Skip to content

3152 Valley Meadow Dr #104, Dallas, TX 75220

3152 Valley Meadow Dr #104, Dallas, TX 75220Est. $49,000 [P] | 1,197 sq ft [P]

Single-family home

$49,000Appraised value DCAD$41 per sq ft
2 / 2Beds / baths DCAD2 bedrooms, 2 bathrooms
1,197 sq ftLiving area DCADBuilding footprint and floors on the map
1966Year built DCAD60 years old
308,055 sq ftLot size DCAD7.07 acres

What does [P] mean? Address and location are real public data. Anything marked [P] is a probability-based estimate generated for a typical home like this one – not a record about this exact property. Hover or tap [P] to see how each value is estimated.

Sources: DCAD county appraisal record · TxGIO / National Address Database · OpenStreetMap buildings · FEMA flood map · USGS elevation · FHFA price index · Texas Dept. of Insurance. Items marked [P] are estimates and are not taken from these sources.

$41 / sq ft ≈ $498 / mo to own Rent est. $1,550 / mo Foundation: HighHVAC age: HighUpdated Oct 12, 2026 · TX-model v1.1 · 2026-10-12
View as

First look at the property

This is a single-family home in Dallas, Dallas County, with an appraised value of $49,000 DCAD and about 1,197 sq ft of living area. Below is a short read of what speaks for and against it, based on the data on this page.

Strengths

  • Modeled price of $41 per sq ft is below the nearby comparable median of $205.
  • Appraised value and building facts come from the DCAD county record, not from a model.
  • Flood risk looks low on the available data.
  • Modeled cash flow is positive in the base case ($793 per month).

Weaknesses

  • Property tax of about $980 per year ($82 per month) is a large running cost.
  • Building age of 60 years means roof, foundation, plumbing and electrical need a proper inspection.
  • Foundation is rated high: Age 60 yrs on expansive clay.
  • HVAC age is rated high: System ~15 yrs.
  • HOA dues, special assessments and title issues are not known and must be checked.

Working hypothesis: this looks like a candidate worth a closer look for rental income. That is a starting point, not a conclusion; the sections below show the numbers behind it.

The five questions

1 · What may it be worth?$46,000 – $52,000 Confidence: Medium–high · TX-model v1.1 · 2026-10-12
2 · Is the asking price attractive?Enter a price to compare it with the estimate and nearby comparable homes. [P]
3 · What will it cost to own?≈ $498 / month Details in “Financial model”.
4 · What return might it generate?Gross yield 38.0 % · cap rate 25.9 % · cash flow $793/mo
5 · Largest risks and next stepsHigh Foundation
High HVAC age
Moderate Hail / wind
See all risks and the due-diligence checklist

Property facts

Address
3152 Valley Meadow Dr #104, Dallas, TX 75220
Coordinates
32.87474, -96.87147
Property type
Single-family home DCAD
Living area
1,197 sq ft DCAD
Bedrooms
2 DCAD
Bathrooms
2 DCAD
Floors
1 DCAD
Building footprint
1,356 sq ft
Lot size
308,055 sq ft DCAD
Year built
1966 DCAD
Building data source
OpenStreetMap

Parcel, status and occupancy

County
Dallas County TxGIO all addresses in the county
Address record
TxGIO StratMap · source City of Dallas · updated 2015-11-05
Parcel ID (APN)
00C67220000S00225 DCAD
Listing status
Off-market (no active listing found)
Occupancy
Renter-occupied
Parking
2-car garage
Virtual tour
Not available
Parcel boundary
Not available
Last updated
County record tax year 2026 · page updated Oct 13, 2026
Canonical ID
TX-16fbd41ec555

County appraisal record real data

From the Dallas County appraisal district (DCAD, tax year 2026). Appraised value is the county’s estimate for tax purposes, not a sale price or an appraisal for a loan.

Appraised market value
$49,380 (+0.0 % vs last year) DCAD
Land value
$15,540 DCAD
Improvement value
$33,840 DCAD
Land use code
A13 DCAD
Lot size
7.072 acres (308,055 sq ft) DCAD
Condition rating
AVERAGE DCAD
Zoning
MULTIFAMILY DISTRICT 2 DCAD
School district
DALLAS ISD DCAD
Foundation
Slab DCAD
Heating
Central Full DCAD
Air conditioning
Central Full DCAD
Exterior walls
Brick Veneer DCAD
Roof
Gable Comp Shingles DCAD
Last recorded deed
Dec 31, 1992 DCAD

Photos

Photos from public sources (Wikimedia Commons, Wikidata, KartaView) taken at or near this address – of the building, the street, or the surrounding area. Many addresses have none.

Looking for photos near this address …

Listing

Valuation

Estimated value
$49,000 DCAD county appraised market value
Range
$46,000 – $52,000
Valuation date
Oct 12, 2026
Confidence
Medium–high
Price per sq ft
$41
Comparable-sales indication
$296,000

Methodology (TX-model v1.1 · 2026-10-12): the estimate is the county appraisal district’s market value for this property, shown with a range and cross-checked against nearby comparable values. when no county record is used, estimated living area × a city-level price per sq ft × age factor × a property-level seeded variation, cross-checked against size- and age-adjusted nearby comparable values. Sale prices, listings and assessments from county records are not connected, so every number on this page that is not marked “OSM” is a modeled estimate [P].

Estimated value

$49,000

Range $42,000 – $56,000 · about $41 per sq ft

$23k$36k$49k$62k$75k20162018202020222024202620282030Today
Hover or tap the line for a year. estimated history 5-year outlook (about 3.5% per year, shaded range = uncertainty)

History is real market data: the shape follows the FHFA house price index for ZIP 75220 (all-transactions, annual), scaled to this home’s modeled value

Estimated monthly costs

Property tax
$82/mo
Home insurance
$35/mo
Mortgage (20% down, 30-yr, 6.75%)
$254/mo

Price history and appreciation

Listing price history
Not available
1-year change in value
1.3 %
3-year change in value
5.7 %
5-year change in value
35.9 %
Over/undervalued vs comps
Enter an asking price in “The five questions”.

Comps

AddressStatusPrice$/sq ftSize · bd/baBuiltDistanceDateSale-to-listDays on marketAdjusted priceWhy included
9910 Brockbank DriveSold [P]$276,000$1971,402 sq ft · 2/219660.35 miJul 8, 202696.2 %52$262,534size –$15,426 · age +$0 · type +$1,960size within 17% · 0.35 mi away · built 1966
9904 Brockbank DrivePending [P]$311,000$1941,604 sq ft · 3/219660.34 miSep 8, 2026–41$282,333size –$30,627 · age +$0 · type +$1,960size within 34% · 0.34 mi away · built 1966
9902 Brockbank DriveSold [P]$308,000$1851,663 sq ft · 3/219660.34 miMay 18, 202697.8 %39$274,894size –$35,067 · age +$0 · type +$1,960size within 39% · 0.34 mi away · built 1966
9850 Brockbank DriveSold [P]$566,000$2052,760 sq ft · 4/319870.27 miJul 22, 202696.3 %25$446,841size –$117,616 · age –$1,544same type · size within 131% · 0.27 mi away · built 1987
3014 Kinkaid DriveSold [P]$348,000$1831,898 sq ft · 2/2.519810.31 miMar 19, 202690.4 %67$296,107size –$52,750 · age –$1,103 · type +$1,960size within 59% · 0.31 mi away · built 1981
10750 Denton DriveSold [P]$553,000$2382,320 sq ft · 4/320240.44 miFeb 1, 202696.7 %71$464,231size –$84,506 · age –$4,263same type · size within 94% · 0.44 mi away · built 2024
9907 Brockbank DrivePending [P]$2,852,000$28210,120 sq ft · 16/1120020.38 miSep 16, 2026–42$2,179,858size –$671,456 · age –$2,646 · type +$1,960size within 745% · 0.38 mi away · built 2002
9915 Brockbank DriveActive [P]$3,853,000$25415,170 sq ft · 23/1719980.38 miSep 20, 2026–72$2,801,140size –$1,051,468 · age –$2,352 · type +$1,960size within 1167% · 0.38 mi away · built 1998

Median comparable $/sq ft: $205 (this property: $41). Adjustments: size at 35% of the city price per sq ft, age at 0.15% of value per year, plus a type adjustment where the property types differ.

Rental analysis

Market rent range
$1,395 – $1,705 / month
Long-term rental
Standard 12-month lease assumed
Short-term rental (STR)
Possible with local registration/permit
Vacancy and concessions
6 % vacancy · 1 % concessions
NOI (base case)
$12,667 / year
Cap rate
25.9 %
Break-even occupancy
42 %

Rent comps: nearby modeled rents are not available; rent benchmarks would come from HUD Fair Market Rents and licensed rental feeds. Treat the range as an estimate.

Rental comparables

AddressRent / moCharacteristicsBuiltDistanceDateSource type
9850 Brockbank Drive$3,550 [P]2,760 sq ft · 4 bd / 3 ba19870.27 miAug 4, 2026Advertised [P]
3012 Kinkaid Drive$1,800 [P]1,510 sq ft · 3 bd / 2 ba19840.32 miSep 2, 2026Lease (modeled) [P]
3010 Kinkaid Drive$1,875 [P]1,510 sq ft · 3 bd / 2 ba19840.32 miSep 3, 2026Advertised [P]
3008 Kinkaid Drive$1,850 [P]1,510 sq ft · 3 bd / 2 ba19840.33 miSep 4, 2026Advertised [P]
3006 Kinkaid Drive$2,100 [P]1,510 sq ft · 3 bd / 2 ba19840.33 miSep 19, 2026Lease (modeled) [P]
3004 Kinkaid Drive$1,825 [P]1,510 sq ft · 3 bd / 2.5 ba19840.34 miSep 1, 2026Advertised [P]

Median nearby rent $1,875 vs this property’s estimate $1,550 (–17.3 %): the estimate differs from nearby comparables – verify before relying on it.

True cost of ownership

What will this property actually cost per month? Pick how you will use it and change any assumption. Ranges widen where the input is most uncertain.

Your assumptions

An automated estimate is not an appraisal, inspection, insurance quote or lender approval. Actual loan terms depend on the borrower.

Listing

Property tax scenarios

Model what a buyer may pay, separately for an owner-occupant with a homestead exemption and for an investor. The current owner’s modeled bill is shown for contrast.

Assumptions

Rules used: homestead exemption applies to the school-district part of the rate for a qualifying primary residence; homestead appraisal growth is capped at 10% per year after the first year; non-homestead property may have a separate cap (verify current law and your county). The exemption does not apply automatically to investment property. Verify rates, exemptions and caps with Dallas Central Appraisal District and the Texas Comptroller.

Property tax protest support

  • Deadline: generally May 15 or 30 days after the notice of appraised value is mailed, whichever is later – confirm the date on your notice.
  • Check the appraisal district’s record of your property (area, year built, condition, exemptions) for errors.
  • Gather evidence: comparable assessments and sales, photos of defects, repair estimates.
  • Compare your assessed value per sq ft with similar nearby homes (this property’s modeled value: $41 per sq ft).
  • A protest does not guarantee a reduction.

Insurance and hazard intelligence

CoverageEstimated range (modeled)Notes
Homeowners (dwelling $180,000)$259 – $555 / yrBase $370
Wind / hail deductible1 % – 2 % of dwelling coverageCommon in Texas policies; check your policy
Flood (separate policy)$600 – $2,000 / yrNFIP or private; homeowners policies exclude flood
Named-storm coverageOften separate in coastal countiesAsk the agent
Hail / wind indicator
Elevated (Texas)
Flood indicator
Lower
Roof age (est.)
15 years
Owner-occupied homeowners in ZIP 75220
4,362 active policies; Apr–Jun 2026: 175 canceled, 18 not renewed, 141 applications declined (4.4 % of active policies canceled or not renewed in 3 months) TDI
Dwelling (landlord) policies in ZIP 75220
705 active policies; Apr–Jun 2026: 24 canceled, 3 not renewed, 23 applications declined (3.8 % of active policies canceled or not renewed in 3 months) TDI
Source
Texas Department of Insurance, HB 2067 residential property statistics (policy counts as of Dec 31, 2025; actions Apr–Jun 2026). ZIP-level, not this property.
Claims history of this property
Not available at address level TDI

Quote checklist

  • Ask for the CLUE report of the property and seller’s claims history.
  • Get quotes from at least three insurers/agents, with the same coverage and deductibles.
  • Confirm roof age/material, and whether hail damage is excluded or cosmetic-only.
  • Ask about wind/hail and named-storm deductibles.
  • Check flood zone on the FEMA Flood Map Service Center and get a flood quote.
  • Confirm whether the Texas FAIR Plan / TWIA applies (coastal areas).

HOA and document intelligence

HOA likely?
Yes
Estimated dues
$90 / month
Special assessments
Unknown
Reserve funding
Unknown
Rental restrictions
Possible: minimum lease term, caps, registration, short-term rental limits
Official portal
hoa.texas.gov

Analyze HOA or resale documents

Paste text from an HOA resale certificate, dues notice or rules. The analysis runs in your browser – nothing is uploaded. It highlights dues, assessments, rental rules and follow-up questions; it is not legal interpretation.

Tip: for PDFs, copy the text out first. You can also upload files in a Listings chat.

Financial model Interactive

All defaults are modeled estimates [P] – change anything. Cap rate uses the purchase price you enter. Debt service is excluded from NOI and cap rate. Tax effects are illustrative, not tax advice.

Acquisition
Income
Operating costs
Capital costs
Financing
Exit
Tax treatment (optional, illustrative)

Offer-price analysis

Saved in this browser so you can compare deals side by side.

Scenarios

Sensitivity

Formulas
  • Gross rental yield = annual scheduled rent ÷ price.
  • NOI = effective gross income − operating expenses (no debt service, no income tax).
  • Cap rate = NOI ÷ price.
  • Cash flow = NOI − debt service − capex reserve.
  • Cash-on-cash = annual pre-tax cash flow ÷ cash invested (down payment + closing + repairs + reserves + points/fees).
  • DSCR = NOI ÷ annual debt service.
  • Break-even occupancy = (operating costs + debt service + reserve) ÷ potential gross income.
  • IRR from the initial cash, yearly cash flows with growth, and net sale proceeds after selling costs and loan payoff.
  • Equity buildup shows principal paydown and appreciation separately.
Listing

Resale and exit risk

ScenarioHoldValue changeSale priceSelling costs (6%)Loan balanceNet proceeds
Base3 yrs3.5 %/yr$54,293$3,258$35,491$15,545
Base7 yrs3.5 %/yr$62,251$3,735$33,364$25,152
Flat3 yrs0.0 %/yr$49,000$2,940$35,491$10,569
Flat7 yrs0.0 %/yr$49,000$2,940$33,364$12,696
Downside3 yrs-2.0 %/yr$46,118$2,767$35,491$7,860
Downside7 yrs-2.0 %/yr$42,538$2,552$33,364$6,621
Severe downside3 yrs-4.5 %/yr$42,678$2,561$35,491$4,626
Severe downside7 yrs-4.5 %/yr$35,499$2,130$33,364$5

Expected time to sell: about 82 days (52 on market + ~30 to close) [P]; slower in a downturn. Negative net proceeds mean you would owe cash at sale.

Market · Dallas

Geographic level: city / metro (Dallas–Fort Worth). Sources to verify: FHFA House Price Index, U.S. Census ACS, HUD, Texas Real Estate Research Center.

IndicatorValueGeographic level
Median sale price$395,000 [P]City / metro
1-year trend1.3 % [P]City / metro
3-year trend5.7 % [P]City / metro
5-year trend35.9 % [P]City / metro
Rent growth (YoY, asking)1.2 % [P]City / metro
Months of supply4.1 [P]City / metro
Days on market52 [P]City / metro
Sale-to-list ratio97.0 % [P]City / metro
New-construction permits / year13,500 [P]City / metro
Median household income$63,000 [P]City / metro
Affordability: price ÷ income6.3× [P]City / metro
Population1,300,000 [P]City / metro
Job growth (YoY)2.1 % [P]City / metro
Unemployment4.2 % [P]City / metro

Outlook scenarios

ScenarioAssumed growth202720292031
Downside0.0 % / yr$49,000$49,000$49,000
Base3.5 % / yr$51,000$54,000$58,000
Upside6.0 % / yr$52,000$58,000$66,000

Assumptions: base growth from the city prior adjusted for this home’s age and type; downside assumes higher rates and weaker demand; upside assumes continued in-migration and constrained supply.

New supply and development

New housing permits / year
13,500 (Dallas)
Competing rental supply
Check new apartment projects within 2 miles
Planned developments
City permit search · County GIS

Plans change and may not be completed.

Neighborhood

Nearby places are read live from OpenStreetMap (within about 1 mile). Statistics below are for the city, not this block. We do not show demographic profiles for individual properties, and school and crime information needs local context – use the official sources linked.

Loading nearby amenities …

Schools
Attendance zone depends on the school district TXschools.gov
Crime
City or police-department reports find official data
Zoning / land use
Not determined zoning map
Planned developments
Check city permit data

Fair housing: Listings does not steer or rank neighborhoods by who lives there. Insights are about the property, its costs and its surroundings.

Floor plan Assumed

Floors 1

ENTRY71 sq ftHALL47 sq ftHALL71 sq ftLIVING / KITCHEN217 sq ftDINING173 sq ftOFFICE133 sq ftBEDROOM 1143 sq ftBEDROOM 2126 sq ftBATH110 sq ftBEDROOM 3181 sq ftSTORAGE83 sq ft42′ 8″31′ 10″NPLAN3152 Valley Meadow Dr #104, Dallas, TX 75220 · scale approximate013′ 1″ASSUMED LAYOUT – BASED ON PROBABILITY [P]NOT AN ACTUAL FLOOR PLAN

Probability-based illustration – not an actual floor plan. Listings has no access to this building’s real room layout. The drawing is generated by an algorithm from the building footprint (estimated – no footprint is mapped), number of floors, building type and typical US layouts. Shape, dimensions, rooms, walls, doors, windows and furniture may differ completely from reality. Do not use for buying, selling, permits or valuation.

Listing

Property condition

ComponentEstimated installedAgeTypical life leftCondition (est.)Replacement cost (est.)
Roof~2011 [P]15 yrs7 yrsOK$9,000 – $22,000
HVAC~2011 [P]15 yrs0 yrsPast typical life$7,000 – $15,000
Water heater~1989 [P]37 yrs0 yrsPast typical life$1,200 – $3,500
Plumbing~1966 [P]60 yrs0 yrsPast typical life$4,000 – $15,000 (repipe)
Electrical~1966 [P]60 yrs0 yrsPast typical life$3,000 – $12,000 (panel/rewire)
Foundation~1997 [P]29 yrs41 yrsOK$4,000 – $30,000 (piers/leveling)
Drainage / grading~1966 [P]60 yrs0 yrsPast typical life$1,500 – $8,000
Windows / building envelope~1966 [P]60 yrs0 yrsPast typical life$6,000 – $20,000

Common Texas issues: foundation movement on expansive clay, hail damage to roofs, and HVAC load in summer heat. Year built 1966 – lead-based paint is possible (pre-1978) and asbestos may be present in older materials.

Renovation history

Probable – not real. This is not a record of actual work. Years are approximate.

  • ~2017 Bathroom remodel Tile, fixtures and waterproofing
  • ~2015 Fence / outdoor New fence, patio or landscaping
  • ~2011 Roof replacement Shingles and underlayment (hail damage is common in Texas)
  • ~2011 HVAC system replaced Central A/C and furnace
  • ~2004 New flooring Wood-look vinyl/laminate, tile or carpet
  • ~2000 Exterior paint / siding Repainting or siding repair
  • ~1998 HVAC system replaced Central A/C and furnace
  • ~1998 Fence / outdoor New fence, patio or landscaping
  • ~1997 Foundation repair Piers/leveling (common on Texas clay soils)
  • ~1993 Exterior paint / siding Repainting or siding repair
  • ~1990 Kitchen remodel Cabinets, counters and appliances
  • ~1990 Bathroom remodel Tile, fixtures and waterproofing

Features

Confirmed by the county record DCAD

  • Central air conditioning

Other likely features

  • Central A/C 99%
  • Fireplace 42%
  • Ceiling fans 80%
  • Walk-in closet 40%
  • Smart thermostat 25%
  • Sprinkler system 50%

Only features that came out as likely are shown. Percentages are the chance for a typical home like this.

Property records

Appraisal history DCAD

Tax yearMarket valueLandImprovementsAssessed
2026$49,380$15,540$33,840$49,380
2025$49,380–––

Deed history DCAD

RecordedEvent
Dec 31, 1992Recorded deed transfer DCAD

Dates of recorded deeds from the county appraisal record. Texas is a non-disclosure state, so sale prices are not part of public records.

Tax history (modeled) [P]

YearMarket valueAssessed valueTaxable (after $140k homestead*)Tax bill (est.)
2022$42,000$40,000$0$779
2023$46,000$44,000$0$854
2024$47,000$44,000$0$864
2025$48,000$45,000$0$891
2026$49,000$46,000$0$903

*The Texas school-tax homestead exemption applies only to owner-occupied primary residences; the 10% annual appraisal cap also applies to homesteads. Records come from Dallas Central Appraisal District – not connected, so these are estimates.

Permits and improvements [P]

YearWorkStatus
~2017Bathroom remodelFinal inspection passed [P]
~2011Roof replacementFinal inspection passed [P]
~2011HVAC system replacedFinal inspection passed [P]
~1998HVAC system replacedFinal inspection passed [P]
~1997Foundation repairFinal inspection passed [P]

Modeled from the renovation simulation – check the city’s permit portal for real permits.

Ownership and deed
Not available
Rental history
Not available
Foreclosure and liens
None known

Title, liens and recorded documents

Recorded filings
Not searched County Clerk records
Liens / tax delinquency
Not verified
Easements
Unknown – order a survey
Mineral rights
Often severed in Texas

Items for title-company review: ownership chain, open liens, easements, restrictive covenants, mineral reservations, HOA liens.

Listing

Risks and due diligence

RiskSeverityEvidenceEstimated impactConfidenceNext step
FoundationHighAge 60 yrs on expansive clay [P]$4,000 – $30,000LowFoundation/structural engineer inspection
HVAC ageHighSystem ~15 yrs [P]$7,000 – $15,000LowHVAC inspection and service records
Hail / windModerateRoof ~15 yrs old [P]; Texas hail and storm exposure$500 – $2,000 roof/exterior; higher premiumsMediumGet an insurance quote and a roof inspection
Plumbing / electricalModerateOlder wiring/pipes possible [P]$3,000 – $15,000LowSewer scope, plumbing and electrical inspection
Property tax reassessmentModerateTexas relies on property tax; rates ~2.00% [P]+$100/yr per +10% valueMediumCheck the county appraisal district and exemptions
Rental complianceModerateCity registration / STR rules varyFines and lost incomeLowCheck Dallas rules
Title and legalUnknownNo title, easement or lien data connectedVariesLowOrder title search and survey
FloodLowCity-level: low–moderate [P]$0 – $7,000 uninsured; flood insurance $700–$3,500/yrLowCheck the FEMA Flood Map Service Center and elevation certificate
Cash flow (investor)LowBase case cash flow $793/mo, DSCR 4.43See sensitivitiesMediumVerify rent comps, insurance and tax bill; run the Financial model
HOA / condoLowDues, reserves and special assessments unknown [P]VariesLowRequest the HOA resale package
Data qualityLowConfidence Medium–high; area and rooms are modeledValuation error band ±7%HighCompare with appraisal district and an appraisal

Due-diligence checklist

Your checklist is saved in this browser only.

Climate and risk

FEMA flood zone
… FEMA
Flood risk (city level)
Low–moderate
Ground elevation
… USGS
Hail & wind
Elevated across most of Texas
Hurricane / tropical storm
Low to moderate (inland)
Wildfire
Low
Earthquake
Low
Extreme heat
High – long, hot summers; cooling costs matter
Drought
Moderate – periodic droughts and water restrictions
Foundation movement
More common on expansive clay soils
State income tax
None in Texas (property tax is higher)

Nearby homes

Map © OpenStreetMap contributors. Blue dots are nearby addresses.

Net proceeds calculator

Estimated net proceeds–
Agent commissions (5.5%)
–
Title policy & escrow (est.)
–
Prorated property tax (est.)
–
Total selling costs
–

Estimates only. Texas has no state income tax or transfer tax; federal capital gains tax is not included.

Overall assessment

Our assessmentPromising on paper, verify rent and costs first

As a home for your own use

Estimated cost of owning is about $498 per month with 20% down at 6.75%, including property tax, insurance, HOA and maintenance. Because of the building age, an independent inspection is the first step. Compare the price with recent sales of similar homes in Dallas before you decide.

As a leveraged rental

Base case gross yield is 38.0 %, cap rate 25.9 % and cash flow $793 per month with 25% down. The property covers its costs in the base case, but the margin depends on rent, vacancy and insurance holding up. Change any assumption in the financial model above to test it.

Largest open questions

  • The real market value: confirm with sold comparables and, if buying, an appraisal.
  • The tax level after purchase: homestead exemptions and reassessment change the bill.
  • The insurance quote: hail, wind and flood cover can differ a lot between addresses.
  • Technical condition: foundation, roof and HVAC need a physical inspection.

Method and limits: this is a desk analysis from public records, map data and stated assumptions. Items marked [P] are probability-based estimates. It is not an appraisal, inspection or legal advice.

Listing

Property report

One-page summary. Use “Print / save as PDF” for a copy. Confidence: Medium–high · TX-model v1.1 · 2026-10-12 · updated Oct 12, 2026.

Estimated all-in monthly cost
$653
If taxes +20% and insurance +30%
$679 (+$26 / mo)
Rent supported by comparables?
Estimated $1,550 / month; see the rental comparables above.
Base-case investor cash flow
$793 / mo · cap rate 25.9 % · DSCR 4.43
Price that meets a 6% cap rate
see Financial model

Needs verification

  • High Foundation – Foundation/structural engineer inspection
  • High HVAC age – HVAC inspection and service records
  • Moderate Hail / wind – Get an insurance quote and a roof inspection
  • Moderate Plumbing / electrical – Sewer scope, plumbing and electrical inspection
  • Moderate Property tax reassessment – Check the county appraisal district and exemptions

Who should confirm what

  • Inspection: condition, roof, HVAC, foundation, plumbing
  • Insurance quote: wind/hail premium and availability
  • Official records: appraisal district, county clerk, permits
  • Professional review: title, survey, HOA documents, tax advice

Official sources

Texas Department of Insurance · Comptroller property tax · HOA portal · FEMA flood maps · Appraisal district · County clerk · Permits · GIS

Confirmed facts = address, location and OSM-mapped building data · [P] = modeled estimate · everything else is an unresolved question.

Documents

Keep the paperwork for this property in one place: inspection report, survey, seller’s disclosure, HOA package, insurance quotes and lender estimate. Upload files in a chat with Listings to have them summarized – your documents stay private to your account.

Open Listings chat to upload documents Report a data error

Data sources, provenance and coverage

ValueLabelSource / methodDate / versionConfidence
Address, ZIP, cityrecordedUS DOT National Address Database via Overture Maps2025-09 snapshotHigh
CoordinatesrecordedNAD address point2025-09High
Building typemodeledCity mix priorOverture 2026-09-23Low
Building footprintmodeledTypical sizeOverture 2026-09-23Low
FloorsmodeledType priorOverture 2026-09-23Low
Living area, beds, baths, lot, year built, valuerecordedCounty appraisal district record (DCAD 2026)Tax year 2026High
Permits, deed dates, appraisal historyrecordedCounty appraisal districtTax year 2026High
FEMA flood zone, ground elevationrecordedFEMA National Flood Hazard Layer; USGS 3DEPLiveHigh
Price history shapeobservedFHFA ZIP house price index where publishedAnnual, through 2025Medium
Estimated value, rent, tax, insurancemodeledCity $/sq ft priors × size × ageTX-model v1.1 · 2026-10-12Low–medium
Renovations, permits, sales, tax historymodeledLifespan simulation; no county recordsTX-model v1.1 · 2026-10-12Low
PhotosobservedWikimedia Commons, Wikidata, KartaView (geotagged)Live, cached 30 daysVaries
Nearby amenitiesobservedOpenStreetMap (live query)Live, cached 14 daysMedium
Financial model inputsuser-entered / modeledDefaults [P]; your edits are yoursLive–

Coverage today: Dallas and four other large Texas cities. Not connected: MLS listings, county recorder, county assessor, parcel boundaries, FEMA flood zones, school and crime datasets. Gaps are shown as “Not available” or [P], never filled silently. Computed metrics are versioned (TX-model v1.1 · 2026-10-12) and the formulas are shown in the Financial model.

Listing

Sources and caveats

Address points: U.S. DOT National Address Database (public domain), via Overture Maps. Buildings: OpenStreetMap contributors and Overture Maps (floors, class and footprint where mapped). Map tiles © OpenStreetMap contributors. Values, size, rooms, year built, renovations, features and costs marked [P] are modeled estimates and may be very different from reality. Not an appraisal, listing or offer. Do not use for buying, selling, lending or insurance decisions.

Listings can make mistakes. Check important info.