CashFlowRE
Sign in Sign up
1218 Sydney Ln
D Composite 43.99
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 +14.9/15.0
  • Cash flow +9.2/30.0
  • Condition / age +4.8/5.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • 1% rule +3.3/10.0
  • DSCR +2.6/10.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$328,000

1218 Sydney Ln · Seagoville, TX 75159
4 bd · 2.5 ba · 2,197 sqft · SingleFamily · 202 Days on market
Built 2025 Excellent condition 5,162 sqft lot $149/sqft · 16% below area Est $393k · 16% under $133/mo HOA · 5% of rent ↓ 20% since listing

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

Listing remarks MLS

** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

Key facts

  • Lush parks
  • Highly rated schools
  • Open-concept kitchen

Tags

HIGHLY RATED SCHOOLSLUSH PARKSOPEN-CONCEPT KITCHENPRIMARY SUITEWALK-IN CLOSETLUXURIOUS ENSUITE BATH

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $328k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-248 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $292k (11.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $272k (17.0% below list).
  • Recommended offer: $272k (17.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#319 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety D-.
  • 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: W A Martin El (math 41% / reading 32%, grade F, #1,883 of 4,322 statewide, top 44%, 644 students, 71% 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 62% FRL vs 41% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.9%/yr); 376 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 68d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 202 days — a 12% lower offer ($289k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $51k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $272,315 (17.0% 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 202 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.83%
Cap rate
5.38%
Cash-on-cash
-3.25%
DSCR
0.86
GRM
10.0

CMA / ARV

ARV (median comp)
$392,603
List price
$328,000
Delta
-16.46%
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
527 Lana Dr 0.02mi 4/2.5 2,197 (0%) 11mo $429,000 $195 90
515 Magellan Rd 0.14mi 4/2.5 2,197 (0%) 6mo $400,000 $182 89
432 Oceania Ln 0.12mi 4/2.5 2,197 (0%) 17mo $419,000 $191 80
507 Magellan Rd 0.12mi 4/2.5 2,253 (+2%) 16mo $427,000 $190 76
1218 Triton Dr 0.06mi 4/3.0 1,991 (-9%) 14mo $400,000 $201 68
1213 Sydney Ln 0.05mi 4/3.0 1,991 (-9%) 15mo $379,000 $190 68
414 Lana Dr 0.02mi 3/2.5 (-1) 1,965 (-11%) 11mo $467,000 $238 67
1219 Triton Dr 0.03mi 4/3.0 1,991 (-9%) 17mo $411,000 $206 67
415 Magellan Rd 0.08mi 4/3.0 1,991 (-9%) 16mo $400,000 $201 65
1217 Triton Dr 0.03mi 4/2.5 2,457 (+12%) 17mo $430,300 $175 65
407 Magellan Rd 0.09mi 4/3.0 1,991 (-9%) 16mo $403,000 $202 65
521 Lana Dr 0.15mi 4/2.5 2,457 (+12%) 16mo $446,000 $182 60

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
-25.3%
Equity multiple
0.16×
Total profit
$-76,831
Equity at exit
$48,906
10-year hold
IRR
-35.7%
Equity multiple
-0.28×
Total profit
$-117,621
Equity at exit
$28,359

Cash invested: $91,840 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
14 active
Months of supply
84.0 mo (1%/mo absorbed)
Median asking
$331,500 ($161/sqft)
Median days on market
51 d
This list price
43% of active listings are priced below it
ARV vs active asking
+10.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75159

Home prices YoY
-13.8%
Rents YoY
-2.9%
Active inventory
376
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,723 high interval (Pro) →
Mortgage (P&I)
$1,720
Tax est. 1.5%
$410 /mo · $4,920/yr
Insurance
$137
HOA
$133
Vacancy / Maint / Mgmt
$572
Net cashflow
$-248

Break-even live

Break-even rent $3,038
Max offer price $292,049
Occupancy floor

Sensitivity live

Price -10% $-22 -5% $-135 +0% $-248 +5% $-362 +10% $-475
Rent -10% $-464 -5% $-356 +0% $-248 +5% $-141 +10% $-33
Rate -1.0pp $-83 -0.5pp $-165 base $-248 +0.5pp $-333 +1.0pp $-420

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
$82,000
Closing costs
$9,840
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1219 Triton Dr Seagoville, TX 4.0 3.0 1991 $2,500 $1.26 71d 1 0.05mi
1204 Sydney Ln Seagoville, TX 4.0 2.5 2243 $2,550 $1.14 93d 1 0.05mi
433 Oceania Ln Seagoville, TX 3.0 2.0 2174 $2,450 $1.13 68d 1 0.15mi
312 Ball St Seagoville, TX 4.0 2.5 2040 $2,650 $1.30 93d 1 0.92mi
108 US HWY Seagoville, TX 2.0–3.0 2.0–2.5 1392 $2,700 $1.94 0d 41 1.06mi
517 Lana DR Seagoville, TX 4.0 2.5 2253 $2,500 $1.11 52d 1 1.20mi
507 Fly St Seagoville, TX 3.0 2.0 1530 $1,350 $0.88 27d 1 1.47mi

HOA detail $133/mo · $1,596/yr

Likely covers
gym

Listing history 22 events

  1. 2026-06-01
    days on market $328,000 Active 202 DOM
  2. 2026-05-31
    days on market $328,000 Active 201 DOM
  3. 2026-05-01
    status Active 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  4. 2026-04-30
    historical 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  5. 2026-04-10
    price $328,000 1476-char remark
    Show marketing remark (1476 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  6. 2026-04-07
    price $328,000 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  7. 2026-01-25
    price $329,000 1476-char remark
    Show marketing remark (1476 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  8. 2026-01-24
    price $329,000 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  9. 2025-11-12
    price $369,000 1476-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  10. 2025-11-12
    price $369,000 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  11. 2025-11-10
    status Active 1476-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  12. 2025-11-10
    price $379,000 1476-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  13. 2025-11-10
    listed $379,000 Active 1469-char remark
    Show marketing remark (1469 chars)

    ** 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage ** Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  14. 2025-05-14
    historical 1476-char remark
    Show marketing remark (1476 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  15. 2025-05-13
    price $412,000
  16. 2025-05-13
    historical
  17. 2025-05-07
    listed $409,000 Active 1476-char remark
    Show marketing remark (1476 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community found in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Robin plan showcases a well-designed 4-bedroom, 2.5-bath layout with 2,197 sq ft of living space. The open-concept kitchen and living areas provide seamless flow, perfect for gatherings and everyday living. The primary suite is located on the main level, featuring a walk-in closet and a luxurious ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation L-B, offering attractive exterior designs. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

  18. 2025-04-04
    price $409,000
  19. 2025-04-02
    listed $412,000 Active
  20. 2024-12-17
    historical
  21. 2024-12-17
    historical
  22. 2024-12-16
    listed $410,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,678
− Mortgage interest
−$18,373
− Property taxes
−$4,920
− Insurance
−$1,640
− Repairs & maintenance
−$2,614
− Management
−$2,614
− HOA
−$1,596
− Depreciation
−$9,542
Taxable loss
−$8,622
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,069
After-tax cash flow
$-912/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 · 6 photos

Excellent 95/100 None rehab

This single-family home is in excellent condition with modern finishes and a well-maintained exterior. It is located in a master-planned community with amenities like a lagoon and fitness center, making it an ideal investment property.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.
  • Both Painting exterior and interior walls — Fresh paint can make the home look more inviting and increase its value.
  • Both Landscaping and irrigation system — Improves curb appeal and adds value to the property.
  • Rental HVAC maintenance — Ensures the HVAC system is functioning properly and reduces maintenance costs for tenants.
F Composite school gradezoned avg 40/100

Zoned Schools

Elementary W A Martin El F TX #1,883/4,322 Nat'l #22,441/41,679 Middle Crandall Middle F TX #646/1,662 Nat'l #6,005/14,009 High Crandall H S F TX #713/1,632 Nat'l #7,439/17,239

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
B Composite livability gradescore 71/100

Livability — Seagoville

Score
71/100
State rank
#319
US rank
#7103

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seagoville, TX
County
Dallas County · 138,716 people
City population
23,456
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
23,456
Household income
$72,897
Rent vs Own
19.0% rent · 81.0% own
Severe rent burden
14% of renters

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 0.66)
Race & ethnicity
Hispanic / Latino 46% White 32% Two or more races 20% Black 17%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Romanian 1% Slovak 1% Italian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
63% English-only · Spanish 35%

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

Price history

-20.0% since first listed
20 events — show timeline
  • 2026-05-01 Relisted NTREIS
  • 2026-04-30 Listing Removed NTREIS
  • 2026-04-10 Price Changed $328,000 Zillow
  • 2026-04-07 Price Changed $328,000 NTREIS
  • 2026-01-25 Price Changed $329,000 Zillow
  • 2026-01-24 Price Changed $329,000 NTREIS
  • 2025-11-12 Price Changed $369,000 Zillow
  • 2025-11-12 Price Changed $369,000 NTREIS
  • 2025-11-10 Relisted Zillow
  • 2025-11-10 Price Changed $379,000 Zillow
  • 2025-11-10 Listed $379,000 NTREIS
  • 2025-05-14 Delisted Zillow
  • 2025-05-13 Price Changed $412,000 NTREIS
  • 2025-05-13 Listing Removed NTREIS
  • 2025-05-07 Listed $409,000 Zillow
  • 2025-04-04 Price Changed $409,000 NTREIS
  • 2025-04-02 Listed $412,000 NTREIS
  • 2024-12-17 Listing Removed NTREIS
  • 2024-12-17 Listing Removed NTREIS
  • 2024-12-16 Listed $410,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…