CashFlowRE
Sign in Sign up
305 Tall Cedar Way
C- Composite 54.02
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 +16.9/30.0
  • ARV discount +13.0/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.8/10.0
  • Schools +4.2/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$209,990

305 Tall Cedar Way · Wylie, TX 75407
4 bd · 2.5 ba · 1,510 sqft · SingleFamily · 177 Days on market
Built 2025 Good condition 6,050 sqft lot $139/sqft · 12% below area Est $239k · 12% under $42/mo HOA · 2% of rent ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

Key facts

  • 6,050 sq ft lot
  • Garage
  • Built 2025

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/2.5-bath single-family listed at $210k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/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 $207k (1.6% below list).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 4.0% in Wylie — 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 69/100 on livability (#419 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Princeton ISD (suburban): math 51% / reading 47% proficiency, ranked #188 of 826 in TX (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.0%/yr); 1404 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $23k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $184,791 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.98%
Cap rate
7.09%
Cash-on-cash
2.86%
DSCR
1.13
GRM
8.5

CMA / ARV

ARV (median comp)
$239,370
List price
$209,990
Delta
-12.27%
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
204 Redwood Rd 0.11mi 3/2.5 (-1) 1,489 (-1%) 1mo $237,990 $160 87
210 Arbor Dr 0.07mi 4/2.5 1,648 (+9%) 1mo $236,990 $144 80
123 Tall Cedar Way 0.12mi 4/2.5 1,648 (+9%) 1mo $236,990 $144 79
120 Redwood Rd 0.13mi 4/2.5 1,720 (+14%) 0mo $255,990 $149 70
705 Sandhill Crane Ln 0.75mi 4/2.5 1,535 (+2%) 2mo $206,924 $135 61
403 Shearwater Ave 0.49mi 3/2.0 (-1) 1,402 (-7%) 1mo $253,674 $181 57
6508 Glade St 0.53mi 3/2.0 (-1) 1,402 (-7%) 1mo $222,999 $159 56
6735 Welsh Dr 0.48mi 3/2.0 (-1) 1,640 (+9%) 2mo $264,999 $162 55
6414 Willet Rd 0.55mi 3/2.0 (-1) 1,402 (-7%) 1mo $252,999 $180 54
6413 Longspur Ln 0.57mi 3/2.0 (-1) 1,411 (-7%) 1mo $215,000 $152 54
6412 Longspur Ln 0.59mi 3/2.0 (-1) 1,402 (-7%) 0mo $222,999 $159 54
416 Sandhill Crane Ln 0.60mi 3/2.0 (-1) 1,402 (-7%) 0mo $221,999 $158 53

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
-15.3%
Equity multiple
0.47×
Total profit
$-31,117
Equity at exit
$31,310
10-year hold
IRR
-13.1%
Equity multiple
0.34×
Total profit
$-38,803
Equity at exit
$18,156

Cash invested: $58,797 (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 75407

Home prices YoY
-30.3%
Rents YoY
-1.0%
Active inventory
1404
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,067 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax est. 1.5%
$262 /mo · $3,150/yr
Insurance
$87
HOA
$42
Vacancy / Maint / Mgmt
$434
Net cashflow
$140

Break-even live

Break-even rent $1,890
Max offer price $209,990
Occupancy floor 88%

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
$52,498
Closing costs
$6,300
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
321 Tall Cedar Way Princeton, TX 3.0 3.0 1468 $1,725 $1.18 43d 1 0.04mi
7018 Cottonseed Dr Princeton, TX 4.0 2.5 2131 $2,095 $0.98 24d 1 0.05mi
7007 Cottonseed Dr Princeton, TX 4.0 2.5 1720 $1,995 $1.16 10d 1 0.05mi
7007 Cottonseed Dr Princeton, TX 4.0 2.5 1720 $1,995 $1.16 7d 1 0.05mi
7012 Cottonseed Dr Princeton, TX 4.0 2.5 1800 $1,878 $1.04 20d 1 0.08mi
7016 Vining Dr Princeton, TX 4.0 2.5 1648 $2,000 $1.21 43d 1 0.11mi
422 Tall Cedar Way Princeton, TX 4.0 3.0 1648 $1,795 $1.09 43d 1 0.11mi
125 Arbor Dr Unit NA Princeton, TX 4.0 2.5 2054 $2,097 $1.02 24d 1 0.12mi
7020 Vining DR Princeton, TX 3.0 2.5 1382 $1,850 $1.34 24d 1 0.13mi
120 Redwood Rd Princeton, TX 4.0 2.5 1720 $2,300 $1.34 1d 1 0.14mi
6808 Sunbeam Cir Princeton, TX 3.0 2.0 1155 $1,534 $1.33 21d 1 0.14mi
151 Sesame Ln Princeton, TX 4.0 2.0 1299 $1,634 $1.26 24d 1 0.15mi
316 Arbor DR Princeton, TX 4.0 2.5 1648 $1,799 $1.09 24d 1 0.17mi
213 Arbor DR Princeton, TX 4.0 2.5 1720 $2,000 $1.16 43d 1 0.17mi
213 Arbor DR Princeton, TX 4.0 2.5 1720 $1,800 $1.05 2d 1 0.17mi
252 Jethro Ln Princeton, TX 4.0 2.0 1300 $1,595 $1.23 43d 1 0.18mi
6751 Highlands St Princeton, TX 3.0 2.0 1411 $1,639 $1.16 16d 1 0.20mi
230 Sunflower St Princeton, TX 4.0 2.0 1300 $1,560 $1.20 24d 1 0.23mi
206 Sunflower St Princeton, TX 3.0 2.0 1155 $1,475 $1.28 20d 1 0.24mi
241 Thresher Ln Princeton, TX 4.0 2.0 1295 $1,850 $1.43 24d 1 0.25mi
119 Sunflower St Princeton, TX 4.0 2.0 1300 $1,999 $1.54 12d 1 0.25mi
101 County Road 1010 Unit 1010 Princeton, TX 3.0 2.0 1860 $2,295 $1.23 43d 1 0.26mi
6739 Coulter Dr Princeton, TX 3.0 2.0 1155 $1,500 $1.30 43d 1 0.29mi
152 Thresher Ln Princeton, TX 4.0 2.0 1300 $1,750 $1.35 12d 1 0.30mi
211 Herman Ln Princeton, TX 4.0 2.0 1295 $1,595 $1.23 43d 1 0.31mi
6744 Teal Cir Princeton, TX 3.0 2.0 1474 $1,790 $1.21 20d 1 0.35mi
639 Montclair Ave , TX 4.0 2.0 1707 $1,850 $1.08 7d 1 0.36mi
639 Montclair Ave , TX 4.0 2.0 1707 $2,100 $1.23 43d 1 0.36mi
619 Fisher Ln Princeton, TX 3.0 2.0 1260 $1,600 $1.27 43d 1 0.36mi
6561 Alfalfa St Princeton, TX 3.0 2.0 1436 $1,599 $1.11 43d 1 0.37mi
6550 August Dr Princeton, TX 3.0 2.0 1407 $1,695 $1.20 3d 1 0.39mi
538 Montclair Ave Princeton, TX 3.0 2.0 1260 $1,775 $1.41 10d 1 0.40mi
545 Holleman Dr Princeton, TX 3.0 2.0 1474 $1,750 $1.19 43d 1 0.42mi
6533 Middlebury Dr Princeton, TX 4.0 2.0 1598 $1,900 $1.19 4d 1 0.45mi
427 Bower DR Princeton, TX 4.0 2.0 1600 $1,850 $1.16 24d 1 0.46mi
613 Holleman Dr , TX 3.0 2.0 1260 $2,000 $1.59 24d 1 0.46mi
416 Finch CIR Princeton, TX 3.0 2.0 1266 $1,350 $1.07 43d 1 0.48mi
214 Wheatgrass Ln Princeton, TX 3.0 2.0 1407 $1,699 $1.21 43d 1 0.50mi
656 Waymaker Way Princeton, TX 4.0 3.0 2015 $2,175 $1.08 11d 1 0.51mi
6505 Glade St Princeton, TX 4.0 2.0 1600 $1,800 $1.12 43d 1 0.52mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 28 events

  1. 2026-06-18
    days on market $209,990 Active 177 DOM
  2. 2026-06-17
    days on market $209,990 Active 176 DOM
  3. 2026-06-16
    days on market $209,990 Active 175 DOM
  4. 2026-06-15
    days on market $209,990 Active 174 DOM
  5. 2026-06-13
    days on market $209,990 Active 172 DOM
  6. 2026-06-13
    days on market $209,990 Active 171 DOM
  7. 2026-06-09
    days on market $209,990 Active 168 DOM
  8. 2026-06-08
    days on market $209,990 Active 167 DOM
  9. 2026-06-07
    days on market $209,990 Active 166 DOM
  10. 2026-06-04
    days on market $209,990 Active 163 DOM
  11. 2026-06-03
    days on market $209,990 Active 162 DOM
  12. 2026-06-02
    days on market $209,990 Active 161 DOM
  13. 2026-06-01
    days on market $209,990 Active 160 DOM
  14. 2026-05-31
    days on market $209,990 Active 159 DOM
  15. 2026-05-20
    price $219,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  16. 2026-05-14
    price $219,990 304-char remark
    Show marketing remark (304 chars)

    New homes in Princeton, TX! Welcome to Arbor Trails! This gorgeous new Express homes community is located in Collin County, Branch ,Princeton area off CR 437. DR Horton, your new home builder, we offer 3 different plans in Arbor Trails ranging from a 2 2.5 1 1,130 sq ft to a 4 2.5 1 that's 1,549 sq ft.

  17. 2026-05-13
    price $224,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  18. 2026-05-07
    price $224,990 304-char remark
    Show marketing remark (304 chars)

    New homes in Princeton, TX! Welcome to Arbor Trails! This gorgeous new Express homes community is located in Collin County, Branch ,Princeton area off CR 437. DR Horton, your new home builder, we offer 3 different plans in Arbor Trails ranging from a 2 2.5 1 1,130 sq ft to a 4 2.5 1 that's 1,549 sq ft.

  19. 2026-05-02
    price $219,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  20. 2026-04-04
    price $229,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  21. 2026-02-09
    price $234,990 304-char remark
    Show marketing remark (304 chars)

    New homes in Princeton, TX! Welcome to Arbor Trails! This gorgeous new Express homes community is located in Collin County, Branch ,Princeton area off CR 437. DR Horton, your new home builder, we offer 3 different plans in Arbor Trails ranging from a 2 2.5 1 1,130 sq ft to a 4 2.5 1 that's 1,549 sq ft.

  22. 2026-02-07
    price $234,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  23. 2026-02-03
    price $229,990 304-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  24. 2026-02-03
    price $234,990 304-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  25. 2026-02-03
    price $229,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  26. 2026-01-03
    price $227,990 1306-char remark
    Show marketing remark (1306 chars)

    Introducing the Catalina, one of our two-story floorplans featured in our Arbor Trails South community in Princeton, Texas! With 2 farmhouse elevations to choose from, the Catalina is sure to turn heads. Inside this 4-bedroom, 2.5-bathroom home, you'll find 1,510 square feet of open concept living. Your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features quality cabinets with hidden hinges and crown molding, hard surface countertops, kitchen island and stainless-steel range and dishwasher, which are sure to make meal prep easy. You'll never be too far from the action with the living and dining area right there. In every bedroom you'll have carpeted floors and a closet in each room. The primary bedroom has its own attached bathroom that features a walk-in closet and all the space you need to get ready in the morning. Enjoy bedrooms upstairs with a large shower in your main bedroom ensuite. Contact us today and find your home at Arbor Trails! Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades that require an additional charge, and standard features will vary in each community and subject change without notice. Call for details.

  27. 2025-12-23
    listed $232,990 Active 1306-char remark
    Show marketing remark (304 chars)

    New homes in Princeton, TX! Welcome to Arbor Trails! This gorgeous new Express homes community is located in Collin County, Branch ,Princeton area off CR 437. DR Horton, your new home builder, we offer 3 different plans in Arbor Trails ranging from a 2 2.5 1 1,130 sq ft to a 4 2.5 1 that's 1,549 sq ft.

  28. 2025-12-23
    listed $232,990 Active 304-char remark
    Show marketing remark (304 chars)

    New homes in Princeton, TX! Welcome to Arbor Trails! This gorgeous new Express homes community is located in Collin County, Branch ,Princeton area off CR 437. DR Horton, your new home builder, we offer 3 different plans in Arbor Trails ranging from a 2 2.5 1 1,130 sq ft to a 4 2.5 1 that's 1,549 sq ft.

ⓘ 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
$24,807
− Mortgage interest
−$11,763
− Property taxes
−$3,150
− Insurance
−$1,050
− Repairs & maintenance
−$1,985
− Management
−$1,985
− HOA
−$504
− Depreciation
−$6,109
Taxable loss
−$1,738
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$417
After-tax cash flow
$2,096/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 · 12 photos

Good 80/100 Cosmetic rehab

This home is in good condition with modern updates and a fresh paint job. It's ready for move-in and would benefit from some minor updates to increase its value.

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpet with hardwood or tile — Hardwood or tile flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices improve convenience and add value
  • Both Add a smart thermostat — A smart thermostat can save energy and add value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpet with hardwood or tile — Hardwood or tile flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices improve convenience and add value
  • Both Add a smart thermostat — A smart thermostat can save energy and add value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Princeton ISD
NCES district ID
4835850
Math proficiency
51% ▼ -8.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$54,827
Composite
42.44/100
National rank
#3226
State rank
#188 of 826 in TX

Livability — Wylie

Score
69/100
State rank
#419
US rank
#8623

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Collin County · 1,159,394 people
City population
69,325
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
34,171
Household income
$100,037
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
368.0

Population outlook (Collin County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 47% Hispanic / Latino 30% Black 17% Two or more races 10% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 2% Romanian 1% Russian 1%
Foreign-born
15% · Canada, China, Mexico
Languages at home
70% English-only · Spanish 22% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Collin

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

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.99%
Current HPI
238.9373
Rent YoY
▼ -1.02%
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

-5.6% since first listed
14 events — show timeline
  • 2026-05-20 Price Changed $219,990 Zillow
  • 2026-05-14 Price Changed $219,990 NTREIS
  • 2026-05-13 Price Changed $224,990 Zillow
  • 2026-05-07 Price Changed $224,990 NTREIS
  • 2026-05-02 Price Changed $219,990 Zillow
  • 2026-04-04 Price Changed $229,990 Zillow
  • 2026-02-09 Price Changed $234,990 NTREIS
  • 2026-02-07 Price Changed $234,990 Zillow
  • 2026-02-03 Price Changed $229,990 NTREIS
  • 2026-02-03 Price Changed $234,990 NTREIS
  • 2026-02-03 Price Changed $229,990 Zillow
  • 2026-01-03 Price Changed $227,990 Zillow
  • 2025-12-23 Listed $232,990 Zillow
  • 2025-12-23 Listed $232,990 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…