CashFlowRE
Sign in Sign up
324 Meadow View Ln
D- Composite 39.64
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 +14.1/15.0
  • Cash flow +8.0/30.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$255,000

324 Meadow View Ln · Anna, TX 75409
3 bd · 2.0 ba · 1,467 sqft · SingleFamily public records · 37 Days on market
Built 2012 7,405 sqft lot $174/sqft · 15% below area Est $299k · 15% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming new property listing located at 324 Meadow View Ln in Anna. This 1,467 sq. ft. single-story brick home features three bedrooms and two bathrooms. The interior offers a spacious living area that opens directly into an eat-in kitchen, providing a functional and seamless layout for everyday living. Additionally, the property boasts a large fenced backyard complete with a covered patio, making it an ideal space for both relaxation and entertaining.

Key facts

  • Spacious living area
  • Covered patio
  • Eat-in kitchen

Tags

SINGLE-STORY BRICK HOMESPACIOUS LIVING AREAEAT-IN KITCHENLARGE FENCED BACKYARDCOVERED PATIO

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Entry level: First floor
  • Construction: Brick construction; Built in 2012; Composition roof; Slab foundation
  • Exterior features: Covered patio; Patio; Deck

Interior

  • Kitchen: Dishwasher; Disposal; Microwave
  • Bedrooms: 3 bedrooms (all on the first level)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Separate shower; Window treatments / coverings; Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $255k.

Deal economics

  • At list price, monthly cash flow is $-257 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (17.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (17.1% below list).
  • Recommended offer: $210k (17.8% below list) — sets the bar for cash-flow.
  • Cap rate 5.1% vs local median 3.6% in Anna — 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 75/100 on livability (#127 in TX, #3,880 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F.
  • Anna ISD (rural): math 44% / reading 41% proficiency, ranked #271 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Joe K Bryant El (math 45% / reading 38%, grade F, #1,437 of 4,322 statewide, top 34%, 626 students, 53% FRL); Anna Middle (math 39% / reading 37%, grade F, #717 of 1,662 statewide, top 44%, 1,089 students, 51% FRL).
  • Market conditions: Rents soft (-1.9%/yr); 1199 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,194 units permitted in Collin County in 2024 (3,988 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.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($247k) 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $209,647 (17.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.83%
Cap rate
5.08%
Cash-on-cash
-4.31%
DSCR
0.81
GRM
10.1

CMA / ARV

ARV (median comp)
$299,141
List price
$255,000
Delta
-14.76%
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
216 Meadow Ridge Dr 0.17mi 3/2.0 1,481 (+1%) 2mo $264,900 $179 89
2809 Mitchell Ln 0.44mi 3/2.0 1,479 (+1%) 4mo $219,900 $149 75
2509 Margaret Ln 0.31mi 3/2.0 1,601 (+9%) 3mo $239,500 $150 68
209 Emma Dr 0.25mi 3/2.0 1,647 (+12%) 4mo $275,000 $167 64
117 Tennyson St 0.40mi 4/2.0 (+1) 1,621 (+10%) 3mo $280,000 $173 57
1020 Calhoun Dr 0.47mi 3/2.0 1,647 (+12%) 2mo $298,000 $181 56
2410 Lupton St 0.63mi 4/2.0 (+1) 1,587 (+8%) 0mo $285,000 $180 52
106 Magnolia St 0.48mi 3/2.0 1,288 (-12%) 7mo $259,000 $201 51
132 Bowen St 0.72mi 3/2.0 1,619 (+10%) 1mo $287,400 $178 48
209 Oriole Dr 0.52mi 4/2.0 (+1) 1,663 (+13%) 3mo $280,000 $168 46
106 Aaron St 0.55mi 4/2.0 (+1) 1,656 (+13%) 8mo $290,000 $175 41
145 Collin St 0.71mi 4/2.0 (+1) 1,656 (+13%) 5mo $279,000 $168 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-27.3%
Equity multiple
0.11×
Total profit
$-63,731
Equity at exit
$38,021
10-year hold
IRR
-43.3%
Equity multiple
-0.40×
Total profit
$-99,941
Equity at exit
$22,048

Cash invested: $71,400 (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 75409

Home prices YoY
-20.1%
Rents YoY
-1.9%
Active inventory
1199
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,113 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$482 /mo · $5,787/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$-257

Break-even live

Break-even rent $2,438
Max offer price $209,647
Occupancy floor

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
$63,750
Closing costs
$7,650
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
317 Meadow View Ln Anna, TX 4.0 2.0 1684 $2,000 $1.19 44d 1 0.04mi
216 Meadow Ridge Dr Anna, TX 3.0 2.0 1481 $1,875 $1.27 44d 1 0.16mi
209 Meadow View Ln Anna, TX 3.0 2.0 1651 $2,100 $1.27 24d 1 0.18mi
216 Emma Dr Anna, TX 4.0 2.0 1811 $2,000 $1.10 44d 1 0.20mi
2108 Erlinda Dr Anna, TX 3.0 2.0 1637 $1,950 $1.19 24d 1 0.20mi
2020 Jeanine Dr Anna, TX 4.0 2.0 1811 $1,895 $1.05 2d 1 0.22mi
2012 Erlinda Dr Anna, TX 4.0 2.0 1811 $1,950 $1.08 2d 1 0.26mi
104 Meadow View Ln Anna, TX 3.0 2.0 1402 $1,899 $1.35 6d 1 0.26mi
613 Emerson Dr Anna, TX 4.0 2.0 1801 $2,050 $1.14 24d 1 0.28mi
316 Zimmet Dr Anna, TX 3.0 2.0 1649 $2,095 $1.27 5d 1 0.32mi
316 Zimmet Dr Anna, TX 3.0 2.0 1649 $2,095 $1.27 7d 1 0.32mi
629 Harbor Oaks Dr Anna, TX 3.0 2.0 1620 $2,100 $1.30 44d 1 0.34mi
2113 Emma Ct Anna, TX 4.0 2.0 1801 $2,100 $1.17 24d 1 0.34mi
804 Emerson Dr Anna, TX 3.0 2.0 1640 $3,300 $2.01 44d 1 0.34mi
313 Zimmet Dr Anna, TX 3.0 2.0 1649 $1,895 $1.15 44d 1 0.35mi
2513 Melanie Dr Anna, TX 4.0 2.0 1420 $1,875 $1.32 13d 1 0.36mi
1817 Atwood Dr Anna, TX 4.0 2.0 1801 $2,100 $1.17 44d 1 0.38mi
112 Woodland St Anna, TX 4.0 2.0 1587 $2,149 $1.35 3d 1 0.39mi
311 Charleston Dr Anna, TX 3.0 2.0 1648 $1,850 $1.12 24d 1 0.39mi
1913 McKee Ct Anna, TX 3.0 2.0 1620 $1,999 $1.23 24d 1 0.42mi
311 Olivia Ln Anna, TX 3.0 2.0 1601 $1,899 $1.19 4d 1 0.44mi
909 Emerson Dr Anna, TX 3.0 2.0 1647 $2,085 $1.27 13d 1 0.44mi
1020 Calhoun Dr Anna, TX 3.0 2.0 1620 $2,100 $1.30 24d 1 0.44mi
925 Emerson Dr Anna, TX 3.0 2.0 1647 $2,050 $1.24 24d 1 0.46mi
929 Emerson Dr Anna, TX 3.0 2.0 1620 $1,995 $1.23 13d 1 0.47mi
2809 Mitchell Ln Anna, TX 3.0 2.0 1479 $2,100 $1.42 1d 1 0.47mi
2713 Dustin Trl Anna, TX 4.0 2.0 1658 $2,100 $1.27 1d 1 0.48mi
119 Magnolia St Anna, TX 3.0 2.0 1511 $1,900 $1.26 7d 1 0.48mi
109 Magnolia St Anna, TX 3.0 2.0 1510 $1,985 $1.31 2d 1 0.48mi
110 Magnolia St Anna, TX 3.0 2.0 1284 $1,800 $1.40 3d 1 0.51mi
2406 Fall Ct Anna, TX 4.0 2.0 1645 $1,900 $1.16 19d 1 0.52mi
231 Park Ave Anna, TX 4.0 2.0 1645 $2,150 $1.31 17d 1 0.53mi
216 Mill St Anna, TX 3.0 2.0 1597 $1,850 $1.16 17d 1 0.59mi
149 Lamont Rd Anna, TX 4.0 2.0 1656 $1,900 $1.15 24d 1 0.60mi
204 Lamont Rd Anna, TX 4.0 2.0 1678 $1,950 $1.16 44d 1 0.64mi
205 Briar Cv Anna, TX 3.0 2.0 1459 $1,825 $1.25 24d 1 0.72mi
205 Briar Cv Anna, TX 3.0 2.0 1429 $1,825 $1.28 7d 1 0.72mi
301 Indian Crk Anna, TX 3.0 2.0 1635 $1,695 $1.04 44d 1 0.73mi
228 Ryan St Anna, TX 3.0 2.0 1658 $1,950 $1.18 21d 1 0.78mi
125 Three Chimneys Ln Anna, TX 3.0 2.0 1391 $2,050 $1.47 3d 1 0.81mi

Listing history 16 events

  1. 2026-06-18
    days on market $255,000 Active 37 DOM
  2. 2026-06-17
    days on market $255,000 Active 36 DOM
  3. 2026-06-16
    days on market $255,000 Active 35 DOM
  4. 2026-06-15
    days on market $255,000 Active 34 DOM
  5. 2026-06-13
    days on market $255,000 Active 32 DOM
  6. 2026-06-13
    pricedays on market $255,000 Active 31 DOM
  7. 2026-06-09
    days on market $270,000 Active 28 DOM
  8. 2026-06-08
    days on market $270,000 Active 27 DOM
  9. 2026-06-07
    days on market $270,000 Active 26 DOM
  10. 2026-06-04
    days on market $270,000 Active 23 DOM
  11. 2026-06-03
    days on market $270,000 Active 22 DOM
  12. 2026-06-02
    days on market $270,000 Active 21 DOM
  13. 2026-06-01
    days on market $270,000 Active 20 DOM
  14. 2026-05-31
    days on market $270,000 Active 19 DOM
  15. 2026-05-12
    listed $285,000 Active 457-char remark
  16. 2026-04-22
    soldstatus

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

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$5,787 · $482/mo
Projected year-2 tax
$5,787 · $482/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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 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
$25,352
− Mortgage interest
−$14,284
− Property taxes
−$5,787
− Insurance
−$1,275
− Repairs & maintenance
−$2,028
− Management
−$2,028
− Depreciation
−$7,418
Taxable loss
−$7,468
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,792
After-tax cash flow
$-1,288/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
Anna ISD
NCES district ID
4808340
Math proficiency
44% ▼ -9.00%
Reading proficiency
41% ▼ -4.00%
Median HH income
$67,456
Composite
38.26/100
National rank
#4241
State rank
#271 of 826 in TX

Livability — Anna

Score
75/100
State rank
#127
US rank
#3880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anna, TX
County
Collin County · 1,159,394 people
City population
27,131
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
27,131
Household income
$104,814
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
454.0

Population outlook (Collin County) Hauer SSP2

Today (2025)
1,210,074 people
By 2030
1,358,201 · +12.2%
By 2040
1,654,061 · +36.7%
By 2050
1,937,359 · +60.1%
By 2075
2,567,039 · +112.1%
By 2100
2,952,048 · +144.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 61% Hispanic / Latino 20% Black 15% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 16% Puerto Rican 1%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 18% French/Haitian/Cajun 2%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.99%
Current HPI
235.0945
Rent YoY
▼ -1.92%
Metro
Dallas-Fort Worth-Arlington, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-10.5% since first listed
4 events — show timeline
  • 2026-06-12 Price Changed $255,000 HARMLS
  • 2026-05-26 Price Changed $270,000 HARMLS
  • 2026-05-12 Listed $285,000 HARMLS
  • 2026-04-22 Sold (Public Records) Public Records

Property tax history

+18.7%/yr

Latest (2025): $5,787 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…