math 71% / reading 66% proficiency, ranked #20 of 826 in TX (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 633 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 595 units permitted in Smith County in 2024 (45 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 $5k of value loss. Plan a longer hold.
  • Smith County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 4y ago; this cycle's ask has dropped $41k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,408 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.15%
Cap rate
7.67%
Cash-on-cash
4.93%
DSCR
1.22
GRM
7.3

CMA / ARV

ARV (median comp)
$287,717
List price
$163,200
Delta
-43.28%
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
205 N Henry St 0.48mi 3/2.0 2,160 (+5%) 2mo $289,000 $134 67
6060 Freedom Dr 0.36mi 4/3.0 (+1) 2,034 (-1%) 10mo $278,990 $137 64
216 Helen Dr 0.52mi 3/2.0 2,227 (+8%) 1mo $299,900 $135 61
997 Mallard Dr 0.49mi 4/2.5 (+1) 2,153 (+5%) 2mo $413,300 $192 60
202 N Henry St 0.49mi 3/2.0 1,949 (-5%) 12mo $229,900 $118 59
6081 Freedom Dr 0.36mi 4/3.0 (+1) 2,168 (+6%) 10mo $294,990 $136 56
252 Heritage Ct 0.69mi 4/2.0 (+1) 2,072 (+1%) 12mo $349,000 $168 52
408 Wendy St 0.51mi 4/3.0 (+1) 1,921 (-6%) 6mo $219,999 $115 51
6089 Freedom Dr 0.36mi 4/3.0 (+1) 2,290 (+12%) 9mo $304,990 $133 47
994 Mallard 0.45mi 4/3.0 (+1) 2,308 (+12%) 14mo $468,500 $203 38
1005 Karen Dr 0.65mi 4/2.0 (+1) 1,792 (-13%) 12mo $249,900 $139 34
228 Heritage Ct 0.60mi 4/3.0 (+1) 2,356 (+15%) 12mo $428,000 $182 29

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

Projected returns pro-forma

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

5-year hold
IRR
-8.6%
Equity multiple
0.69×
Total profit
$-14,367
Equity at exit
$24,334
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$3,399
Equity at exit
$14,111

Cash invested: $45,696 (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 75771

Home prices YoY
-30.6%
Active inventory
633
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,871 medium interval (Pro) →
Mortgage (P&I)
$856
Tax from tax record
$367 /mo · $4,400/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$188

Break-even live

Break-even rent $1,634
Max offer price $163,200
Occupancy floor 85%

Sensitivity live

Price -10% $280 -5% $234 +0% $188 +5% $141 +10% $95
Rent -10% $40 -5% $114 +0% $188 +5% $262 +10% $335
Rate -1.0pp $270 -0.5pp $229 base $188 +0.5pp $145 +1.0pp $102

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
$40,800
Closing costs
$4,896
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
400 Baker St Lindale, TX 3.0 2.0 1660 $1,875 $1.13 21d 1 0.08mi
1111 E Park Lindale, TX 4.0 2.0 1800 $2,175 $1.21 14d 1 0.61mi
414 Asher Lindale, TX 4.0 2.0 1876 $2,250 $1.20 21d 1 1.01mi

Listing history 50 events

  1. 2026-06-19
    days on market $163,200 Active 64 DOM
  2. 2026-06-18
    days on market $163,200 Active 63 DOM
  3. 2026-06-17
    days on market $163,200 Active 62 DOM
  4. 2026-06-16
    days on market $163,200 Active 61 DOM
  5. 2026-06-15
    days on market $163,200 Active 60 DOM
  6. 2026-06-14
    days on market $163,200 Active 58 DOM
  7. 2026-06-13
    days on market $163,200 Active 57 DOM
  8. 2026-06-10
    days on market $163,200 Active 55 DOM
  9. 2026-06-09
    days on market $163,200 Active 54 DOM
  10. 2026-06-08
    days on market $163,200 Active 53 DOM
  11. 2026-06-07
    days on market $163,200 Active 52 DOM
  12. 2026-06-03
    days on market $163,200 Active 48 DOM
  13. 2026-06-02
    days on market $163,200 Active 47 DOM
  14. 2026-06-01
    days on market $163,200 Active 46 DOM
  15. 2026-05-31
    pricedays on market $163,200 Active 45 DOM
  16. 2026-05-30
    days on market $204,000 Active 44 DOM
  17. 2026-05-04
    status Active 270-char remark
    Show marketing remark (270 chars)

    This shaded 3-bedroom 2-bath one-story home is in the center of Lindale in a quiet area in the popular Lindale school district. This family-style home has a generous living room and a chef's delight of a kitchen. It does need some cosmetic work to bring it back to life.

  18. 2026-05-01
    status Pending 270-char remark
    Show marketing remark (270 chars)

    This shaded 3-bedroom 2-bath one-story home is in the center of Lindale in a quiet area in the popular Lindale school district. This family-style home has a generous living room and a chef's delight of a kitchen. It does need some cosmetic work to bring it back to life.

  19. 2026-04-14
    listed $204,000 Active 270-char remark
    Show marketing remark (270 chars)

    This shaded 3-bedroom 2-bath one-story home is in the center of Lindale in a quiet area in the popular Lindale school district. This family-style home has a generous living room and a chef's delight of a kitchen. It does need some cosmetic work to bring it back to life.

  20. 2024-03-18
    soldstatus
  21. 2024-03-15
    soldstatus Closed 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  22. 2024-03-15
    soldstatus Closed
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  23. 2024-03-12
    soldstatus Closed
  24. 2024-02-18
    status Pending 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  25. 2024-02-11
    historical
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  26. 2024-02-11
    historical Active Option Contract 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  27. 2024-01-09
    price $239,900 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  28. 2024-01-09
    price $239,900
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  29. 2024-01-09
    price $239,900
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  30. 2023-11-08
    price $249,900 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  31. 2023-11-08
    price $249,900
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  32. 2023-11-08
    price $249,900
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  33. 2023-09-29
    listed $269,900 Active
  34. 2023-09-27
    listed $269,900 Active 998-char remark
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  35. 2023-09-27
    listed $269,900 Active
    Show marketing remark (998 chars)

    Amazing location in Lindale area, offering convenient access to Tyler, Shreveport, and Dallas. You will instantly fall in love with the spacious family room, complete with a woodburning fireplace and a discreet blade fan. Recent updates include fresh paint, new flooring, and updated HVAC system. The large lot boasts a generous 21'x16' back patio and a handy storage unit, while the four spacious bedrooms offer ample closet space. Kitchen features plenty of cabinets, including a hidden cabinet for kitchen appliances, and new appliances, complemented by a large pantry for all your culinary needs. The primary bedroom, separated from the secondary bedrooms, boasts a walk-in closet, and the master bath features a full linen closet and a makeup vanity with a bench, providing the perfect retreat at the end of the day. Installed new wood fence on front facing portion along house, install large gate and single gate . Owner is a Licensed agent in Texas. Some rooms have been virtually staged.

  36. 2023-04-27
    soldstatus
  37. 2023-04-26
    soldstatus Closed
  38. 2023-04-26
    soldstatus
  39. 2023-04-10
    status Pending
  40. 2023-03-23
    historical Active Option Contract
  41. 2023-03-23
    listed $165,000
  42. 2023-03-06
    status Active
  43. 2023-02-16
    historical Active Option Contract
  44. 2023-02-01
    price $165,000
  45. 2022-12-20
    status Active
  46. 2022-12-20
    historical Active Kick-Out
  47. 2022-12-09
    status Pending
  48. 2022-11-28
    historical Active Option Contract
  49. 2022-11-22
    price $175,000
  50. 2022-11-11
    listed $185,000 Active

ⓘ 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
$4,400 · $367/mo
Projected year-2 tax
$4,400 · $367/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% 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
$22,453
− Mortgage interest
−$9,142
− Property taxes
−$4,400
− Insurance
−$816
− Repairs & maintenance
−$1,796
− Management
−$1,796
− Depreciation
−$4,748
Taxable loss
−$245
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$59
After-tax cash flow
$2,310/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
Lindale ISD
NCES district ID
4827510
Math proficiency
71% ▼ -2.00%
Reading proficiency
66% ▲ 4.00%
Median HH income
$57,325
Composite
58.85/100
National rank
#974
State rank
#20 of 826 in TX

Livability — Lindale

Score
79/100
State rank
#52
US rank
#2100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lindale, TX
County
Smith County · 180,570 people
City population
21,238
Metro
Tyler, TX
Population (ZIP)
21,238
Household income
$93,462
Rent vs Own
21.7% rent · 78.3% own
Severe rent burden
166.0

Population outlook (Smith County) Hauer SSP2

Today (2025)
248,890 people
By 2030
261,665 · +5.1%
By 2040
286,114 · +15.0%
By 2050
308,006 · +23.8%
By 2075
354,171 · +42.3%
By 2100
372,828 · +49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 9% Two or more races 6% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 1%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Smith

2024 margin
Solid R (+45.1) · D 27.0% · R 72.1%
2008→2024 swing
-5.6pp toward R · 2008: -39.5pp · 2024: -45.1pp
All cycles
2024: R+45.1 2020: R+39.4 2016: R+43.9 2012: R+46.9 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.40%
Current HPI
200.187
Rent YoY
Metro
Tyler, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+10.3% since first listed
35 events — show timeline
  • 2026-05-04 Relisted GTAR
  • 2026-05-01 Pending GTAR
  • 2026-04-14 Listed $204,000 GTAR
  • 2024-03-18 Sold (Public Records) Public Records
  • 2024-03-15 Sold (MLS) LAAR
  • 2024-03-15 Sold (MLS) NTREIS
  • 2024-03-12 Sold (MLS) GTAR
  • 2024-02-18 Pending NTREIS
  • 2024-02-11 Delisted GTAR
  • 2024-02-11 Contingent NTREIS
  • 2024-01-09 Price Changed $239,900 NTREIS
  • 2024-01-09 Price Changed $239,900 LAAR
  • 2024-01-09 Price Changed $239,900 GTAR
  • 2023-11-08 Price Changed $249,900 NTREIS
  • 2023-11-08 Price Changed $249,900 LAAR
  • 2023-11-08 Price Changed $249,900 GTAR
  • 2023-09-29 Listed $269,900 GTAR
  • 2023-09-27 Listed $269,900 LAAR
  • 2023-09-27 Listed $269,900 NTREIS
  • 2023-04-27 Sold (Public Records) Public Records
  • 2023-04-26 Sold (MLS) GTAR
  • 2023-04-26 Sold (MLS) NTREIS
  • 2023-04-10 Pending NTREIS
  • 2023-03-23 Contingent NTREIS
  • 2023-03-23 Listed $165,000 GTAR
  • 2023-03-06 Relisted NTREIS
  • 2023-02-16 Contingent NTREIS
  • 2023-02-01 Price Changed $165,000 NTREIS
  • 2022-12-20 Relisted NTREIS
  • 2022-12-20 Contingent NTREIS
  • 2022-12-09 Pending NTREIS
  • 2022-11-28 Contingent NTREIS
  • 2022-11-22 Price Changed $175,000 NTREIS
  • 2022-11-11 Listed $185,000 NTREIS
  • 1999-11-17 Sold (Public Records) Public Records

Property tax history

+7.5%/yr

Latest (2024): $4,400 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…