CashFlowRE
Sign in Sign up
709 N Chandler Ave
C- Composite 52.22
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.7/10.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,999

709 N Chandler Ave · Denison, TX 75020
4 bd · 2.0 ba · 1,784 sqft · SingleFamily public records · 86 Days on market
Built 1940 8,999 sqft lot $95/sqft · 22% below area Est $217k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller is OFFERING $10,000 in SELLER CONCESSIONS with an appropriate offer. Built in 1940, this 1,784 sq ft home sits on a desirable corner lot and offers 4 bedrooms, 2 baths, and a flexible office space that could also be used as a dining room. The kitchen features an eat-in area for casual meals. The additional lot to the right of the home is part of the property, providing extra space and the opportunity to expand the home or add improvements. Located just minutes from downtown Denison, the property offers convenient access to shopping, dining, and local amenities. Being sold as is, this property presents a strong opportunity for investors or buyers looking to renovate and add value.

Key facts

  • Eat-in area
  • Convenient access
  • 8,999 sq ft lot

Tags

FLEXIBLE OFFICE SPACEEAT-IN AREACONVENIENT ACCESS

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 4-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $61 ($730/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (0.4% below list).
  • Recommended offer: $160k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 3.8% in Denison — 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 73/100 on livability (#221 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D+, schools D-, amenities F.
  • Denison ISD (urban): math 43% / reading 44% proficiency, ranked #315 of 826 in TX (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 485 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 74% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,272 units permitted in Grayson County in 2024 (750 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Grayson County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $9k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,799 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.00%
Cap rate
6.72%
Cash-on-cash
1.53%
DSCR
1.07
GRM
8.4

CMA / ARV

ARV (median comp)
$216,946
List price
$169,999
Delta
-21.64%
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
1309 W Morton St 0.33mi 4/2.0 1,739 (-2%) 5mo $125,000 $72 76
826 W Morton St 0.23mi 3/2.0 (-1) 1,625 (-9%) 1mo $239,000 $147 68
409 W Johnson St 0.52mi 3/3.0 (-1) 1,792 (+0%) 2mo $265,000 $148 64
1111 W Main St 0.46mi 3/2.0 (-1) 1,860 (+4%) 4mo $339,000 $182 63
205 W Bond St 0.71mi 4/2.0 1,847 (+4%) 1mo $174,000 $94 60
1117 W Bond St 0.15mi 3/2.0 (-1) 1,568 (-12%) 10mo $215,000 $137 59
610 W Chestnut St 0.65mi 3/2.0 (-1) 1,766 (-1%) 9mo $250,000 $142 55
1208 W Sears St 0.34mi 3/1.5 (-1) 1,584 (-11%) 7mo $160,000 $101 53
727 W Parnell St 0.35mi 3/2.0 (-1) 1,525 (-14%) 4mo $215,000 $141 52
215 W Sears St 0.72mi 4/2.0 1,659 (-7%) 5mo $134,900 $81 51
1515 W Main St 0.65mi 3/2.5 (-1) 1,730 (-3%) 8mo $314,000 $182 51
1721 W Washington St 0.70mi 3/3.5 (-1) 1,689 (-5%) 8mo $349,000 $207 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 · 0.05% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.40×
Total profit
$-28,468
Equity at exit
$25,347
10-year hold
IRR
-17.1%
Equity multiple
0.19×
Total profit
$-38,331
Equity at exit
$14,698

Cash invested: $47,600 (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 75020

Rents YoY
0.1%
Active inventory
485
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,694 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$315 /mo · $3,777/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$61

Break-even live

Break-even rent $1,617
Max offer price $169,999
Occupancy floor 91%

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
$42,500
Closing costs
$5,100
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
727 W Johnson St Unit A Denison, TX 3.0 2.5 1238 $1,450 $1.17 43d 1 0.20mi
731 W Bond St Denison, TX 3.0 2.0 1297 $1,595 $1.23 21d 1 0.23mi
731 W Morton St Denison, TX 3.0 2.0 1298 $1,500 $1.16 43d 1 0.27mi
613 W Elm St Unit 613 Denison, TX 3.0 2.0 1375 $1,525 $1.11 44d 1 0.34mi
527 W Walker St Denison, TX 3.0 2.0 1300 $1,675 $1.29 43d 1 0.37mi
1004 W Gandy St Denison, TX 3.0 1.0 1250 $1,299 $1.04 21d 1 0.37mi
401 W Elm St Denison, TX 3.0 2.5 1506 $1,850 $1.23 43d 1 0.54mi
900 W Chestnut St Denison, TX 3.0 2.0 1742 $1,695 $0.97 43d 1 0.59mi
320 W Bond St Denison, TX 3.0 2.0 1278 $1,500 $1.17 44d 1 0.59mi
226 W Bond St Unit 224 Denison, TX 3.0 2.5 1294 $1,375 $1.06 43d 1 0.67mi
224 W Bond St Denison, TX 3.0 2.5 1294 $1,375 $1.06 43d 1 0.67mi
411 S Fannin Ave #411 Denison, TX 3.0 2.5 1322 $1,450 $1.10 21d 1 0.85mi
1022 W Shepherd St #1022 Denison, TX 3.0 2.5 1322 $1,450 $1.10 21d 1 0.93mi
212 E Walker St Denison, TX 3.0 2.0 1260 $1,695 $1.35 43d 1 0.95mi
1011 S Armstrong Ave Unit B Denison, TX 3.0 2.0 2068 $1,800 $0.87 43d 1 1.19mi
430 E Woodard St Denison, TX 3.0 2.0 1263 $1,590 $1.26 43d 1 1.26mi
1012 S Maurice Ave Denison, TX 3.0 2.0 1600 $1,895 $1.18 43d 1 1.26mi
521 E Sears St Denison, TX 4.0 2.0 1401 $1,650 $1.18 43d 1 1.27mi
313 E Nelson St Denison, TX 3.0 2.0 1279 $1,625 $1.27 21d 1 1.31mi
327-329 E Nelson St #329 Denison, TX 3.0 2.0 1382 $1,625 $1.18 43d 1 1.34mi
1035-1033 Ray Dr Denison, TX 3.0 3.0 1328 $1,450 $1.09 43d 1 1.43mi
713 E Sears St Denison, TX 3.0 2.0 1230 $1,475 $1.20 21d 1 1.46mi
809 S Travis Ave Denison, TX 3.0 2.0 1490 $1,595 $1.07 43d 1 1.46mi

Listing history 26 events

  1. 2026-06-09
    days on market $169,999 Active 86 DOM
  2. 2026-06-08
    days on market $169,999 Active 85 DOM
  3. 2026-06-07
    days on market $169,999 Active 84 DOM
  4. 2026-06-05
    days on market $169,999 Active 81 DOM
  5. 2026-06-03
    days on market $169,999 Active 80 DOM
  6. 2026-06-02
    days on market $169,999 Active 79 DOM
  7. 2026-06-01
    days on market $169,999 Active 78 DOM
  8. 2026-05-31
    days on market $169,999 Active 77 DOM
  9. 2026-05-30
    days on market $169,999 Active 76 DOM
  10. 2026-05-18
    price $169,999 695-char remark
    Show marketing remark (695 chars)

    Seller is OFFERING $10,000 in SELLER CONCESSIONS with an appropriate offer. Built in 1940, this 1,784 sq ft home sits on a desirable corner lot and offers 4 bedrooms, 2 baths, and a flexible office space that could also be used as a dining room. The kitchen features an eat-in area for casual meals. The additional lot to the right of the home is part of the property, providing extra space and the opportunity to expand the home or add improvements. Located just minutes from downtown Denison, the property offers convenient access to shopping, dining, and local amenities. Being sold as is, this property presents a strong opportunity for investors or buyers looking to renovate and add value.

  11. 2026-03-14
    listed $179,000 Active 695-char remark
    Show marketing remark (695 chars)

    Seller is OFFERING $10,000 in SELLER CONCESSIONS with an appropriate offer. Built in 1940, this 1,784 sq ft home sits on a desirable corner lot and offers 4 bedrooms, 2 baths, and a flexible office space that could also be used as a dining room. The kitchen features an eat-in area for casual meals. The additional lot to the right of the home is part of the property, providing extra space and the opportunity to expand the home or add improvements. Located just minutes from downtown Denison, the property offers convenient access to shopping, dining, and local amenities. Being sold as is, this property presents a strong opportunity for investors or buyers looking to renovate and add value.

  12. 2024-09-19
    soldstatus
  13. 2021-11-03
    soldstatus
  14. 2018-02-01
    historical
  15. 2017-12-20
    soldstatus
  16. 2017-11-30
    listed $79,000 Active
  17. 2016-09-12
    soldstatus
  18. 2016-08-29
    soldstatus
  19. 2012-11-28
    soldstatus Closed
  20. 2012-11-02
    status Pending
  21. 2012-10-17
    price $16,150
  22. 2012-09-07
    listed $19,000 Active
  23. 2006-12-14
    soldstatus
  24. 2006-11-16
    historical
  25. 2006-07-15
    listed $45,000
  26. 1992-01-03
    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
$3,777 · $315/mo
Projected year-2 tax
$3,777 · $315/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$20,322
− Mortgage interest
−$9,523
− Property taxes
−$3,777
− Insurance
−$850
− Repairs & maintenance
−$1,626
− Management
−$1,626
− Depreciation
−$4,945
Taxable loss
−$2,024
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$486
After-tax cash flow
$1,216/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
Denison ISD
NCES district ID
4816710
Math proficiency
43% ▼ -7.00%
Reading proficiency
44% ▼ -3.00%
Median HH income
$41,650
Composite
36.6/100
National rank
#4629
State rank
#315 of 826 in TX

Livability — Denison

Score
73/100
State rank
#221
US rank
#5428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Denison, TX
County
Grayson County · 108,053 people
City population
34,008
Metro
Sherman-Denison, TX
Population (ZIP)
24,835
Household income
$71,605
Rent vs Own
41.3% rent · 58.7% own
Severe rent burden
997.0

Population outlook (Grayson County) Hauer SSP2

Today (2025)
134,540 people
By 2030
138,653 · +3.1%
By 2040
145,958 · +8.5%
By 2050
151,218 · +12.4%
By 2075
161,802 · +20.3%
By 2100
159,036 · +18.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 13% Two or more races 9% Black 6%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 5% Serbian 2% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Grayson

2024 margin
Solid R (+54.3) · D 22.5% · R 76.7%
2008→2024 swing
-16.4pp toward R · 2008: -37.9pp · 2024: -54.3pp
All cycles
2024: R+54.3 2020: R+49.9 2016: R+53.1 2012: R+48.0 2008: R+37.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -295.96%
Current HPI
257.1806
Rent YoY
▬ 0.05%
Metro
Sherman-Denison, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+277.8% since first listed
17 events — show timeline
  • 2026-05-18 Price Changed $169,999 NTREIS
  • 2026-03-14 Listed $179,000 NTREIS
  • 2024-09-19 Sold (Public Records) Public Records
  • 2021-11-03 Sold (Public Records) Public Records
  • 2018-02-01 Listing Removed NTREIS
  • 2017-12-20 Sold (Public Records) Public Records
  • 2017-11-30 Listed $79,000 NTREIS
  • 2016-09-12 Sold (Public Records) Public Records
  • 2016-08-29 Sold (Public Records) Public Records
  • 2012-11-28 Sold (MLS) NTREIS
  • 2012-11-02 Pending NTREIS
  • 2012-10-17 Price Changed $16,150 NTREIS
  • 2012-09-07 Listed $19,000 NTREIS
  • 2006-12-14 Sold (Public Records) Public Records
  • 2006-11-16 Listing Removed NTREIS
  • 2006-07-15 Listed $45,000 NTREIS
  • 1992-01-03 Sold (Public Records) Public Records

Property tax history

+8.5%/yr

Latest (2025): $3,777 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…