CashFlowRE
Sign in Sign up
140 Greinert Dr
C- Composite 51.35
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 +17.9/30.0
  • ARV discount +11.7/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +2.6/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$264,990

140 Greinert Dr · Taylor, TX 76574
3 bd · 2.5 ba · 1,780 sqft · Other · 35 Days on market
Built 2026 Good condition 3,789 sqft lot $149/sqft · 9% below area Est $292k · 9% under $54/mo HOA · 2% of rent ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

THE ONLY PREMIUM BUILDER OFFERING THE MOST INCLUDED FEATURES WITHIN 5 MILES OF SAMSUNG Perfectly positioned within five miles of the Samsung plant, this home represents a unique opportunity in Taylor’s only new-build gas community. This 3-bedroom residence stands out with a robust package of builder upgrades, including premium LVP flooring, high-grade carpeting, custom cabinetry, and designer tile. The builder has spared no expense, providing a fully sodded and irrigated front and side yard, along with included garage door openers. For buyers seeking the most feature-complete home in a high-growth location, this property delivers unmatched value and modern comfort.

Key facts

  • Builder upgrades
  • High-grade carpeting
  • Included features

Tags

PREMIUM BUILDERINCLUDED FEATURESNEW-BUILD GAS COMMUNITYBUILDER UPGRADESPREMIUM LVP FLOORINGHIGH-GRADE CARPETING

Property features AI

Finance

  • HOA & community: Homeowners association with a monthly fee of $54

Exterior

  • Parking: Garage with 2 covered spaces; Total parking for 4 vehicles; Concrete driveway; Garage door opener
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Cable available; High-speed internet available; Electricity connected; Natural gas connected; Public water; Public sewer; Underground utilities
  • Home design: Two-story home; New construction by DRB Homes; East-facing; Slab foundation
  • Construction: Cement siding; Shingle roof; Built by builder (new construction)
  • Exterior features: Private yard; Covered patio; Rain gutters; Landscaped lot; Sprinkler with rain sensor; Gate and privacy fencing; Other structure: residence

Interior

  • Kitchen: Kitchen island; Dishwasher; ENERGY STAR qualified dishwasher; Disposal; Gas oven; Self-cleaning oven; Microwave; Plumbed for ice maker
  • Bedrooms: Bedrooms located on the first and second levels
  • Bathrooms: Two full bathrooms; One half bathroom; Double vanity in one bathroom
  • Heating & cooling: Central air conditioning; Natural gas heating
  • Interior features: Main level primary bedroom; Open floorplan; Pantry; Vinyl windows
  • Laundry & utility: Laundry details: see remarks

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/2.5-bath other listed at $265k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/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 $238k (10.2% below list).
  • Recommended offer: $238k (10.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 4.3% in Taylor — 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 71/100 on livability (#312 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D-, amenities F.
  • Taylor ISD (town): math 20% / reading 27% proficiency, ranked #726 of 826 in TX (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 314 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,543 units permitted in Williamson County in 2024 (1,425 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Williamson County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
Recommended offer $238,053 (10.2% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 10% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
7.29%
Cash-on-cash
3.57%
DSCR
1.16
GRM
9.3

CMA / ARV

ARV (median comp)
$292,490
List price
$264,990
Delta
-9.40%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.43% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.53×
Total profit
$-34,944
Equity at exit
$39,511
10-year hold
IRR
-8.7%
Equity multiple
0.51×
Total profit
$-35,990
Equity at exit
$22,911

Cash invested: $74,197 (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 76574

Home prices YoY
-32.3%
Rents YoY
0.4%
Active inventory
314
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,381 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$106 /mo · $1,269/yr
Insurance
$110
HOA
$54
Vacancy / Maint / Mgmt
$500
Net cashflow
$221

Break-even live

Break-even rent $2,101
Max offer price $264,990
Occupancy floor 86%

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
$66,248
Closing costs
$7,950
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
120 Hartson Dr Taylor, TX 3.0 2.5 1806 $1,925 $1.07 4d 1 0.03mi
108 Hartson Dr Taylor, TX 3.0 2.5 1806 $1,850 $1.02 14d 1 0.03mi
140 Hartson Dr Taylor, TX 3.0 3.0 1780 $2,100 $1.18 44d 1 0.05mi
211 Tribute Blvd Unit Front Main Unit Taylor, TX 3.0 3.0 1900 $4,250 $2.24 2d 1 0.05mi
124 Marcel Ct Taylor, TX 3.0 2.0 1557 $1,795 $1.15 44d 1 0.54mi
1717 T H Johnson Dr Taylor, TX 4.0 2.5 2450 $2,600 $1.06 2d 1 0.62mi
180 Pivot Dr Taylor, TX 4.0 3.0 1906 $1,950 $1.02 24d 1 0.66mi
120 Onna St Taylor, TX 3.0 2.0 1734 $2,150 $1.24 3d 1 0.68mi
108 Pivot Dr Taylor, TX 3.0 2.0 1605 $1,800 $1.12 22d 1 0.78mi
1006 Cottonbowl Dr Taylor, TX 4.0 2.0 1615 $2,300 $1.42 44d 1 0.83mi
2109 Brewers Pl Taylor, TX 3.0 2.0 1296 $1,950 $1.50 44d 1 0.99mi
2005 Whistling Way Taylor, TX 4.0 2.5 2209 $2,050 $0.93 4d 1 1.05mi
1800 Grace St Taylor, TX 3.0 2.0 2503 $2,050 $0.82 12d 1 1.42mi
1800 Grace St Taylor, TX 4.0 3.5 2503 $2,050 $0.82 11d 1 1.42mi
1707 Lexington St Taylor, TX 3.0 2.0 2140 $2,500 $1.17 24d 1 1.49mi

HOA detail

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

Listing history 14 events

  1. 2026-06-18
    days on market $264,990 Active 35 DOM
  2. 2026-06-17
    pricedays on market $264,990 Active 34 DOM
  3. 2026-06-16
    days on market $269,990 Active 33 DOM
  4. 2026-06-15
    days on market $269,990 Active 32 DOM
  5. 2026-06-13
    days on market $269,990 Active 30 DOM
  6. 2026-06-09
    days on market $269,990 Active 26 DOM
  7. 2026-06-08
    days on market $269,990 Active 25 DOM
  8. 2026-06-07
    days on market $269,990 Active 24 DOM
  9. 2026-06-05
    days on market $269,990 Active 21 DOM
  10. 2026-06-03
    days on market $269,990 Active 20 DOM
  11. 2026-06-02
    days on market $269,990 Active 19 DOM
  12. 2026-06-01
    days on market $269,990 Active 18 DOM
  13. 2026-05-31
    days on market $269,990 Active 17 DOM
  14. 2026-05-14
    listed $269,990 Active 679-char remark

ⓘ 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
$1,269 · $106/mo
Projected year-2 tax
$4,849 · $404/mo
Expected delta
+$3,581/yr (+$298/mo · 282.3%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,566
− Mortgage interest
−$14,844
− Property taxes
−$1,269
− Insurance
−$1,325
− Repairs & maintenance
−$2,285
− Management
−$2,285
− HOA
−$648
− Depreciation
−$7,709
Taxable loss
−$1,798
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$432
After-tax cash flow
$3,082/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

Good 80/100 None rehab

This home is in excellent condition with no visible repairs needed. It offers a premium package of builder upgrades and is perfectly positioned within five miles of the Samsung plant, making it a unique opportunity for buyers seeking modern comfort and features.

Value-add opportunities

  • Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace window treatments — New window treatments improve curb appeal and interior comfort
  • Both Install smart home devices — Enhances home's modern appeal and adds value for buyers
  • Both Upgrade lighting fixtures — Modern lighting fixtures improve home's curb appeal and interior ambiance

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace window treatments — New window treatments improve curb appeal and interior comfort
  • Both Install smart home devices — Enhances home's modern appeal and adds value for buyers
  • Both Upgrade lighting fixtures — Modern lighting fixtures improve home's curb appeal and interior ambiance

ⓘ 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
Taylor ISD
NCES district ID
4842280
Math proficiency
20% ▼ -15.00%
Reading proficiency
27% ▼ -11.00%
Median HH income
$45,330
Composite
20.35/100
National rank
#8606
State rank
#726 of 826 in TX

Livability — Taylor

Score
71/100
State rank
#312
US rank
#7013

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylor, TX
County
Williamson County · 680,029 people
City population
20,242
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
20,242
Household income
$78,568
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
371.0

Population outlook (Williamson County) Hauer SSP2

Today (2025)
699,027 people
By 2030
795,537 · +13.8%
By 2040
990,683 · +41.7%
By 2050
1,184,292 · +69.4%
By 2075
1,623,825 · +132.3%
By 2100
1,924,153 · +175.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 50% Hispanic / Latino 42% Two or more races 22% Black 5%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Romanian 2% Italian 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 23% Russian/Polish/Slavic 1%

Political lean MEDSL · Williamson

2024 margin
Toss-up / Even · D 48.0% · R 50.4% · Other 1.6%
2008→2024 swing
+10.6pp toward D · 2008: -13.0pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+1.4 2016: R+9.9 2012: R+21.5 2008: R+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.71%
Current HPI
227.58
Rent YoY
▲ 0.43%
Metro
Austin-Round Rock-Georgetown, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-1.9% since first listed
2 events — show timeline
  • 2026-06-16 Price Changed $264,990 Unlock MLS
  • 2026-05-14 Listed $269,990 Unlock MLS

Property tax history

+0.8%/yr

Latest (2026): $1,269 · -14.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…