CashFlowRE
Sign in Sign up
320 Whispering Pine Dr
D Composite 40.31
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).

  • Cash flow +11.2/30.0
  • ARV discount +9.1/15.0
  • Condition / age +4.8/5.0
  • Schools +3.8/10.0
  • 1% rule +3.5/10.0
  • DSCR +3.3/10.0
  • Livability +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$261,990

320 Whispering Pine Dr · Poetry, TX 75189
3 bd · 2.0 ba · 1,566 sqft · SingleFamily · 125 Days on market
Built 2026 Excellent condition 5,750 sqft lot $167/sqft · at area comps Est $272k · at est. $42/mo HOA · 2% of rent ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

Key facts

  • Covered porch
  • Led lighting
  • Island kitchen

Tags

COVERED PORCHISLAND KITCHENGRANITE COUNTERSLED LIGHTINGFULL SPRINKLER SYSTEM

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 3-bed/2.0-bath single-family listed at $262k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-102 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $247k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (15.4% below list).
  • Recommended offer: $222k (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 2.8% in Poetry — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Royse City ISD (rural): math 42% / reading 42% proficiency, ranked #266 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.1%/yr); 1288 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,810 units permitted in Rockwall County in 2024 (0 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 $8k of value loss. Plan a longer hold.
  • Rockwall County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $34k (12%) 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; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $221,553 (15.4% 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 125 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
5.82%
Cash-on-cash
-1.67%
DSCR
0.93
GRM
9.9

CMA / ARV

ARV (median comp)
$271,753
List price
$261,990
Delta
-3.59%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
611 Bluejack Dr 0.11mi 3/2.0 1,566 (0%) 8mo $295,990 $189 89
311 Desert Willow Way 0.04mi 4/2.0 (+1) 1,615 (+3%) 3mo $260,990 $162 86
223 Desert Willow Way 0.15mi 4/2.0 (+1) 1,615 (+3%) 2mo $250,990 $155 81
619 Bluejack Dr 0.11mi 4/2.0 (+1) 1,615 (+3%) 6mo $273,990 $170 80
559 Bluejack Dr 0.11mi 3/2.0 1,448 (-8%) 4mo $236,990 $164 79
448 Vitex Dr 0.22mi 3/2.0 1,592 (+2%) 12mo $270,000 $170 77
460 Vitex Dr 0.24mi 3/2.0 1,543 (-2%) 14mo $259,900 $168 75
232 Vitex Dr 0.21mi 3/2.0 1,448 (-8%) 14mo $250,765 $173 66
241 Vitex Dr 0.22mi 3/2.0 1,448 (-8%) 15mo $255,990 $177 65
244 Vitex Dr 0.20mi 3/2.0 1,390 (-11%) 13mo $245,990 $177 61
335 Vitex Dr 0.20mi 3/2.0 1,390 (-11%) 14mo $245,990 $177 61
415 Stagecoach Rd 0.37mi 4/2.0 (+1) 1,500 (-4%) 14mo $279,000 $186 59

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
-22.5%
Equity multiple
0.24×
Total profit
$-55,402
Equity at exit
$39,064
10-year hold
IRR
-27.3%
Equity multiple
-0.11×
Total profit
$-81,483
Equity at exit
$22,652

Cash invested: $73,357 (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 75189

Home prices YoY
-25.0%
Rents YoY
-1.1%
Active inventory
1288
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,216 medium interval (Pro) →
Mortgage (P&I)
$1,374
Tax est. 1.5%
$327 /mo · $3,930/yr
Insurance
$109
HOA
$42
Vacancy / Maint / Mgmt
$465
Net cashflow
$-102

Break-even live

Break-even rent $2,345
Max offer price $247,189
Occupancy floor 100%

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
$65,498
Closing costs
$7,860
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
444 Vitex Dr Royse City, TX 4.0 2.5 2080 $2,200 $1.06 1d 1 0.21mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
security

Listing history 25 events

  1. 2026-06-18
    days on market $261,990 Active 125 DOM
  2. 2026-06-17
    days on market $261,990 Active 124 DOM
  3. 2026-06-16
    days on market $261,990 Active 123 DOM
  4. 2026-06-15
    days on market $261,990 Active 122 DOM
  5. 2026-06-13
    days on market $261,990 Active 120 DOM
  6. 2026-06-09
    days on market $261,990 Active 116 DOM
  7. 2026-06-08
    days on market $261,990 Active 115 DOM
  8. 2026-06-07
    days on market $261,990 Active 114 DOM
  9. 2026-06-04
    pricedays on market $261,990 Active 111 DOM
  10. 2026-06-03
    days on market $271,990 Active 110 DOM
  11. 2026-06-02
    days on market $271,990 Active 109 DOM
  12. 2026-06-01
    days on market $271,990 Active 108 DOM
  13. 2026-05-31
    days on market $271,990 Active 107 DOM
  14. 2026-05-14
    price $271,990 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  15. 2026-05-13
    price $271,990 557-char remark
    Show marketing remark (557 chars)

    New! Super cute, three bedrooms, two full baths, with covered porch and patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Are you looking for a new home in Royse City? Wildwood is now selling! Wildwood is located within the small, but growing town of Royse City, which offers ample amounts of shopping, dining, and entertainment, all while providing locals the benefits of small-town living. Call us today to learn more about Wildwood!

  16. 2026-05-12
    price $291,990 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  17. 2026-05-11
    price $291,990 557-char remark
    Show marketing remark (557 chars)

    New! Super cute, three bedrooms, two full baths, with covered porch and patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Are you looking for a new home in Royse City? Wildwood is now selling! Wildwood is located within the small, but growing town of Royse City, which offers ample amounts of shopping, dining, and entertainment, all while providing locals the benefits of small-town living. Call us today to learn more about Wildwood!

  18. 2026-04-06
    price $289,990 557-char remark
    Show marketing remark (557 chars)

    New! Super cute, three bedrooms, two full baths, with covered porch and patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Are you looking for a new home in Royse City? Wildwood is now selling! Wildwood is located within the small, but growing town of Royse City, which offers ample amounts of shopping, dining, and entertainment, all while providing locals the benefits of small-town living. Call us today to learn more about Wildwood!

  19. 2026-04-04
    price $289,990 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  20. 2026-03-11
    price $287,990 557-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  21. 2026-03-11
    price $287,990 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  22. 2026-02-25
    price $297,990 557-char remark
    Show marketing remark (557 chars)

    New! Super cute, three bedrooms, two full baths, with covered porch and patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Are you looking for a new home in Royse City? Wildwood is now selling! Wildwood is located within the small, but growing town of Royse City, which offers ample amounts of shopping, dining, and entertainment, all while providing locals the benefits of small-town living. Call us today to learn more about Wildwood!

  23. 2026-02-17
    price $297,990 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

  24. 2026-02-13
    listed $296,490 Active 557-char remark
    Show marketing remark (557 chars)

    New! Super cute, three bedrooms, two full baths, with covered porch and patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Are you looking for a new home in Royse City? Wildwood is now selling! Wildwood is located within the small, but growing town of Royse City, which offers ample amounts of shopping, dining, and entertainment, all while providing locals the benefits of small-town living. Call us today to learn more about Wildwood!

  25. 2026-02-04
    listed $296,490 Active 1513-char remark
    Show marketing remark (1513 chars)

    This Express Series home plan offers an exceptional blend of style and functionality, designed to meet the demands of modern lifestyles. The custom, architecturally designed elevation, complemented by divided light windows and a front-facing garage with decorative hardware, creates a striking visual appeal. A covered front porch leads to a raised panel fiberglass insulated front door, inviting you into a world of comfort. Inside, a welcoming foyer seamlessly flows into the open concept living spaces. The kitchen, a focal point of the home, features 30" cabinets with hidden hinges, elegant granite or quartz countertops, and stainless-steel appliances. A built-in sink, dishwasher, and spacious pantry provide ample storage and functionality. The primary bedroom, designed for relaxation, includes an adjoining bathroom that simplifies daily routines. An elongated vanity with a sink and non-framed mirror, along with a walk-in shower and closet, ensures both comfort and convenience. Laminate wood plank flooring in the living areas and plush ½" carpet in the bedrooms create a warm and inviting atmosphere. This plan is further enhanced by a user-friendly smart home system and an innovative tech package, offering modern convenience and seamless connectivity. The thoughtful design and contemporary features of this Express Series home make it an ideal choice for discerning homeowners. Photos shown here may not depict the specified home and features. Contact us today for more details!

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$26,586
− Mortgage interest
−$14,676
− Property taxes
−$3,930
− Insurance
−$1,310
− Repairs & maintenance
−$2,127
− Management
−$2,127
− HOA
−$504
− Depreciation
−$7,622
Taxable loss
−$5,708
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,370
After-tax cash flow
$143/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 · 3 photos

Excellent 95/100 None rehab

This Express Series home is in excellent condition with no visible repairs or maintenance needed. It offers a great blend of style and functionality, making it an attractive option for both resale and rental markets.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Upgrading light fixtures — Improves energy efficiency and aesthetics
  • Both Adding smart home features — Attracts tech-savvy buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Upgrading light fixtures — Improves energy efficiency and aesthetics
  • Both Adding smart home features — Attracts 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
Royse City ISD
NCES district ID
4838220
Math proficiency
42% ▼ -10.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$73,810
Composite
38.44/100
National rank
#4197
State rank
#266 of 826 in TX

Livability — Poetry

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Rockwall County · 132,930 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
48,739
Household income
$117,125
Rent vs Own
11.5% rent · 88.5% own
Severe rent burden
569.0

Population outlook (Rockwall County) Hauer SSP2

Today (2025)
118,396 people
By 2030
132,209 · +11.7%
By 2040
159,538 · +34.7%
By 2050
185,299 · +56.5%
By 2075
243,489 · +105.7%
By 2100
277,814 · +134.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Slovak 2% Serbian 1% Lithuanian 1%
Foreign-born
10% · Canada, Philippines, Jamaica
Languages at home
80% English-only · Spanish 15% Other Indo-European 1%

Political lean MEDSL · Rockwall

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
+5.3pp toward D · 2008: -46.2pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+37.7 2016: R+47.5 2012: R+53.3 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.10%
Current HPI
212.8422
Rent YoY
▼ -1.13%
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

-8.3% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $271,990 Zillow
  • 2026-05-13 Price Changed $271,990 NTREIS
  • 2026-05-12 Price Changed $291,990 Zillow
  • 2026-05-11 Price Changed $291,990 NTREIS
  • 2026-04-06 Price Changed $289,990 NTREIS
  • 2026-04-04 Price Changed $289,990 Zillow
  • 2026-03-11 Price Changed $287,990 NTREIS
  • 2026-03-11 Price Changed $287,990 Zillow
  • 2026-02-25 Price Changed $297,990 NTREIS
  • 2026-02-17 Price Changed $297,990 Zillow
  • 2026-02-13 Listed $296,490 NTREIS
  • 2026-02-04 Listed $296,490 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…