CashFlowRE
Sign in Sign up
708 Cool Canyon Trl
D- Composite 39.6
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 +13.2/15.0
  • Cash flow +7.7/30.0
  • Schools +4.2/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.2/5.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$285,000

708 Cool Canyon Trl · Princeton, TX 75407
4 bd · 2.0 ba · 1,842 sqft · SingleFamily public records · 48 Days on market
Built 2023 Good condition 6,316 sqft lot $155/sqft · 13% below area Est $326k · 13% under $54/mo HOA · 2% of rent ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy More Space. 708 Cool Canyon Drive is a move-in-ready, single-story home situated on a rare 55-foot lot in Princeton’s desirable Winchester Crossing. Skip the builder timelines and construction delays—this thoughtfully maintained, like-new home is available for immediate move-in. Inside, the open-concept layout features modern neutral finishes, granite countertops, stainless steel appliances, a gas cooktop, and a walk-in pantry. The smart split-bedroom floor plan ensures maximum privacy, with a spacious primary suite separated from the secondary bedrooms—perfect for a home office or guest space. What truly sets this property apart is the oversized 55-foot lot. You&rsq

Key facts

  • Gas cooktop
  • 55 foot lot
  • Granite countertops

Tags

55 FOOT LOTOPEN CONCEPT LAYOUTGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESGAS COOKTOPWALK IN PANTRY

Property features AI

Finance

  • HOA & community: Mandatory HOA (Winchester Crossing HOA); Annual association fee of $650; Association covers full use of facilities, grounds maintenance, and management fees

Exterior

  • Parking: Attached 2-car garage with garage door opener (garage faces front); 2 covered parking spaces; Driveway
  • Security: Smoke detector(s)
  • Utilities: City water; City sewer; Natural gas available; Individual gas meter; Individual water meter; Sidewalk
  • Home design: Single family residence; One story; Residential property; Preowned (built 2023)
  • Construction: Built in 2023; Brick and rock/stone exterior; Composition roof; Slab foundation
  • Exterior features: Covered porch(es); Private yard; Wood fence around back yard; Fenced yard; Few trees; Interior lot; Sprinkler system; Subdivision setting; Easements for drainage and utilities

Interior

  • Kitchen: Granite countertops; Gas range; Microwave; Refrigerator; Dishwasher; Disposal; Kitchen island; Breakfast bar; Eat-in kitchen; Walk-in pantry; Water line to refrigerator
  • Bedrooms: 4 bedrooms (all on 1st level); Primary bedroom with ensuite bath and walk-in closet
  • Flooring: Luxury vinyl plank; Tile; Carpet
  • Bathrooms: 2 full bathrooms; Primary bathroom with separate shower and solid surface countertops
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Open floorplan; Eat-in kitchen; Kitchen island; Breakfast bar; Built-in cabinets; Walk-in pantry; Double vanity; Walk-in closet(s); Cedar closet(s); Cable TV available; High speed internet available; Water line to refrigerator
  • Laundry & utility: Washer and dryer included; Laundry room on 1st level; Gas water heater; Tankless water heater

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 $285k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-325 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (20.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $235k (17.6% below list).
  • Recommended offer: $228k (20.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 62/100 on livability (#969 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living 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.
  • Zoned schools: Harper El (math 50% / reading 41%, grade D-, #1,112 of 4,322 statewide, top 26%, 436 students, 56% FRL) — zoned schools at 56% FRL track the district average.
  • 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 22d 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 $2k of loan paydown is wiped out by about $9k 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 48 days — a 3% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $34k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,633 (20.1% 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 48 days. Have you received any prior offers? Is the seller open to a 20% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.82%
Cap rate
4.93%
Cash-on-cash
-4.88%
DSCR
0.78
GRM
10.1

CMA / ARV

ARV (median comp)
$326,410
List price
$285,000
Delta
-12.69%
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
605 Spur Rdg 0.30mi 4/2.0 2,014 (+9%) 1mo $289,000 $143 69
624 Willow View Way 0.18mi 3/2.0 (-1) 1,643 (-11%) 1mo $295,000 $180 68
502 Stampede Ln 0.38mi 4/2.0 2,014 (+9%) 0mo $315,000 $156 66
2502 Carlow Ln 0.63mi 4/2.5 1,893 (+3%) 0mo $294,990 $156 64
906 Honey Maple St 0.48mi 3/2.0 (-1) 1,652 (-10%) 1mo $265,000 $160 54
2207 Zephyr Dr 0.67mi 3/2.0 (-1) 1,981 (+8%) 1mo $323,990 $164 50
1222 Bray Dr 0.75mi 3/2.0 (-1) 1,734 (-6%) 0mo $305,370 $176 50
2527 Midfield Way 0.70mi 3/2.0 (-1) 2,029 (+10%) 1mo $284,590 $140 45
2531 Midfield Way 0.70mi 4/2.0 1,600 (-13%) 1mo $257,190 $161 45
2206 Zephyr Dr 0.68mi 3/2.0 (-1) 1,628 (-12%) 1mo $294,990 $181 43
2511 Carlow Ln 0.59mi 3/2.5 (-1) 2,111 (+15%) 0mo $299,990 $142 41
2205 Zephyr Dr 0.67mi 4/3.0 2,111 (+15%) 1mo $330,990 $157 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-28.4%
Equity multiple
0.08×
Total profit
$-73,584
Equity at exit
$42,494
10-year hold
IRR
-47.6%
Equity multiple
-0.46×
Total profit
$-116,641
Equity at exit
$24,642

Cash invested: $79,800 (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
10.1×

Monthly cashflow live

Estimated rent
$2,349 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$513 /mo · $6,157/yr
Insurance
$119
HOA
$54
Vacancy / Maint / Mgmt
$493
Net cashflow
$-325

Break-even live

Break-even rent $2,760
Max offer price $227,633
Occupancy floor

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
$71,250
Closing costs
$8,550
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
720 Willow View Way Princeton, TX 4.0 2.0 2013 $2,250 $1.12 24d 1 0.14mi
1526 Forever Way Princeton, TX 4.0 2.0 2618 $2,395 $0.91 4d 1 0.16mi
1526 Forever Way Princeton, TX 4.0 2.0 2618 $2,495 $0.95 43d 1 0.16mi
1526 Forever Way Princeton, TX 4.0 2.0 2618 $2,345 $0.90 21d 1 0.16mi
1412 Chestnut Cove Dr Princeton, TX 3.0 2.0 1633 $2,000 $1.22 20d 1 0.17mi
627 Willow View Way Princeton, TX 4.0 2.0 1664 $2,000 $1.20 43d 1 0.18mi
603 Calm Springs Dr Princeton, TX 4.0 2.0 2039 $2,250 $1.10 11d 1 0.22mi
1417 Forever Way Princeton, TX 3.0 2.5 1937 $2,100 $1.08 17d 1 0.26mi
615 Auburn Forest Dr Princeton, TX 4.0 3.0 2330 $2,295 $0.98 1d 1 0.27mi
1403 Forever Way Princeton, TX 4.0 2.0 2038 $2,250 $1.10 2d 1 0.31mi
1306 Blossom Court Dr Princeton, TX 4.0 3.0 2326 $2,500 $1.07 18d 1 0.33mi
1306 Colonial Bluff Ln Princeton, TX 4.0 3.0 2185 $2,375 $1.09 7d 1 0.35mi
513 Spur Rdg Princeton, TX 3.0 2.0 1622 $2,200 $1.36 17d 1 0.38mi
503 Willow View Way Princeton, TX 4.0 2.0 2014 $2,149 $1.07 7d 1 0.38mi
603 Smokey Trl Princeton, TX 3.0 2.0 1622 $2,100 $1.29 18d 1 0.38mi
717 Rawhide Way Princeton, TX 4.0 3.0 2193 $2,500 $1.14 43d 1 0.42mi
408 Stampede Ln Princeton, TX 4.0 2.0 1794 $1,925 $1.07 43d 1 0.45mi
1501 Hidden Bluff Xing Princeton, TX 4.0 2.0 1794 $2,200 $1.23 12d 1 0.49mi
606 Rawhide Way Princeton, TX 4.0 3.0 2338 $2,450 $1.05 2d 1 0.49mi
611 Saddle Club Way Princeton, TX 4.0 2.0 1828 $2,100 $1.15 43d 1 0.50mi
1426 Tramore Way Princeton, TX 4.0 3.0 2429 $2,400 $0.99 43d 1 0.53mi
1006 Honey Maple St Princeton, TX 4.0 2.0 1842 $1,950 $1.06 43d 1 0.53mi
1008 Honey Maple St Princeton, TX 4.0 2.0 1825 $1,995 $1.09 24d 1 0.54mi
604 Saddle Club Way Princeton, TX 4.0 2.0 1592 $2,050 $1.29 43d 1 0.54mi
507 Saddle Club Way Princeton, TX 4.0 2.0 2014 $2,090 $1.04 12d 1 0.57mi
2203 Heatwave Ln Princeton, TX 4.0 3.0 2131 $2,080 $0.98 21d 1 0.57mi
1103 Wagon Wheel Way Princeton, TX 4.0 3.0 2193 $2,500 $1.14 43d 1 0.58mi
2440 Limerick Dr Princeton, TX 4.0 2.0 1783 $1,998 $1.12 24d 1 0.67mi
1819 Michael Dr Princeton, TX 4.0 3.0 2409 $2,495 $1.04 24d 1 0.67mi
1209 Hopes Lake Dr Princeton, TX 3.0 2.0 1931 $1,975 $1.02 3d 1 0.71mi
420 Gunsmoke Trl Princeton, TX 4.0 2.0 1865 $1,975 $1.06 7d 1 0.73mi
412 Gunsmoke Trl Princeton, TX 4.0 3.0 2193 $2,000 $0.91 43d 1 0.75mi
216 Nathan Dr Princeton, TX 4.0 3.0 2607 $3,250 $1.25 2d 1 0.76mi
2230 Currents Rd Princeton, TX 3.0 2.0 1836 $2,099 $1.14 43d 1 0.78mi
1316 Rusted Rail Dr Princeton, TX 3.0 2.5 1931 $2,100 $1.09 43d 1 0.83mi
1307 Rusted Rail Dr Princeton, TX 4.0 2.5 2471 $2,200 $0.89 43d 1 0.84mi
203 Marsh Ln Princeton, TX 3.0 2.5 1586 $1,575 $0.99 7d 1 1.08mi
204 Marsh Ln Princeton, TX 4.0 2.5 1722 $1,700 $0.99 43d 1 1.09mi
303 Stone Ct Princeton, TX 3.0 2.5 1586 $1,700 $1.07 24d 1 1.10mi
220 Marsh Ln Princeton, TX 4.0 2.5 1722 $1,785 $1.04 5d 1 1.12mi

HOA detail

Monthly dues
$54 · $648/yr
Likely covers
gas

Listing history 19 events

  1. 2026-06-17
    status $285,000 Pending 48 DOM
  2. 2026-06-16
    days on market $285,000 Active 48 DOM
  3. 2026-06-15
    days on market $285,000 Active 47 DOM
  4. 2026-06-13
    days on market $285,000 Active 45 DOM
  5. 2026-06-13
    days on market $285,000 Active 44 DOM
  6. 2026-06-09
    days on market $285,000 Active 41 DOM
  7. 2026-06-08
    days on market $285,000 Active 40 DOM
  8. 2026-06-07
    days on market $285,000 Active 39 DOM
  9. 2026-06-04
    days on market $285,000 Active 36 DOM
  10. 2026-06-03
    days on market $285,000 Active 35 DOM
  11. 2026-06-02
    days on market $285,000 Active 34 DOM
  12. 2026-06-01
    days on market $285,000 Active 33 DOM
  13. 2026-05-31
    days on market $285,000 Active 32 DOM
  14. 2026-04-29
    listed $319,000 Active 1115-char remark
  15. 2026-04-29
    historical
  16. 2026-01-19
    listed $319,000 Active
  17. 2025-09-25
    price $319,000
  18. 2025-07-09
    price $324,900
  19. 2025-05-31
    listed $329,900 Active

ⓘ 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
$6,157 · $513/mo
Projected year-2 tax
$6,157 · $513/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 7/10 Severe 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$28,188
− Mortgage interest
−$15,964
− Property taxes
−$6,157
− Insurance
−$1,425
− Repairs & maintenance
−$2,255
− Management
−$2,255
− HOA
−$648
− Depreciation
−$8,291
Taxable loss
−$8,808
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,114
After-tax cash flow
$-1,783/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 · 1 photo

Good 80/100 None rehab

This move-in-ready single-story home in Princeton's Winchester Crossing offers modern finishes and a spacious floor plan, making it an excellent investment opportunity.

Value-add opportunities

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Resale Replace windows with energy-efficient ones — Newer windows can improve energy efficiency and reduce utility bills
  • Both Install smart home features — Smart home features can increase both resale and rental value by attracting tech-savvy buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Resale Replace windows with energy-efficient ones — Newer windows can improve energy efficiency and reduce utility bills
  • Both Install smart home features — Smart home features can increase both resale and rental value by attracting tech-savvy buyers and renters

ⓘ 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 — Princeton

Score
62/100
State rank
#969
US rank
#17215

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Princeton, TX
County
Collin County · 1,159,394 people
City population
34,171
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

-13.6% since first listed
8 events — show timeline
  • 2026-06-16 Pending NTREIS
  • 2026-05-22 Price Changed $285,000 NTREIS
  • 2026-04-29 Listing Removed NTREIS
  • 2026-04-29 Listed $319,000 NTREIS
  • 2026-01-19 Listed $319,000 NTREIS
  • 2025-09-25 Price Changed $319,000 NTREIS
  • 2025-07-09 Price Changed $324,900 NTREIS
  • 2025-05-31 Listed $329,900 NTREIS

Property tax history

+153.7%/yr

Latest (2025): $6,157 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…