CashFlowRE
Sign in Sign up
1627 Cattle Drive Ln
F Composite 34.55
Why this score? — see what drove the F 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 +9.3/30.0
  • ARV discount +7.2/15.0
  • 1% rule +4.4/10.0
  • Schools +3.6/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,000

1627 Cattle Drive Ln · Heartland, TX 75114
3 bd · 2.0 ba · 1,276 sqft · Land public records · 150 Days on market
Built 2024 4,617 sqft lot $164/sqft · at area comps Est $208k · at est. $42/mo HOA · 2% of rent

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

Listing remarks MLS

This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

Key facts

  • Walk-in closet
  • Primary suite
  • Single story home

Tags

SINGLE STORY HOMEMAIN LIVING SPACEKITCHEN AND DINING AREAPRIMARY SUITEWALK-IN CLOSETKITCHEN APPLIANCES INCLUDED

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 land listed at $209k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $182k (13.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (5.6% below list).
  • Recommended offer: $182k (13.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Nola Kathryn Wilson El (math 40% / reading 45%, grade F, #1,313 of 4,322 statewide, top 31%, 596 students, 59% FRL); Crandall Middle (math 38% / reading 42%, grade F, #646 of 1,662 statewide, top 40%, 983 students, 60% FRL); Crandall H S (math 33% / reading 53%, grade F, #713 of 1,632 statewide, top 44%, 1,707 students, 56% FRL) — zoned schools average 58% FRL vs 41% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 802 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $6k 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 150 days — a 12% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask is 10618% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
Recommended offer $181,775 (13.0% 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 150 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.94%
Cap rate
5.41%
Cash-on-cash
-3.16%
DSCR
0.86
GRM
8.8

CMA / ARV

ARV (median comp)
$207,531
List price
$209,000
Delta
0.71%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-21.5%
Equity multiple
0.26×
Total profit
$-43,487
Equity at exit
$31,163
10-year hold
IRR
-14.8%
Equity multiple
0.15×
Total profit
$-49,715
Equity at exit
$18,071

Cash invested: $58,520 (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 75114

Home prices YoY
-26.7%
Active inventory
802
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,974 high interval (Pro) →
Mortgage (P&I)
$1,096
Tax from tax record
$488 /mo · $5,858/yr
Insurance
$87
HOA
$42
Vacancy / Maint / Mgmt
$414
Net cashflow
$-154

Break-even live

Break-even rent $2,169
Max offer price $181,775
Occupancy floor

Sensitivity live

Price -10% $-36 -5% $-95 +0% $-154 +5% $-213 +10% $-272
Rent -10% $-310 -5% $-232 +0% $-154 +5% $-76 +10% $2
Rate -1.0pp $-49 -0.5pp $-101 base $-154 +0.5pp $-208 +1.0pp $-263

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$52,250
Closing costs
$6,270
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
1930 Wild Orchard Ln Crandall, TX 3.0 2.0 1411 $1,865 $1.32 45d 1 0.11mi
1507 Trick Riding Way Crandall, TX 4.0 2.0 1850 $1,900 $1.03 26d 1 0.11mi
1507 Trick Riding Way Crandall, TX 4.0 2.0 1850 $1,900 $1.03 1d 1 0.11mi
2908 Hearts Trl Crandall, TX 3.0 3.0 1266 $1,750 $1.38 45d 1 0.16mi
1209 Kings Pl Crandall, TX 3.0 2.0 1356 $1,975 $1.46 3d 1 0.26mi
1789 Courage Crk Crandall, TX 4.0 2.0 1667 $1,739 $1.04 5d 1 0.29mi
1793 Courage Crk Crandall, TX 4.0 2.0 1667 $1,769 $1.06 1d 1 0.30mi
1799 Courage Crk Crandall, TX 3.0 2.0 1260 $1,800 $1.43 45d 1 0.32mi
1609 Duke Dr Crandall, TX 2.0–4.0 2.0–2.5 1614 $2,242 $1.39 0d 1 0.33mi
2311 Alcantara Ave Crandall, TX 3.0 2.0 1220 $1,740 $1.43 1d 1 0.36mi
2511 Cornado Way Crandall, TX 3.0 2.0 1239 $1,799 $1.45 26d 1 0.40mi
2504 Cornado Way Crandall, TX 3.0 2.0 1440 $1,799 $1.25 45d 1 0.40mi
2603 Khaju Grv Crandall, TX 3.0 2.0 1266 $1,699 $1.34 5d 1 0.43mi
3072 Wallace Wells Ct Crandall, TX 3.0 2.0 1017 $1,500 $1.47 26d 1 0.53mi
2294 Great Belt Blvd Crandall, TX 3.0 2.0 1266 $1,815 $1.43 26d 1 0.54mi
2510 Flight Trl Crandall, TX 4.0 2.0 1667 $1,845 $1.11 26d 1 0.55mi
2302 Great Belt Blvd Crandall, TX 3.0 2.0 1266 $1,650 $1.30 5d 1 0.56mi
2306 Great Belt Blvd Crandall, TX 3.0 2.0 1266 $1,695 $1.34 45d 1 0.58mi
2513 Flight Trl Crandall, TX 4.0 2.0 1707 $1,825 $1.07 26d 1 0.58mi
2409 Fleming Dr Crandall, TX 4.0 2.0 1667 $1,845 $1.11 26d 1 0.58mi
2521 Flight Trl Crandall, TX 4.0 2.0 1707 $1,825 $1.07 26d 1 0.60mi
2746 Bronte Blvd Crandall, TX 4.0 2.0 1707 $1,825 $1.07 26d 1 0.63mi
2739 Bronte Blvd Crandall, TX 4.0 2.0 1707 $1,825 $1.07 26d 1 0.64mi
2745 Bronte Blvd Crandall, TX 4.0 2.0 1667 $1,845 $1.11 26d 1 0.66mi
2624 Bartlett St Crandall, TX 4.0 2.0 1707 $1,825 $1.07 26d 1 0.67mi
3315 Beckwith Way Crandall, TX 3.0 2.0 1440 $1,685 $1.17 45d 1 0.75mi
3007 Wallace Wells Ct Crandall, TX 3.0 2.0 1440 $1,950 $1.35 45d 1 0.78mi
4001 Fairmont Ln Forney, TX 4.0 2.0 1545 $2,000 $1.29 45d 1 0.83mi
2991 Wallace Wells Ct Crandall, TX 3.0 2.0 1266 $1,895 $1.50 45d 1 0.84mi
2826 Hudson Dr Crandall, TX 3.0 2.0 1639 $2,400 $1.46 8d 1 0.86mi
4002 Bighorn Dr Forney, TX 3.0 2.0 1365 $2,120 $1.55 4d 1 0.89mi
3121 Helix Bay Dr Crandall, TX 3.0 2.0 1440 $1,675 $1.16 45d 1 0.89mi
2973 Wallace Wells Ct Crandall, TX 3.0 2.0 1440 $1,665 $1.16 45d 1 0.90mi
3352 Beckwith Way Crandall, TX 3.0 2.0 1266 $1,750 $1.38 1d 1 0.90mi
3103 Helix Bay Dr Crandall, TX 3.0 2.0 1440 $1,729 $1.20 5d 1 0.94mi
2961 Wallace Wells Ct Crandall, TX 3.0 2.0 1266 $1,855 $1.47 4d 1 0.94mi
3101 Helix Bay Dr Crandall, TX 3.0 2.0 1266 $1,745 $1.38 26d 1 0.94mi
2960 Wallace Wells Ct Crandall, TX 3.0 2.0 1440 $2,000 $1.39 45d 1 0.95mi
3104 Helix Bay Dr Crandall, TX 3.0 2.0 1266 $1,675 $1.32 26d 1 0.96mi
2127 Ocelot St Crandall, TX 3.0 2.0 1383 $2,200 $1.59 45d 1 1.07mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 30 events

  1. 2026-06-21
    days on market $209,000 Active 150 DOM
  2. 2026-06-18
    days on market $209,000 Active 147 DOM
  3. 2026-06-17
    days on market $209,000 Active 146 DOM
  4. 2026-06-16
    days on market $209,000 Active 145 DOM
  5. 2026-06-15
    days on market $209,000 Active 144 DOM
  6. 2026-06-13
    days on market $209,000 Active 142 DOM
  7. 2026-06-09
    days on market $209,000 Active 138 DOM
  8. 2026-06-08
    days on market $209,000 Active 137 DOM
  9. 2026-06-07
    days on market $209,000 Active 136 DOM
  10. 2026-06-04
    days on market $209,000 Active 133 DOM
  11. 2026-06-03
    days on market $209,000 Active 132 DOM
  12. 2026-06-02
    days on market $209,000 Active 131 DOM
  13. 2026-06-01
    days on market $209,000 Active 130 DOM
  14. 2026-05-31
    days on market $209,000 Active 129 DOM
  15. 2026-03-18
    listed $1,950
  16. 2026-03-14
    price $210,000 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  17. 2026-03-14
    status Active 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  18. 2026-02-28
    price $215,000 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  19. 2026-02-10
    price $218,000 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  20. 2026-01-22
    status Active 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  21. 2026-01-22
    historical 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  22. 2026-01-21
    listed $220,000 Active 786-char remark
    Show marketing remark (786 chars)

    This inviting single-story home offers a smart, comfortable layout designed for easy everyday living. The main living space flows seamlessly into the kitchen and dining area, creating an open, welcoming atmosphere perfect for relaxing or entertaining. The primary suite is privately tucked away, offering a peaceful retreat with its own bathroom and a spacious walk-in closet. Two additional bedrooms provide flexible options for family, guests, or a home office. Adding even more value, all kitchen appliances are included—refrigerator, range, microwave, and dishwasher—along with the washer and dryer, making this home truly move-in ready. With a functional design, great flow, and thoughtful inclusions, this home is ready for its next owner to settle in and enjoy.

  23. 2024-08-19
    soldstatus Closed 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  24. 2024-07-13
    status Pending 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  25. 2024-07-11
    price $206,999 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  26. 2024-07-11
    status Active 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  27. 2024-07-04
    status Pending 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  28. 2024-07-01
    price $204,999 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  29. 2024-07-01
    price $206,999 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

  30. 2024-06-24
    listed $211,999 Active 532-char remark
    Show marketing remark (532 chars)

    LENNAR Cottage Collection at Eastland- Windhaven II Floorplan - This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner’s suite, which features a walk-in closet and full bathroom. THIS IS COMPLETE JULY 2024! Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

ⓘ 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
$5,858 · $488/mo
Projected year-2 tax
$5,858 · $488/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,683
− Mortgage interest
−$11,707
− Property taxes
−$5,858
− Insurance
−$1,045
− Repairs & maintenance
−$1,895
− Management
−$1,895
− HOA
−$504
− Depreciation
−$6,080
Taxable loss
−$5,300
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,272
After-tax cash flow
$-577/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
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 — Heartland

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Heartland, TX
County
Kaufman County · 122,338 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
9,333
Household income
$88,013
Rent vs Own
12.7% rent · 87.3% 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

Price history

-99.1% since first listed
16 events — show timeline
  • 2026-03-18 Listed for Rent $1,950 NTREIS
  • 2026-03-14 Price Changed $210,000 NTREIS
  • 2026-03-14 Relisted NTREIS
  • 2026-02-28 Price Changed $215,000 NTREIS
  • 2026-02-10 Price Changed $218,000 NTREIS
  • 2026-01-22 Relisted NTREIS
  • 2026-01-22 Listing Removed NTREIS
  • 2026-01-21 Listed $220,000 NTREIS
  • 2024-08-19 Sold (MLS) NTREIS
  • 2024-07-13 Pending NTREIS
  • 2024-07-11 Price Changed $206,999 NTREIS
  • 2024-07-11 Relisted NTREIS
  • 2024-07-04 Pending NTREIS
  • 2024-07-01 Price Changed $204,999 NTREIS
  • 2024-07-01 Price Changed $206,999 NTREIS
  • 2024-06-24 Listed $211,999 NTREIS

Property tax history

+311.8%/yr

Latest (2025): $5,858 · +311.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…