Bulverton Plan · Lavon, TX 75166

$311,900

3 bd · 2.5 ba · 1,849 sqft · SingleFamily · 42 Days on market

Excellent condition 2-car garage

---

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 +8.7/30.0
• ARV discount +7.5/15.0
• Condition / age +4.8/5.0
• Schools +3.6/10.0
• Livability +3.3/5.0
• 1% rule +2.7/10.0
• Rent growth +2.5/5.0
• DSCR +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks

Bulverton

Key facts

• 2 garage spots
• Listed 41 days

🏗️ New construction. The $311,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $321,524.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $312k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-269 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $283k (9.4% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (20.8% below list).
• Recommended offer: $247k (20.8% below list) — sets the bar for 1% rule.
• Cap rate 5.3% vs local median 4.4% in Lavon — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 66/100 on livability (#588 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities F, commute F, health & safety F.
• Community ISD (rural): math 30% / reading 38% proficiency, ranked #479 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Leland E Edge Middle (math 25% / reading 35%, grade F, #1,056 of 1,662 statewide, top 65%, 931 students, 53% FRL) — zoned schools average 53% FRL vs 36% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 750 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 43d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 $10k 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 42 days — a 3% lower offer ($303k) is reasonable based on typical stale-listing flexibility.

Recommended offer $247,162 (20.8% 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 42 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
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: 0.77% ✗
• Cap rate: 5.29%
• Cash-on-cash: -3.59%
• DSCR: 0.84
• GRM: 10.8

CMA / ARV

• ARV (median comp): $321,524
• List price: $311,900
• Delta: -2.99%
• 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
1021 Lovely Day Dr	0.05mi	3/2.0	1,691 (-8%)	2mo	$336,960	$199	80
291 Bright Alcove Ct	0.29mi	3/2.0	1,889 (+2%)	2mo	$346,990	$184	79
1169 Little Hills Way	0.21mi	4/2.0 (+1)	1,800 (-3%)	1mo	$326,990	$182	78
292 Bright Alcove Ct	0.27mi	3/2.0	1,768 (-4%)	1mo	$337,990	$191	77
764 Grand Dale Dr	0.43mi	4/2.0 (+1)	1,877 (+2%)	1mo	$324,990	$173	69
755 Grand Dale Dr	0.48mi	4/2.0 (+1)	1,837 (-1%)	2mo	$349,990	$191	68
418 Silent Pond Park	0.53mi	3/2.5	1,699 (-8%)	2mo	$284,990	$168	60
436 Silent Pond Park	0.53mi	3/2.0	1,649 (-11%)	2mo	$299,990	$182	54
1220 Little Bridge Dr	0.47mi	4/2.5 (+1)	2,068 (+12%)	0mo	$323,490	$156	53
746 Grand Dale Dr	0.54mi	3/2.5	2,105 (+14%)	0mo	$374,990	$178	52
746 Gentle Bird Dr	0.49mi	3/2.0	1,571 (-15%)	0mo	$272,990	$174	50
724 Grand Dale Dr	0.61mi	4/2.0 (+1)	2,029 (+10%)	0mo	$336,990	$166	48

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: -22.3%
• Equity multiple: 0.23×
• Total profit: $-69,221
• Equity at exit: $47,940

10-year hold

• IRR: -16.4%
• Equity multiple: 0.09×
• Total profit: $-82,219
• Equity at exit: $27,799

Cash invested: $90,027 (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: 104 active · 22 under contract
• Months of supply: 13.9 mo (7%/mo absorbed)
• Median asking: $328,990 ($178/sqft)
• Median days on market: 82 d
• This list price: 30% of active listings are priced below it
• ARV vs active asking: -2.4% vs current asking $/sqft

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

ZIP-level market 75166

• Home prices YoY: -9.9%
• Active inventory: 750
• Price-to-rent: 10.5×

Monthly cashflow live

• Estimated rent: $2,472 high
• Mortgage (P&I): −$1,686
• Tax est. 1.5%: −$402 /mo · $4,823/yr
• Insurance: −$134
• HOA: −$0
• Vacancy / Maint / Mgmt: −$519
• Net cashflow: $-269

Break-even live

Break-even rent $2,813

Max offer price $282,541

Occupancy floor —

Sensitivity live

Price	-10% $-47	-5% $-158	+0% $-269	+5% $-380	+10% $-492
Rent	-10% $-465	-5% $-367	+0% $-269	+5% $-172	+10% $-74
Rate	-1.0pp $-107	-0.5pp $-188	base $-269	+0.5pp $-353	+1.0pp $-437

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: $80,381
• Closing costs: $9,646
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 26 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1060 Happy Holly Rd Lavon, TX	3.0	2.5	1353	$1,999	$1.48	37d	1	0.12mi
257 Hope Orchards Dr Lavon, TX	4.0	3.0	2164	$2,500	$1.16	42d	1	0.34mi
209 Little Bridge Dr Lavon, TX	3.0	2.0	1913	$2,400	$1.25	48d	1	0.38mi
759 Gentle Bird Dr Lavon, TX	4.0	2.5	2400	$2,500	$1.04	23d	1	0.48mi
312 Silent Pond Park Unit 312 Lavon, TX	3.0	2.5	2016	$2,900	$1.44	93d	1	0.53mi
621 Cherish Day Dr Lavon, TX	3.0	2.0	1413	$2,045	$1.45	12d	1	1.20mi
344 Cyprus Grove Dr Lavon, TX	4.0	3.0	2353	$2,600	$1.10	42d	1	1.23mi
402 Coyote Creek Dr Lavon, TX	4.0	2.0	2114	$2,295	$1.09	1d	1	1.24mi
848 Good Cheer Ln Lavon, TX	3.0	2.0	1604	$2,095	$1.31	12d	1	1.31mi
269 Sunshine Ln Lavon, TX	4.0	3.0	2072	$2,700	$1.30	93d	1	1.31mi
906 Ramble Rd Lavon, TX	3.0	2.0	1454	$2,250	$1.55	7d	1	1.32mi
906 Ramble Rd Lavon, TX	3.0	2.0	1458	$2,675	$1.83	52d	1	1.32mi
849 Good Cheer Ln Lavon, TX	3.0	2.0	1458	$2,000	$1.37	3d	1	1.34mi
918 Ramble Rd Lavon, TX	3.0	2.0	1604	$1,900	$1.18	93d	1	1.34mi
544 Oak Creek Dr Lavon, TX	4.0	2.0	1800	$2,150	$1.19	42d	1	1.35mi
860 Moonwake Dr Lavon, TX	4.0	2.5	2011	$2,800	$1.39	93d	1	1.36mi
613 Daybreak Ln Lavon, TX	3.0	2.5	1905	$2,300	$1.21	93d	1	1.39mi
455 Elevon Pkwy Lavon, TX	1.0–3.0	1.0–2.0	1011	$2,063	$2.04	0d	72	1.40mi
179 Cyprus Grove Dr Lavon, TX	4.0	2.0	1807	$2,495	$1.38	19d	1	1.40mi
566 Silver Springs Ln Lavon, TX	4.0	3.0	2447	$2,850	$1.16	0d	1	1.43mi
579 White Water Dr Lavon, TX	3.0	2.0	1838	$2,000	$1.09	73d	1	1.45mi
242 Maverick Ct Lavon, TX	4.0	3.0	2250	$2,050	$0.91	19d	1	1.46mi
649 Lightheart Ln Lavon, TX	3.0	2.0	1456	$2,200	$1.51	12d	1	1.46mi
600 Blooming Glade Lavon, TX	3.0	2.0	1405	$1,900	$1.35	42d	1	1.48mi
223 Rosewood Dr Lavon, TX	3.0	2.5	2139	$2,281	$1.07	21d	1	1.49mi
358 Rockstream Dr Lavon, TX	4.0	3.0	2201	$2,395	$1.09	73d	1	1.50mi

Property features AI

Finance

• Financial info: List price $311,900

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan named BulvertonActive listing
• Construction: Built in 2026 (new construction)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom
• Interior features: Open living area (1,849 finished area)

Listing history 50 events

1. 2026-08-08
   days on market $311,900 Active 42 DOM
2. 2026-08-06
   days on market $311,900 Active 40 DOM
3. 2026-08-05
   days on market $311,900 Active 39 DOM
4. 2026-08-04
   days on market $311,900 Active 38 DOM
5. 2026-08-03
   days on market $311,900 Active 37 DOM
6. 2026-07-31
   days on market $311,900 Active 34 DOM
7. 2026-07-30
   days on market $311,900 Active 32 DOM
8. 2026-07-28
   days on market $311,900 Active 31 DOM
9. 2026-07-26
   days on market $311,900 Active 29 DOM
10. 2026-07-24
    days on market $311,900 Active 27 DOM
11. 2026-07-23
    days on market $311,900 Active 26 DOM
12. 2026-07-22
    days on market $311,900 Active 25 DOM
13. 2026-07-21
    days on market $311,900 Active 24 DOM
14. 2026-07-20
    days on market $311,900 Active 23 DOM
15. 2026-07-18
    days on market $311,900 Active 21 DOM
16. 2026-07-16
    days on market $311,900 Active 20 DOM
17. 2026-07-15
    days on market $311,900 Active 19 DOM
18. 2026-07-14
    days on market $311,900 Active 18 DOM
19. 2026-07-13
    days on market $311,900 Active 17 DOM
20. 2026-07-13
    days on market $311,900 Active 16 DOM
21. 2026-07-10
    days on market $311,900 Active 15 DOM
22. 2026-07-09
    days on market $311,900 Active 14 DOM
23. 2026-07-07
    days on market $311,900 Active 12 DOM
24. 2026-07-06
    days on market $311,900 Active 11 DOM
25. 2026-07-06
    days on market $311,900 Active 10 DOM
26. 2026-07-03
    days on market $311,900 Active 9 DOM
27. 2026-07-02
    days on market $311,900 Active 8 DOM
28. 2026-07-01
    days on market $311,900 Active 7 DOM
29. 2026-06-30
    days on market $311,900 Active 6 DOM
30. 2026-06-29
    days on market $311,900 Active 5 DOM
31. 2026-06-28
    days on market $311,900 Active 4 DOM
32. 2026-06-26
    days on market $311,900 Active 3 DOM
33. 2026-06-24
    remarks 9-char remark
34. 2026-06-24
    days on marketlisting id $311,900 Active 1 DOM
35. 2026-06-22
    days on market $311,900 Active 602 DOM
36. 2026-06-21
    days on market $311,900 Active 601 DOM
37. 2026-06-18
    days on market $311,900 Active 598 DOM
38. 2026-06-17
    days on market $311,900 Active 597 DOM
39. 2026-06-16
    days on market $311,900 Active 596 DOM
40. 2026-06-15
    days on market $311,900 Active 595 DOM
41. 2026-06-13
    days on market $311,900 Active 593 DOM
42. 2026-06-13
    days on market $311,900 Active 592 DOM
43. 2026-06-09
    days on market $311,900 Active 589 DOM
44. 2026-06-08
    days on market $311,900 Active 588 DOM
45. 2026-06-07
    days on market $311,900 Active 587 DOM
46. 2026-06-04
    days on market $311,900 Active 584 DOM
47. 2026-06-03
    days on market $311,900 Active 583 DOM
48. 2026-06-02
    days on market $311,900 Active 582 DOM
49. 2026-06-01
    days on market $311,900 Active 581 DOM
50. 2026-05-31
    days on market $311,900 Active 580 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: $29,659
• − Mortgage interest: −$18,010
• − Property taxes: −$4,823
• − Insurance: −$1,608
• − Repairs & maintenance: −$2,373
• − Management: −$2,373
• − Depreciation: −$9,353
• Taxable loss: −$8,880
• Est. tax savings @ 24.0%: +$2,131
• After-tax cash flow: $-1,102/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 · 6 photos

Excellent 95/100 None rehab

This Bulverton plan in Lavon, TX is in excellent condition with no visible repairs needed. It offers a spacious floor plan and is move-in ready, making it an attractive option for both resale and rental.

Value-add opportunities

• Both Paint exterior and interior — Enhances curb appeal and interior aesthetics ↑
• Both Install smart home devices — Improves convenience and energy efficiency ↑
• Both Add smart thermostat — Saves energy and improves comfort ↑
• Both Install smart lighting — Enhances safety and energy savings ↑

F Composite school gradezoned avg 36/100

Zoned Schools

High Community H S F TX #941/1,632 Nat'l #9,497/17,239

Schools (NCES district)

• District: Community ISD
• NCES district ID: 4814850
• Math proficiency: 30% ▼ -23.00%
• Reading proficiency: 38% ▼ -11.00%
• Median HH income: $71,841
• Composite: 31.58/100
• National rank: #5951
• State rank: #479 of 826 in TX

C Composite livability gradescore 66/100

Livability — Lavon

• Score: 66/100
• State rank: #588
• US rank: #11230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Collin County · 1,210,074 people
• City population: 6,989
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 6,989
• Household income: $132,101
• Rent vs Own: 9.1% rent · 90.9% own

---

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 0.63)
• Race & ethnicity: White 55% Hispanic / Latino 24% Two or more races 15% Black 7% Asian 4% Native American 2% Pacific Islander 1%
• Hispanic origin (detail): Mexican 15% Puerto Rican 3%
• Common ancestry: Slovak 2% Serbian 2% Lithuanian 2%
• Foreign-born: 8% · Canada
• Languages at home: 84% English-only · Spanish 11% Other Indo-European 3% Arabic 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: ▼ -24.22%
• Current HPI: 221.0
• Rent YoY: —
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Property features AI

Finance

• Financial info: List price $311,900

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan named BulvertonActive listing
• Construction: Built in 2026 (new construction)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom
• Interior features: Open living area (1,849 finished area)