4060 Random Cir · Garland, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- Cash flow +12.8/30.0
- 1% rule +5.5/10.0
- DSCR +3.8/10.0
- Livability +3.7/5.0
- Schools +2.9/10.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$219,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
Key facts
- Convenient access
- Shopping
- Schools
Tags
Property features AI
Finance
- HOA & community: No homeowner association
Exterior
- Parking: Attached 2-car garage (approx. 22' wide x 20' deep, 8' height); Garage access from alley
- Utilities: City water; City sewer; Not in a municipal utility district
- Home design: Single-family residence; One-story; Built in 1972; Residential property
- Construction: Year built: 1972
- Exterior features: Lot under 0.5 acre (about 0.229 acres); Subdivision: Greenbrook Estates; Alley access
Interior
- Kitchen: Dishwasher; Gas range
- Bedrooms: Primary bedroom on main level with walk-in closet (approx. 10 x 12); Bedroom on main level (approx. 11 x 11); Bedroom on main level (approx. 8 x 10); Bedroom on main level (approx. 8 x 10)
- Bathrooms: 2 full bathrooms; 1 half bathroom
- Interior features: Vaulted ceilings; Cable TV available; High-speed internet available; One living area; One dining area; Total rooms: 5; Fireplace in family room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $219k.
Deal economics
- At list price, monthly cash flow is $-20 ($-242/yr) — negative.
- To cash-flow at today's rent, offer at most $215k (1.6% below list).
- Meets the 1% rule at list price ($2k rent vs $219k).
- Recommended offer: $215k (1.6% below list) — sets the bar for cash-flow.
- Cap rate 6.2% vs local median 3.5% in Garland — 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 74/100 on livability (#165 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A-; Watch: amenities C-, schools D+, health & safety F.
- Garland ISD (suburban): math 27% / reading 37% proficiency, ranked #553 of 826 in TX (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents flat; 361 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
- This rent runs 36% of the median local income ($77k/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 $7k of value loss. Plan a longer hold.
- Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 25 days — a 2% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Watch-outs: property tax is 3.3% of price.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.05% ✓
- Cap rate
- 6.18%
- Cash-on-cash
- -0.40%
- DSCR
- 0.98
- GRM
- 7.9
CMA / ARV
- ARV (on-the-fly)
- $338,744
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4210 Mayflower Dr | 0.07mi | 4/2.5 | 1,997 (-5%) | 8mo | $315,000 | $158 | 82 |
| 4329 Mayflower Dr | 0.30mi | 4/2.0 | 2,141 (+2%) | 2mo | $255,000 | $119 | 80 |
| 1305 Willow Way | 0.42mi | 4/2.0 | 2,102 (-0%) | 6mo | $339,000 | $161 | 74 |
| 1230 Briar Hollow Ln | 0.49mi | 4/2.5 | 2,127 (+1%) | 7mo | $300,000 | $141 | 69 |
| 4138 Mayflower Dr | 0.03mi | 3/2.0 (-1) | 1,837 (-13%) | 2mo | $299,999 | $163 | 69 |
| 3910 Larkin Ln | 0.50mi | 3/2.0 (-1) | 1,985 (-6%) | 1mo | $279,500 | $141 | 59 |
| 4114 Hartford Dr | 0.45mi | 4/2.0 | 1,856 (-12%) | 3mo | $275,000 | $148 | 55 |
| 434 Jamestown Dr | 0.53mi | 3/2.0 (-1) | 1,958 (-7%) | 3mo | $319,500 | $163 | 54 |
| 114 Drake Ln | 0.59mi | 4/2.0 | 1,901 (-10%) | 3mo | $329,990 | $174 | 52 |
| 1110 Gardengate Cir | 0.54mi | 3/2.0 (-1) | 1,875 (-11%) | 4mo | $339,000 | $181 | 47 |
| 709 Colonial Dr | 0.64mi | 3/2.0 (-1) | 1,889 (-10%) | 1mo | $314,500 | $166 | 45 |
| 4613 Redwood Dr | 0.57mi | 3/2.0 (-1) | 1,853 (-12%) | 7mo | $235,000 | $127 | 40 |
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 · 0.47% rent growth · sell at horizon
- IRR
- -20.3%
- Equity multiple
- 0.31×
- Total profit
- $-42,256
- Equity at exit
- $32,654
- IRR
- -22.1%
- Equity multiple
- 0.02×
- Total profit
- $-59,801
- Equity at exit
- $18,935
Cash invested: $61,320 (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
ZIP-level market 75043
- Home prices YoY
- -33.4%
- Rents YoY
- 0.5%
- Active inventory
- 361
- Price-to-rent
- 7.9×
Monthly cashflow live
- Estimated rent
- $2,303 high interval (Pro) →
- Mortgage (P&I)
- −$1,148
- Tax from tax record
- −$600 /mo · $7,199/yr
- Insurance
- −$91
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$484
- Net cashflow
- $-20
Break-even live
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
- $54,750
- Closing costs
- $6,570
- 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 29 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 610 Apache Dr Garland, TX | 3.0 | 2.0 | 1857 | $2,600 | $1.40 | 24d | 1 | 0.07mi |
| 4222 Foliage Dr Garland, TX | 3.0 | 2.0 | 1404 | $2,500 | $1.78 | 24d | 1 | 0.19mi |
| 402 Nickens Rd Garland, TX | 4.0 | 2.0 | 1594 | $2,200 | $1.38 | 7d | 1 | 0.31mi |
| 4426 Mint Dr Garland, TX | 3.0 | 2.0 | 1857 | $2,270 | $1.22 | 7d | 1 | 0.35mi |
| 1617 Dakota Dr Garland, TX | 3.0 | 2.0 | 1840 | $2,250 | $1.22 | 1d | 1 | 0.40mi |
| 4253 Hartford Dr Garland, TX | 4.0 | 2.0 | 1664 | $2,000 | $1.20 | 13d | 1 | 0.43mi |
| 706 Jamestown Dr Garland, TX | 3.0 | 2.0 | 1674 | $2,599 | $1.55 | 7d | 1 | 0.50mi |
| 3817 Commonwealth Dr Garland, TX | 3.0 | 2.0 | 1502 | $2,195 | $1.46 | 24d | 1 | 0.54mi |
| 3921 Amy Ave Garland, TX | 4.0 | 3.5 | 2836 | $8,750 | $3.09 | 21d | 1 | 0.57mi |
| 3921 Amy Ave Unit 1019496P Garland, TX | 4.0 | 3.5 | 2830 | $14,696 | $5.19 | 43d | 1 | 0.57mi |
| 4702 Grovetree Ln Garland, TX | 4.0 | 2.0 | 1873 | $2,000 | $1.07 | 7d | 1 | 0.58mi |
| 4430 Brightwood Dr Garland, TX | 3.0 | 2.0 | 1712 | $2,300 | $1.34 | 43d | 1 | 0.61mi |
| 4266 Duck Creek Dr Garland, TX | 2.0–4.0 | 2.0 | 1135 | $1,850 | $1.63 | 43d | 1 | 0.63mi |
| 4902 Stagecoach Ln Garland, TX | 4.0 | 2.0 | 1771 | $2,200 | $1.24 | 43d | 1 | 0.75mi |
| 1403 Carriage Ln Garland, TX | 4.0 | 3.0 | 2644 | $2,975 | $1.13 | 43d | 1 | 0.77mi |
| 5101 Longhorn Trl Garland, TX | 4.0 | 2.0 | 1568 | $2,350 | $1.50 | 43d | 1 | 0.88mi |
| 1105 Chimneyrock Trl Garland, TX | 4.0 | 2.5 | 2471 | $2,600 | $1.05 | 7d | 1 | 0.96mi |
| 1022 Wendell Way Garland, TX | 3.0 | 2.0 | 1500 | $1,995 | $1.33 | 43d | 1 | 1.01mi |
| 5106 Woodmeadow Dr Garland, TX | 3.0 | 2.0 | 1650 | $2,000 | $1.21 | 14d | 1 | 1.08mi |
| 5106 Woodmeadow Dr Garland, TX | 3.0 | 2.0 | 1650 | $2,000 | $1.21 | 43d | 1 | 1.08mi |
| 4805 Prairie Aster Dr Garland, TX | 4.0 | 3.0 | 2559 | $3,200 | $1.25 | 1d | 1 | 1.17mi |
| 718 Maple Glen Dr Garland, TX | 3.0 | 2.0 | 1695 | $2,200 | $1.30 | 43d | 1 | 1.23mi |
| 422 Woodmere Dr Garland, TX | 3.0 | 2.0 | 1518 | $1,995 | $1.31 | 7d | 1 | 1.31mi |
| 5309 Heather Glen Dr Garland, TX | 3.0 | 2.0 | 1503 | $2,100 | $1.40 | 24d | 1 | 1.32mi |
| 334 Valley Park Dr Garland, TX | 4.0 | 2.5 | 1418 | $2,000 | $1.41 | 43d | 1 | 1.37mi |
| 317 Valley Park Dr Garland, TX | 4.0 | 2.5 | 1410 | $1,999 | $1.42 | 14d | 1 | 1.37mi |
| 318 Arborview Dr Garland, TX | 4.0 | 2.0 | 1510 | $1,984 | $1.31 | 43d | 1 | 1.39mi |
| 625 San Carlos Dr Garland, TX | 3.0 | 2.0 | 1784 | $2,300 | $1.29 | 43d | 1 | 1.40mi |
| 5305 Meadowside Dr Garland, TX | 3.0 | 2.0 | 1575 | $1,950 | $1.24 | 43d | 1 | 1.41mi |
Listing history 25 events
-
2026-06-02status $219,000 Pending 25 DOM
-
2026-06-01days on market $219,000 Active Option Contract 25 DOM
-
2026-05-31days on market $219,000 Active Option Contract 24 DOM
-
2026-05-07$219,000 Active
-
2019-02-26soldstatus
-
2019-02-15soldstatus Sold 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2019-01-21status Pending 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2019-01-17price $206,000 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2019-01-10status Active 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-11-26status Pending 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-11-24status Active 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-11-24status Pending 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-11-02price $207,500 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-10-23price $209,990 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-10-12$214,990 Active 713-char remark
Show marketing remark (713 chars)
Motivated Seller. .Price Reduced! Newly renovated home in Garland ISD. Be the first owner to experience the brand new carpet, tile, & granite counter tops with 2 living areas one offers a center fireplace and the other with a bar area, could be used as formal dining. The updated kitchen offers stainless appliances as well. Summer 2018 a NEW roof was installed, foundation was also repaired this September and has a transferable warranty & engineered report. The nice backyard offers a shed and space to entertain and make memories with you family. CONTRACT FELL THROUGH DUE TO BUYER FINANCING. .. .BACK ON THE MARKET NEW FENCE ADDED 12-2018. See previous buyers inspection report done -attached! .
-
2018-08-31soldstatus
-
2012-06-27soldstatus Closed 354-char remark
Show marketing remark (354 chars)
Completely updated and remodeled dollhouse! Kitchen features all new Frigidaire stainless steel appliances and countertops with ceramic tile backsplash! Over 250 sf new ceramic tile in entry and 3 baths. Master features new oversized 5x4 tub. All new frieze carpets! Den could be 5th bedroom or the perfect study. Lots of square footage for the money!
-
2012-05-25status Pending 354-char remark
Show marketing remark (354 chars)
Completely updated and remodeled dollhouse! Kitchen features all new Frigidaire stainless steel appliances and countertops with ceramic tile backsplash! Over 250 sf new ceramic tile in entry and 3 baths. Master features new oversized 5x4 tub. All new frieze carpets! Den could be 5th bedroom or the perfect study. Lots of square footage for the money!
-
2012-05-03status Active 354-char remark
Show marketing remark (354 chars)
Completely updated and remodeled dollhouse! Kitchen features all new Frigidaire stainless steel appliances and countertops with ceramic tile backsplash! Over 250 sf new ceramic tile in entry and 3 baths. Master features new oversized 5x4 tub. All new frieze carpets! Den could be 5th bedroom or the perfect study. Lots of square footage for the money!
-
2012-03-19status Pending 354-char remark
Show marketing remark (354 chars)
Completely updated and remodeled dollhouse! Kitchen features all new Frigidaire stainless steel appliances and countertops with ceramic tile backsplash! Over 250 sf new ceramic tile in entry and 3 baths. Master features new oversized 5x4 tub. All new frieze carpets! Den could be 5th bedroom or the perfect study. Lots of square footage for the money!
-
2012-02-23$119,950 Active 354-char remark
Show marketing remark (354 chars)
Completely updated and remodeled dollhouse! Kitchen features all new Frigidaire stainless steel appliances and countertops with ceramic tile backsplash! Over 250 sf new ceramic tile in entry and 3 baths. Master features new oversized 5x4 tub. All new frieze carpets! Den could be 5th bedroom or the perfect study. Lots of square footage for the money!
-
2004-07-01soldstatus
-
2003-08-20soldstatus
-
2003-07-02historical
-
2003-06-05$134,900
ⓘ 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
- $7,199 · $600/mo
- Projected year-2 tax
- $7,199 · $600/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 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
- $27,636
- − Mortgage interest
- −$12,267
- − Property taxes
- −$7,199
- − Insurance
- −$1,095
- − Repairs & maintenance
- −$2,211
- − Management
- −$2,211
- − Depreciation
- −$6,371
- Taxable loss
- −$3,717
- Est. tax savings @ 24.0%
- +$892
- After-tax cash flow
- $650/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
- Garland ISD
- NCES district ID
- 4820340
- Math proficiency
- 27% ▼ -23.00%
- Reading proficiency
- 37% ▼ -10.00%
- Median HH income
- $58,392
- Composite
- 28.63/100
- National rank
- #6706
- State rank
- #553 of 826 in TX
Livability — Garland
- Score
- 74/100
- State rank
- #165
- US rank
- #4447
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Garland, TX
- County
- Dallas County · 2,612,404 people
- City population
- 246,342
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 63,152
- Household income
- $76,778
- Rent vs Own
- Severe rent burden
- 2275.0
Population outlook (Dallas County) Hauer SSP2
- Today (2025)
- 2,979,839 people
- By 2030
- 3,191,823 · +7.1%
- By 2040
- 3,619,611 · +21.5%
- By 2050
- 4,026,915 · +35.1%
- By 2075
- 4,957,073 · +66.4%
- By 2100
- 5,508,725 · +84.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Highly diverse neighborhood (Simpson 0.73)
- Race & ethnicity
- Hispanic / Latino 37% White 30% Two or more races 23% Black 21% Asian 8%
- Hispanic origin (detail)
- Mexican 29%
- Common ancestry
- Slovak 1% Portuguese 1% Lithuanian 1%
- Foreign-born
- 24% · Canada, Vietnam
- Languages at home
- 60% English-only · Spanish 31% Other Asian/Pacific 2% Vietnamese 2%
Political lean MEDSL · Dallas
- 2024 margin
- Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
- 2008→2024 swing
- +6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
- All cycles
- 2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -148.30%
- Current HPI
- 295.5641
- Rent YoY
- ▲ 0.47%
- Metro
- Dallas-Fort Worth-Arlington, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+62.3% since first listed22 events — show timeline
- 2026-05-07 Listed $219,000 NTREIS
- 2019-02-26 Sold (Public Records) — Public Records
- 2019-02-15 Sold (MLS) — NTREIS
- 2019-01-21 Pending — NTREIS
- 2019-01-17 Price Changed $206,000 NTREIS
- 2019-01-10 Relisted — NTREIS
- 2018-11-26 Pending — NTREIS
- 2018-11-24 Relisted — NTREIS
- 2018-11-24 Pending — NTREIS
- 2018-11-02 Price Changed $207,500 NTREIS
- 2018-10-23 Price Changed $209,990 NTREIS
- 2018-10-12 Listed $214,990 NTREIS
- 2018-08-31 Sold (Public Records) — Public Records
- 2012-06-27 Sold (MLS) — NTREIS
- 2012-05-25 Pending — NTREIS
- 2012-05-03 Relisted — NTREIS
- 2012-03-19 Pending — NTREIS
- 2012-02-23 Listed $119,950 NTREIS
- 2004-07-01 Sold (Public Records) — Public Records
- 2003-08-20 Sold (Public Records) — Public Records
- 2003-07-02 Listing Removed — NTREIS
- 2003-06-05 Listed $134,900 NTREIS
Property tax history
+6.3%/yrLatest (2025): $7,199 · +5.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…