CashFlowRE
Sign in Sign up
710 Catherine Ln
C- Composite 53.98
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.4/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$195,000

710 Catherine Ln · Seagoville, TX 75159
3 bd · 1.0 ba · 945 sqft · SingleFamily public records · 191 Days on market
Built 1972 8,102 sqft lot $206/sqft · 17% below area Est $236k · 17% under ↓ 2% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this charming 3-bedroom, 1-bath home offering 945 sq ft of comfortable, efficient living space. Thoughtfully updated with recent upgrades throughout, this property is truly move-in ready and ideal for first-time buyers or anyone looking for a low-maintenance home. The bathroom features a handicap-accessible bathtub, adding convenience and versatility for a wide range of needs. Each room feels bright and welcoming, and the layout makes excellent use of every square foot. Located just moments from a nearby elementary school and a community park, the home sits in a friendly, walkable neighborhood that supports an easy, connected lifestyle. This is a great starter home with even more to love: it qualifies for special financing with no down payment, making ownership more accessible. With a recent price reduction and the seller offering $5,000 in concessions, this is an opportunity that stands out in today’s market. A well-kept, updated home in a convenient location — ready for its next chapter.

Key facts

  • Close to public park
  • 8,102 sq ft lot
  • Garage

Tags

RECENTLY INSTALLED CARPETHANDICAP ASSESSABLE BATHCLOSE TO PUBLIC PARKCLOSE TO ELEMENTARY SCHOOL

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/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 5.1% in Seagoville — 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 (#319 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety D-.
  • Dallas ISD (urban): math 31% / reading 36% proficiency, ranked #559 of 826 in TX (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Central El (math 58% / reading 52%, grade C, #602 of 4,322 statewide, top 14%, 516 students, 92% FRL); Seagoville Middle (math 18% / reading 23%, grade F, #1,407 of 1,662 statewide, top 86%, 1,419 students, 88% FRL); Seagoville H S (math 15% / reading 21%, grade F, #1,445 of 1,632 statewide, top 89%, 1,779 students, 87% FRL).
  • Market conditions: Rents soft (-2.9%/yr); 282 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($73k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $20k (9%) 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.05%
Cap rate
7.20%
Cash-on-cash
3.23%
DSCR
1.14
GRM
8.0

CMA / ARV

ARV (median comp)
$235,992
List price
$195,000
Delta
-17.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
824 Johnnie Row 0.04mi 3/1.5 1,022 (+8%) 8mo $199,900 $196 76
730 High School Dr 0.43mi 3/1.0 1,033 (+9%) 1mo $165,000 $160 63
736 Thedford Rd 0.50mi 3/1.5 1,027 (+9%) 0mo $150,000 $146 60
1311 Crosscreek 0.25mi 3/1.0 1,065 (+13%) 21mo $230,000 $216 50
815 Quinette Dr 0.41mi 3/2.0 1,016 (+8%) 18mo $250,000 $246 49
728 Thedford Rd 0.53mi 3/1.5 1,062 (+12%) 24mo $227,500 $214 33

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
-14.9%
Equity multiple
0.48×
Total profit
$-28,124
Equity at exit
$29,075
10-year hold
IRR
-12.8%
Equity multiple
0.36×
Total profit
$-35,129
Equity at exit
$16,860

Cash invested: $54,600 (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 75159

Home prices YoY
-13.8%
Rents YoY
-2.9%
Active inventory
282
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,039 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$360 /mo · $4,319/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$147

Break-even live

Break-even rent $1,853
Max offer price $195,000
Occupancy floor 88%

Sensitivity live

Price -10% $257 -5% $202 +0% $147 +5% $92 +10% $36
Rent -10% $-14 -5% $66 +0% $147 +5% $227 +10% $308
Rate -1.0pp $245 -0.5pp $196 base $147 +0.5pp $96 +1.0pp $45

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
$48,750
Closing costs
$5,850
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
702 Catherine Ln Seagoville, TX 3.0 1.0 945 $1,650 $1.75 45d 1 0.07mi
521 Jean Dr Seagoville, TX 3.0 2.0 1080 $1,825 $1.69 4d 1 0.68mi
108 US HWY Seagoville, TX 1.0–3.0 1.0–2.5 1340 $2,650 $1.98 0d 47 0.83mi

Listing history 21 events

  1. 2026-06-21
    days on market $195,000 Active 191 DOM
  2. 2026-06-18
    days on market $195,000 Active 188 DOM
  3. 2026-06-17
    price $195,000 Active 187 DOM
  4. 2026-06-17
    pricedays on market $190,000 Active 187 DOM
  5. 2026-06-16
    days on market $210,000 Active 186 DOM
  6. 2026-06-15
    days on market $210,000 Active 185 DOM
  7. 2026-06-13
    days on market $210,000 Active 183 DOM
  8. 2026-06-09
    days on market $210,000 Active 179 DOM
  9. 2026-06-08
    days on market $210,000 Active 178 DOM
  10. 2026-06-07
    days on market $210,000 Active 177 DOM
  11. 2026-06-04
    days on market $210,000 Active 174 DOM
  12. 2026-06-03
    days on market $210,000 Active 173 DOM
  13. 2026-06-02
    days on market $210,000 Active 172 DOM
  14. 2026-06-02
    days on market $210,000 Active 171 DOM
  15. 2026-05-31
    days on market $210,000 Active 170 DOM
  16. 2026-01-20
    price $210,000 1029-char remark
    Show marketing remark (1029 chars)

    Step into this charming 3-bedroom, 1-bath home offering 945 sq ft of comfortable, efficient living space. Thoughtfully updated with recent upgrades throughout, this property is truly move-in ready and ideal for first-time buyers or anyone looking for a low-maintenance home. The bathroom features a handicap-accessible bathtub, adding convenience and versatility for a wide range of needs. Each room feels bright and welcoming, and the layout makes excellent use of every square foot. Located just moments from a nearby elementary school and a community park, the home sits in a friendly, walkable neighborhood that supports an easy, connected lifestyle. This is a great starter home with even more to love: it qualifies for special financing with no down payment, making ownership more accessible. With a recent price reduction and the seller offering $5,000 in concessions, this is an opportunity that stands out in today’s market. A well-kept, updated home in a convenient location — ready for its next chapter.

  17. 2025-12-12
    listed $215,000 Active 1029-char remark
    Show marketing remark (1029 chars)

    Step into this charming 3-bedroom, 1-bath home offering 945 sq ft of comfortable, efficient living space. Thoughtfully updated with recent upgrades throughout, this property is truly move-in ready and ideal for first-time buyers or anyone looking for a low-maintenance home. The bathroom features a handicap-accessible bathtub, adding convenience and versatility for a wide range of needs. Each room feels bright and welcoming, and the layout makes excellent use of every square foot. Located just moments from a nearby elementary school and a community park, the home sits in a friendly, walkable neighborhood that supports an easy, connected lifestyle. This is a great starter home with even more to love: it qualifies for special financing with no down payment, making ownership more accessible. With a recent price reduction and the seller offering $5,000 in concessions, this is an opportunity that stands out in today’s market. A well-kept, updated home in a convenient location — ready for its next chapter.

  18. 2024-09-16
    soldstatus
  19. 2023-12-20
    listed $215,000 Active
  20. 2000-09-06
    soldstatus
  21. 1994-01-25
    soldstatus

ⓘ 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
$4,319 · $360/mo
Projected year-2 tax
$4,319 · $360/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 8/10 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 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
$24,464
− Mortgage interest
−$10,923
− Property taxes
−$4,319
− Insurance
−$975
− Repairs & maintenance
−$1,957
− Management
−$1,957
− Depreciation
−$5,673
Taxable loss
−$1,340
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$322
After-tax cash flow
$2,083/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.

Schools (NCES district)

District
Dallas ISD
NCES district ID
4816230
Math proficiency
31% ▼ -16.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$42,881
Composite
28.41/100
National rank
#6763
State rank
#559 of 826 in TX

Livability — Seagoville

Score
71/100
State rank
#319
US rank
#7103

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seagoville, TX
County
Dallas County · 2,612,404 people
City population
23,456
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
23,456
Household income
$72,897
Rent vs Own
19.0% rent · 81.0% own
Severe rent burden
422.0

Population outlook (Dallas County) Hauer SSP2

Today (2025)
2,979,839 people
By 2030
3,191,823 · +7.1%
By 2040
3,619,611 · +21.5%
By 2050
4,026,915 · +35.1%
By 2075
4,957,073 · +66.4%
By 2100
5,508,725 · +84.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 46% White 32% Two or more races 20% Black 17%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Romanian 1% Slovak 1% Italian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
63% English-only · Spanish 35%

Political lean MEDSL · Dallas

2024 margin
Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
2008→2024 swing
+6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
All cycles
2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.45%
Current HPI
321.2065
Rent YoY
▼ -2.86%
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

-2.3% since first listed
6 events — show timeline
  • 2026-01-20 Price Changed $210,000 NTREIS
  • 2025-12-12 Listed $215,000 NTREIS
  • 2024-09-16 Sold (Public Records) Public Records
  • 2023-12-20 Listed $215,000 NTREIS
  • 2000-09-06 Sold (Public Records) Public Records
  • 1994-01-25 Sold (Public Records) Public Records

Property tax history

+6.7%/yr

Latest (2025): $4,319 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…