Azalea Plan · Pilot Point, TX 76258

$255,990

3 bd · 2.0 ba · 1,510 sqft · SingleFamily · 840 Days on market

Good condition ↓ 14% since listing

---

Why this score? — see what drove the F 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 +7.5/15.0
• Cash flow +7.2/30.0
• Schools +4.3/10.0
• Condition / age +4.0/5.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0
• 1% rule +2.0/10.0
• DSCR +1.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Azalea home offers low-maintenance living in a one-story design in our exclusive new Smart Series. This floorplan features 3 bedrooms, 2 bathrooms, and 1,510-1,558 square feet of functional living space with room to grow in structural options.

Key facts

• 2 garage spots
• Listed 839 days

🏗️ New construction. The $255,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $287,488.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $256k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-399 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $230k (10.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (21.5% below list).
• Recommended offer: $201k (21.5% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 66/100 on livability (#613 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
• Pilot Point ISD (town): math 41% / reading 43% proficiency, ranked #303 of 826 in TX (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Pilot Point El (math 44% / reading 41%, grade F, #1,313 of 4,322 statewide, top 31%, 516 students, 56% FRL); Pilot Point Selz Middle (math 37% / reading 42%, grade F, #660 of 1,662 statewide, top 41%, 330 students, 59% FRL); Pilot Point H S (math 42% / reading 52%, grade D-, #591 of 1,632 statewide, top 38%, 452 students, 39% FRL) — zoned schools at 52% FRL track the district average.
• Market conditions: 698 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals lingering (median 65d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 74% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 10,531 units permitted in Denton County in 2024 (2,713 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.
• Denton County population projected at +66% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 840 days — a 12% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 2y ago; this cycle's ask has dropped $36k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $201,004 (21.5% 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 840 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. 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: 0.70% ✗
• Cap rate: 4.63%
• Cash-on-cash: -5.95%
• DSCR: 0.74
• GRM: 11.9

CMA / ARV

• ARV (median comp): $287,488
• List price: $255,990
• Delta: -10.96%
• 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
14061 Earlham St	0.19mi	3/2.0	1,500 (-1%)	0mo	$244,995	$163	90
14200 Gallatin St	0.45mi	3/2.0	1,589 (+5%)	2mo	$319,000	$201	69
14123 Marion Downs Trl	0.58mi	3/2.0	1,556 (+3%)	2mo	$259,990	$167	67
14134 Maida Dr	0.60mi	3/2.0	1,556 (+3%)	2mo	$264,990	$170	65
14208 Bechler St	0.27mi	4/2.0 (+1)	1,656 (+10%)	1mo	$242,999	$147	65
14078 Marion Downs Trl	0.50mi	3/2.0	1,624 (+8%)	1mo	$277,990	$171	63
14111 Nullah St	0.65mi	3/2.0	1,461 (-3%)	1mo	$241,999	$166	63
14069 Haggerston Dr	0.30mi	3/2.0	1,305 (-14%)	1mo	$209,999	$161	62
14124 Olney Dr	0.69mi	3/2.0	1,556 (+3%)	2mo	$259,990	$167	62
14112 Olney Dr	0.67mi	3/2.0	1,311 (-13%)	1mo	$234,999	$179	46
14159 Olney Dr	0.74mi	3/2.0	1,311 (-13%)	1mo	$229,999	$175	42
14138 Bacton Rd	0.74mi	3/2.5	1,711 (+13%)	0mo	$298,990	$175	41

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -26.5%
• Equity multiple: 0.11×
• Total profit: $-71,957
• Equity at exit: $42,865

10-year hold

• IRR: -23.7%
• Equity multiple: -0.18×
• Total profit: $-95,244
• Equity at exit: $24,857

Cash invested: $80,497 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 77 active · 72 under contract
• Months of supply: 6.5 mo (15%/mo absorbed)
• Median asking: $290,490 ($184/sqft)
• Median days on market: 102 d
• This list price: 10% of active listings are priced below it
• ARV vs active asking: +3.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 76258

• Home prices YoY: -7.9%
• Active inventory: 698
• Price-to-rent: 10.6×

Monthly cashflow live

• Estimated rent: $2,010 high
• Mortgage (P&I): −$1,508
• Tax est. 1.5%: −$359 /mo · $4,312/yr
• Insurance: −$120
• HOA: −$0
• Vacancy / Maint / Mgmt: −$422
• Net cashflow: $-399

Break-even live

Break-even rent $2,515

Max offer price $229,776

Occupancy floor —

Sensitivity live

Price	-10% $-200	-5% $-299	+0% $-399	+5% $-498	+10% $-598
Rent	-10% $-558	-5% $-478	+0% $-399	+5% $-319	+10% $-240
Rate	-1.0pp $-254	-0.5pp $-326	base $-399	+0.5pp $-473	+1.0pp $-549

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: $71,872
• Closing costs: $8,625
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 35 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
14009 Danesdale Dr Pilot Point, TX	3.0	2.0	1575	$1,950	$1.24	68d	1	0.05mi
14020 Earlham St Pilot Point, TX	4.0	3.0	2138	$2,000	$0.94	33d	1	0.11mi
14121 Danesdale Dr Pilot Point, TX	4.0	2.0	1664	$2,000	$1.20	139d	1	0.12mi
14017 Earlham St Pilot Point, TX	3.0	2.0	1607	$1,895	$1.18	27d	1	0.12mi
6905 Adderly Rd Pilot Point, TX	3.0	2.0	1491	$1,845	$1.24	139d	1	0.14mi
14133 Calderwood St Pilot Point, TX	3.0	2.0	1760	$2,280	$1.30	139d	1	0.15mi
14037 Earlham St Pilot Point, TX	3.0	2.0	1500	$2,150	$1.43	3d	1	0.15mi
14152 Calderwood St Pilot Point, TX	3.0	2.5	2108	$2,100	$1.00	28d	1	0.20mi
14165 Calderwood St Pilot Point, TX	3.0	2.0	1389	$1,800	$1.30	4d	1	0.21mi
6445 Auburn Dale Rd Pilot Point, TX	4.0	2.0	2054	$2,095	$1.02	20d	1	0.25mi
14156 Aberavon Dr Pilot Point, TX	4.0	3.0	2148	$2,280	$1.06	20d	1	0.28mi
7016 Calshot Rd Pilot Point, TX	4.0	3.0	2121	$2,100	$0.99	39d	1	0.31mi
14045 Ilderton St Pilot Point, TX	4.0	2.0	1849	$1,975	$1.07	88d	1	0.32mi
14045 Ilderton St Pilot Point, TX	4.0	2.0	1850	$1,950	$1.05	88d	1	0.32mi
14045 Ilderton St Unit NA Pilot Point, TX	4.0	2.0	1850	$1,950	$1.05	87d	1	0.32mi
7108 Calshot Rd Pilot Point, TX	4.0	2.0	1756	$1,995	$1.14	139d	1	0.32mi
14216 Aberavon Dr Pilot Point, TX	3.0	2.0	1801	$2,195	$1.22	139d	1	0.33mi
14216 Aberavon Dr Pilot Point, TX	3.0	2.0	1801	$2,135	$1.19	108d	1	0.33mi
14220 Aberavon Dr Pilot Point, TX	3.0	2.0	1654	$2,099	$1.27	99d	1	0.34mi
14114 Donahue St Pilot Point, TX	3.0	2.0	1499	$2,000	$1.33	43d	1	0.35mi
14057 Kempt Dr Pilot Point, TX	4.0	2.0	2010	$2,095	$1.04	42d	1	0.37mi
14112 Hammersmith St Pilot Point, TX	3.0	2.0	1520	$1,795	$1.18	64d	1	0.37mi
14112 Hammersmith St Pilot Point, TX	3.0	2.0	1520	$1,895	$1.25	114d	1	0.38mi
14122 Emeric St Pilot Point, TX	4.0	3.0	2247	$2,200	$0.98	64d	1	0.41mi
6201 Tilden Ave Pilot Point, TX	4.0	2.5	1936	$2,195	$1.13	54d	1	0.43mi
14153 Golden Bridge Dr Pilot Point, TX	3.0	2.0	1516	$1,850	$1.22	90d	1	0.43mi
14085 Ladbroke St Pilot Point, TX	3.0	2.0	1538	$1,700	$1.11	120d	1	0.45mi
14188 Golden Bridge Dr Pilot Point, TX	4.0	2.0	1761	$1,945	$1.10	10d	1	0.49mi
14188 Golden Bridge Dr Pilot Point, TX	4.0	2.0	1760	$2,095	$1.19	84d	1	0.49mi
14184 Hammersmith St Pilot Point, TX	4.0	2.0	2062	$2,100	$1.02	6d	1	0.50mi
14174 Inglebert St Pilot Point, TX	3.0	2.0	1455	$1,850	$1.27	139d	1	0.51mi
7803 Bent Gale Rd Pilot Point, TX	3.0	2.0	1552	$1,975	$1.27	64d	1	0.64mi
14134 Bacton Rd Pilot Point, TX	4.0	2.5	2155	$2,300	$1.07	36d	1	0.72mi
7808 Marion Downs Trl Pilot Point, TX	4.0	2.0	1776	$2,200	$1.24	47d	1	0.81mi
14814 Bigelow St Celina, TX	4.0	2.0	2062	$1,995	$0.97	24d	1	1.47mi

Listing history 50 events

1. 2026-09-24
   days on market $255,990 Active 840 DOM
2. 2026-09-23
   days on market $255,990 Active 839 DOM
3. 2026-09-22
   days on market $255,990 Active 838 DOM
4. 2026-09-21
   days on market $255,990 Active 837 DOM
5. 2026-09-20
   days on market $255,990 Active 836 DOM
6. 2026-09-19
   days on market $255,990 Active 835 DOM
7. 2026-09-18
   days on market $255,990 Active 834 DOM
8. 2026-09-17
   days on market $255,990 Active 833 DOM
9. 2026-09-16
   days on market $255,990 Active 832 DOM
10. 2026-09-15
    days on market $255,990 Active 831 DOM
11. 2026-09-14
    days on market $255,990 Active 830 DOM
12. 2026-09-13
    days on market $255,990 Active 829 DOM
13. 2026-09-12
    days on market $255,990 Active 828 DOM
14. 2026-09-11
    pricedays on market $255,990 Active 827 DOM
15. 2026-09-05
    days on market $253,990 Active 821 DOM
16. 2026-09-04
    days on market $253,990 Active 820 DOM
17. 2026-09-02
    days on market $253,990 Active 818 DOM
18. 2026-08-31
    days on market $253,990 Active 816 DOM
19. 2026-08-29
    days on market $253,990 Active 814 DOM
20. 2026-08-28
    pricedays on market $253,990 Active 813 DOM
21. 2026-08-27
    days on market $251,990 Active 812 DOM
22. 2026-08-26
    days on market $251,990 Active 811 DOM
23. 2026-08-25
    days on market $251,990 Active 810 DOM
24. 2026-08-24
    days on market $251,990 Active 809 DOM
25. 2026-08-23
    days on market $251,990 Active 808 DOM
26. 2026-08-22
    days on market $251,990 Active 807 DOM
27. 2026-08-21
    days on market $251,990 Active 806 DOM
28. 2026-08-20
    days on market $251,990 Active 805 DOM
29. 2026-08-19
    days on market $251,990 Active 804 DOM
30. 2026-08-18
    days on market $251,990 Active 803 DOM
31. 2026-08-17
    days on market $251,990 Active 802 DOM
32. 2026-08-16
    days on market $251,990 Active 801 DOM
33. 2026-08-15
    days on market $251,990 Active 800 DOM
34. 2026-08-14
    days on market $251,990 Active 799 DOM
35. 2026-08-13
    days on market $251,990 Active 798 DOM
36. 2026-08-12
    days on market $251,990 Active 797 DOM
37. 2026-08-11
    days on market $251,990 Active 796 DOM
38. 2026-08-10
    days on market $251,990 Active 795 DOM
39. 2026-08-09
    days on market $251,990 Active 794 DOM
40. 2026-08-08
    days on market $251,990 Active 793 DOM
41. 2026-08-06
    days on market $251,990 Active 791 DOM
42. 2026-08-05
    days on market $251,990 Active 790 DOM
43. 2026-08-04
    days on market $251,990 Active 789 DOM
44. 2026-08-03
    days on market $251,990 Active 788 DOM
45. 2026-07-31
    days on market $251,990 Active 785 DOM
46. 2026-07-30
    days on market $251,990 Active 783 DOM
47. 2026-07-28
    days on market $251,990 Active 782 DOM
48. 2026-07-26
    days on market $251,990 Active 780 DOM
49. 2026-07-24
    days on market $251,990 Active 778 DOM
50. 2026-07-23
    days on market $251,990 Active 777 DOM

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

Taxation est. · year 1

• Rental income: $24,120
• − Mortgage interest: −$16,104
• − Property taxes: −$4,312
• − Insurance: −$1,437
• − Repairs & maintenance: −$1,930
• − Management: −$1,930
• − Depreciation: −$8,363
• Taxable loss: −$9,956
• Est. tax savings @ 24.0%: +$2,389
• After-tax cash flow: $-2,397/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 None rehab

This Azalea home in Pilot Point, TX, is in excellent condition with modern finishes and low-maintenance features. It offers a great opportunity for a buyer seeking a move-in-ready property.

Value-add opportunities

• Both Paint exterior brick — Enhances curb appeal and value ↑
• Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves aesthetics ↑
• Both Install smart home devices — Enhances convenience and marketability ↑

F Composite school gradezoned avg 43/100

Zoned Schools

Elementary Pilot Point El F TX #1,313/4,322 Nat'l #17,692/41,679 Middle Pilot Point Selz Middle F TX #660/1,662 Nat'l #6,151/14,009 High Pilot Point H S D- TX #591/1,632 Nat'l #6,330/17,239

Schools (NCES district)

• District: Pilot Point ISD
• NCES district ID: 4834920
• Math proficiency: 41% ▼ -3.00%
• Reading proficiency: 43% ▼ -3.00%
• Median HH income: $57,332
• Composite: 36.85/100
• National rank: #4555
• State rank: #303 of 826 in TX

C Composite livability gradescore 66/100

Livability — Pilot Point

• Score: 66/100
• State rank: #613
• US rank: #11604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pilot Point, TX
• County: Denton · 1,053,010 people
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 8,042
• Household income: $93,661
• Rent vs Own: 14.8% rent · 85.2% own

---

Population outlook (Denton County) Hauer SSP2

• Today (2025): 1,053,010 people
• By 2030: 1,192,269 · +13.2%
• By 2040: 1,472,920 · +39.9%
• By 2050: 1,746,506 · +65.9%
• By 2075: 2,358,497 · +124.0%
• By 2100: 2,779,183 · +163.9%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Majority White (64%)
• Race & ethnicity: White 64% Hispanic / Latino 28% Two or more races 19% Black 3% Pacific Islander 1%
• Hispanic origin (detail): Mexican 26%
• Common ancestry: Serbian 4% Lithuanian 1% Scottish 1%
• Foreign-born: 11% · Canada
• Languages at home: 73% English-only · Spanish 25% Arabic 1% Other Asian/Pacific 1%

---

Political lean MEDSL · Denton

• 2024 margin: R (+13.2) · D 42.7% · R 55.8% · Other 1.5%
• 2008→2024 swing: +11.0pp toward D · 2008: -24.2pp · 2024: -13.2pp
• All cycles: 2024: R+13.2 2020: R+8.1 2016: R+20.2 2012: R+31.7 2008: R+24.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -26.12%
• Current HPI: 303.4015
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

---

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-13.7% since first listed

9 events — show timeline

• 2026-03-11 Price Changed $251,990 Zillow
• 2026-01-08 Price Changed $250,990 Zillow
• 2025-09-06 Price Changed $249,990 Zillow
• 2025-07-25 Price Changed $269,990 Zillow
• 2025-01-07 Price Changed $297,990 Zillow
• 2024-12-05 Relisted — Zillow
• 2024-09-05 Delisted — Zillow
• 2024-07-13 Price Changed $296,990 Zillow
• 2024-03-07 Listed $291,990 Zillow