Skip to content
Analyze 1330 West Belt Line Road, Texas, TX 75115

1330 West Belt Line Road, Texas, TX 75115

Here is a quick analysis of 1330 West Belt Line Road, Texas, TX 75115: a single-family home of about 2,359 sq ft built in 2000, with an estimated value of $323,000 ($137 per sq ft). Below you will find the valuation, comparable sales, rental and ownership numbers, taxes, insurance and risks. Use View as to focus on a homebuyer or investor view.

1330 West Belt Line Road, Texas, TX 75115Est. $323,000 [P] | 2,359 sq ft [P]

Single-family home

$323,000Appraised value DCAD nearby parcel$137 per sq ft
4 / 2Beds / baths DCAD nearby parcel4 bedrooms, 2 bathrooms
2,359 sq ftLiving area DCAD nearby parcelBuilding footprint and floors on the map
2000Year built DCAD nearby parcel26 years old
5,600 sq ftLot size 0.13 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 nearby parcel 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.

$137 / sq ft ≈ $2,776 / mo to own Rent est. $2,600 / mo Cash flow (investor): HighFlood: ModerateUpdated Oct 12, 2026 · TX-model v1.1 · 2026-10-12
View as

First look at the property

This is a single-family home in Texas, Dallas County, with an appraised value of $323,000 DCAD nearby parcel and about 2,359 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

  • Built in 2000, newer than most homes in Texas, so roof, plumbing and wiring are less likely to be at the end of their life.
  • 4 bedrooms and 2 bathrooms suit families and many tenants.
  • Appraised value and building facts come from the DCAD nearby parcel county record, not from a model.
  • Plumbing / electrical risk looks low on the available data.

Weaknesses

  • Property tax of about $6,140 per year ($512 per month) is a large running cost.
  • Modeled cash flow is negative with 25% down: –$569 per month.
  • HOA dues, special assessments and title issues are not known and must be checked.

Working hypothesis: this looks like a better fit for an owner-occupier than for an investor focused on cash flow. 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?$300,000 – $346,000 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?≈ $2,776 / month Details in “Financial model”.
4 · What return might it generate?Gross yield 9.7 % · cap rate 4.1 % · cash flow –$569/mo
5 · Largest risks and next stepsHigh Cash flow (investor)
Moderate Flood
Moderate Hail / wind
See all risks and the due-diligence checklist

Property facts

Address
1330 West Belt Line Road, Texas, TX 75115
Coordinates
32.58944, -96.89409
Property type
Single-family home DCAD nearby parcel
Living area
2,359 sq ft DCAD nearby parcel
Bedrooms
4 DCAD nearby parcel
Bathrooms
2 DCAD nearby parcel
Floors
1 DCAD nearby parcel
Building footprint
2,680 sq ft
Lot size
5,600 sq ft
Year built
2000 DCAD nearby parcel
Building data source
OpenStreetMap (nearest building, ~68 m from the address point)

Parcel, status and occupancy

County
Dallas County TxGIO all addresses in the county
Address record
TxGIO StratMap · source City of DeSoto · updated 2025-09-23
Parcel ID (APN)
200265200E0180000 DCAD nearby parcel
Listing status
Off-market (no active listing found)
Occupancy
Owner-occupied
Parking
Driveway / street
Virtual tour
Not available
Parcel boundary
Not available
Last updated
County record tax year 2026 · page updated Oct 13, 2026
Canonical ID
TX-1848b323d15c

County appraisal record real data

From the Dallas County appraisal district (DCAD nearby parcel, 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
$322,750 (+0.2 % vs last year) DCAD nearby parcel
Land value
$75,000 DCAD nearby parcel
Improvement value
$247,750 DCAD nearby parcel
Land use code
A11 DCAD nearby parcel
Condition rating
AVERAGE DCAD nearby parcel
Zoning
SINGLE FAMILY DWELLING-1 DCAD nearby parcel
School district
DESOTO ISD DCAD nearby parcel
Foundation
Slab DCAD nearby parcel
Heating
Central Full DCAD nearby parcel
Air conditioning
Central Full DCAD nearby parcel
Exterior walls
Brick Veneer DCAD nearby parcel
Roof
Hip Comp Shingles DCAD nearby parcel
Fireplaces
1 DCAD nearby parcel

Photos

Photos from public sources (Wikimedia Commons, Wikidata, KartaView, Panoramax) 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

Floor plan Assumed

Floors 1

ENTRY110 sq ftHALL139 sq ftHALL88 sq ftLIVING / KITCHEN680 sq ftDINING264 sq ftOFFICE198 sq ftBEDROOM 1380 sq ftBEDROOM 2325 sq ftBATH150 sq ftBEDROOM 3244 sq ftSTORAGE101 sq ft62′ 4″42′ 12″NPLAN1330 West Belt Line Road, Texas, TX 75115 · 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.

Valuation

Estimated value
$323,000 DCAD nearby parcel county appraised market value
Range
$300,000 – $346,000
Valuation date
Oct 12, 2026
Confidence
Medium–high
Price per sq ft
$137
Comparable-sales indication
$326,000

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

$323,000

Range $278,000 – $368,000 · about $137 per sq ft

$147k$227k$308k$388k$468k20162018202020222024202620282030Today
Hover or tap the line for a year. estimated history 5-year outlook (about 2.4% per year, shaded range = uncertainty)

History is real market data: the shape follows the FHFA house price index for ZIP 75115 (all-transactions, annual), scaled to this home’s modeled value

Estimated monthly costs

Property tax
$512/mo
Home insurance
$229/mo
Mortgage (20% down, 30-yr, 6.75%)
$1,676/mo

Price history and appreciation

Listing price history
Not available
1-year change in value
-0.2 %
3-year change in value
-1.1 %
5-year change in value
27.4 %
Over/undervalued vs comps
Enter an asking price in “The five questions”.

Comps

AddressStatusPrice$/sq ftSize · bd/baBuiltDistanceDateSale-to-listDays on marketAdjusted priceWhy included
1709 Plum Creek DriveActive [P]$358,000$1432,498 sq ft · 4/319980.46 miOct 8, 2026–58$350,699size –$8,271 · age +$969same type · size within 6% · 0.46 mi away · built 1998
1713 Stonebridge DriveSold [P]$319,000$1322,408 sq ft · 4/219970.48 miDec 5, 202594.9 %28$317,538size –$2,916 · age +$1,454same type · size within 2% · 0.48 mi away · built 1997
329 Wylie Creek PlaceSold [P]$324,000$1282,532 sq ft · 4/220030.46 miApr 10, 202688.8 %87$312,253size –$10,294 · age –$1,454same type · size within 7% · 0.46 mi away · built 2003
1720 Stonebridge DriveSold [P]$325,000$1372,369 sq ft · 3/219970.51 miAug 11, 202698.5 %48$325,859size –$595 · age +$1,454same type · size within 0% · 0.51 mi away · built 1997
1713 Plum Creek DriveSold [P]$330,000$1272,594 sq ft · 4/319980.48 miNov 27, 202595.1 %42$316,987size –$13,983 · age +$969same type · size within 10% · 0.48 mi away · built 1998
321 Wylie Creek PlaceSold [P]$334,000$1492,243 sq ft · 4/220030.50 miJul 4, 202695.2 %69$339,449size +$6,902 · age –$1,454same type · size within 5% · 0.50 mi away · built 2003
1712 Stonebridge DriveSold [P]$351,000$1332,631 sq ft · 4/2.519980.49 miAug 29, 202694.4 %88$335,785size –$16,184 · age +$969same type · size within 12% · 0.49 mi away · built 1998
1717 Plum Creek DriveActive [P]$369,000$1392,655 sq ft · 4/2.519990.49 miOct 2, 2026–58$351,873size –$17,612 · age +$485same type · size within 13% · 0.49 mi away · built 1999

Median comparable $/sq ft: $137 (this property: $137). 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.

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 the county 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: $137 per sq ft).
  • A protest does not guarantee a reduction.

Insurance and hazard intelligence

CoverageEstimated range (modeled)Notes
Homeowners (dwelling $354,000)$1,925 – $4,125 / yrBase $2,750
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
Moderate
Roof age (est.)
3 years
Owner-occupied homeowners in ZIP 75115
14,865 active policies; Apr–Jun 2026: 722 canceled, 69 not renewed, 1,560 applications declined (5.3 % of active policies canceled or not renewed in 3 months) TDI
Dwelling (landlord) policies in ZIP 75115
1,556 active policies; Apr–Jun 2026: 74 canceled, 5 not renewed, 55 applications declined (5.1 % 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.

Rental analysis

Market rent range
$2,340 – $2,860 / 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)
$13,315 / year
Cap rate
4.1 %
Break-even occupancy
115 %

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
1528 Tumble Creek Drive$3,075 [P]2,862 sq ft · 3 bd / 2.5 ba20000.35 miSep 19, 2026Advertised [P]
131 South Laurel Springs Drive$2,050 [P]2,042 sq ft · 3 bd / 2 ba19950.36 miAug 2, 2026Lease (modeled) [P]
101 North Laurel Springs Drive$3,750 [P]3,386 sq ft · 4 bd / 3.5 ba20040.36 miAug 4, 2026Lease (modeled) [P]
1532 Tumble Creek Drive$3,450 [P]3,352 sq ft · 4 bd / 3 ba20000.36 miAug 21, 2026Advertised [P]
105 North Laurel Springs Drive$2,825 [P]2,520 sq ft · 4 bd / 2.5 ba20030.36 miSep 15, 2026Advertised [P]
109 North Laurel Springs Drive$2,525 [P]2,459 sq ft · 4 bd / 2 ba20050.37 miAug 29, 2026Advertised [P]

Median nearby rent $3,075 vs this property’s estimate $2,600 (–15.4 %): the estimate differs from nearby comparables – verify before relying on it.

Listing

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.

Resale and exit risk

ScenarioHoldValue changeSale priceSelling costs (6%)Loan balanceNet proceeds
Base3 yrs2.4 %/yr$346,946$20,817$233,953$92,176
Base7 yrs2.4 %/yr$381,658$22,899$219,933$138,826
Flat3 yrs0.0 %/yr$323,000$19,380$233,953$69,667
Flat7 yrs0.0 %/yr$323,000$19,380$219,933$83,687
Downside3 yrs-2.0 %/yr$304,005$18,240$233,953$51,812
Downside7 yrs-2.0 %/yr$280,405$16,824$219,933$43,648
Severe downside3 yrs-4.5 %/yr$281,328$16,880$233,953$30,495
Severe downside7 yrs-4.5 %/yr$234,006$14,040$219,933$33

Expected time to sell: about 85 days (55 on market + ~30 to close) [P]; slower in a downturn. Negative net proceeds mean you would owe cash at sale.

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.

Property condition

ComponentEstimated installedAgeTypical life leftCondition (est.)Replacement cost (est.)
Roof~2023 [P]3 yrs19 yrsOK$9,000 – $22,000
HVAC~2013 [P]13 yrs2 yrsNear end of life$7,000 – $15,000
Water heater~2013 [P]13 yrs0 yrsPast typical life$1,200 – $3,500
Plumbing~2000 [P]26 yrs29 yrsOK$4,000 – $15,000 (repipe)
Electrical~2000 [P]26 yrs24 yrsOK$3,000 – $12,000 (panel/rewire)
Foundation~2000 [P]26 yrs44 yrsOK$4,000 – $30,000 (piers/leveling)
Drainage / grading~2000 [P]26 yrs14 yrsOK$1,500 – $8,000
Windows / building envelope~2000 [P]26 yrs2 yrsNear end of 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 2000.

Listing

Renovation history

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

  • ~2024 Kitchen remodel Cabinets, counters and appliances
  • ~2023 Roof replacement Shingles and underlayment (hail damage is common in Texas)
  • ~2020 Bathroom remodel Tile, fixtures and waterproofing
  • ~2020 Exterior paint / siding Repainting or siding repair
  • ~2015 New flooring Wood-look vinyl/laminate, tile or carpet
  • ~2013 HVAC system replaced Central A/C and furnace
  • ~2013 Water heater replaced Tank or tankless water heater

Features

Confirmed by the county record DCAD nearby parcel

  • Fireplace (1)
  • Central air conditioning

Other likely features

  • Central A/C 99%
  • Attached garage 82%
  • Fenced backyard 78%
  • Fireplace 42%
  • Swimming pool 8%
  • Ceiling fans 80%
  • Smart thermostat 25%
  • Energy-efficient windows 30%
  • Home office space 45%

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

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.

Market · Texas

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

IndicatorValueGeographic level
Median sale price$300,000 [P]City / metro
1-year trend-0.2 % [P]City / metro
3-year trend-1.1 % [P]City / metro
5-year trend27.4 % [P]City / metro
Rent growth (YoY, asking)1.2 % [P]City / metro
Months of supply4.3 [P]City / metro
Days on market55 [P]City / metro
Sale-to-list ratio97.0 % [P]City / metro
New-construction permits / year1,000 [P]City / metro
Median household income$70,000 [P]City / metro
Affordability: price ÷ income4.3× [P]City / metro
Population100,000 [P]City / metro
Job growth (YoY)1.5 % [P]City / metro
Unemployment4.2 % [P]City / metro

Outlook scenarios

ScenarioAssumed growth202720292031
Downside-1.1 % / yr$319,000$313,000$306,000
Base2.4 % / yr$331,000$347,000$364,000
Upside4.9 % / yr$339,000$373,000$411,000

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
1,000 (Texas)
Competing rental supply
Check new apartment projects within 2 miles
Planned developments
City permit search · County GIS

Plans change and may not be completed.

Listing

Climate and risk

FEMA flood zone
… FEMA
Flood risk (city level)
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
Possible on expansive clay soils
State income tax
None in Texas (property tax is higher)

Nearby homes

Map © OpenStreetMap contributors. Blue dots are nearby addresses.

Property records

Appraisal history DCAD nearby parcel

Tax yearMarket valueLandImprovementsAssessed
2026$322,750$75,000$247,750$322,750
2025$321,970–––

Tax history (modeled) [P]

YearMarket valueAssessed valueTaxable (after $140k homestead*)Tax bill (est.)
2022$308,000$290,000$150,000$5,393
2023$327,000$307,000$167,000$5,715
2024$323,000$303,000$163,000$5,649
2025$324,000$304,000$164,000$5,668
2026$323,000$304,000$164,000$5,653

*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 the county appraisal district – not connected, so these are estimates.

Permits and improvements [P]

YearWorkStatus
~2024Kitchen remodelFinal inspection passed [P]
~2023Roof replacementFinal inspection passed [P]
~2020Bathroom remodelFinal inspection passed [P]
~2013HVAC system replacedFinal inspection passed [P]
~2013Water heater replacedFinal 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.

Risks and due diligence

RiskSeverityEvidenceEstimated impactConfidenceNext step
Cash flow (investor)HighBase case cash flow –$569/mo, DSCR 0.71See sensitivitiesMediumVerify rent comps, insurance and tax bill; run the Financial model
FloodModerateCity-level: moderate [P]$0 – $48,000 uninsured; flood insurance $700–$3,500/yrLowCheck the FEMA Flood Map Service Center and elevation certificate
Hail / windModerateRoof ~3 yrs old [P]; Texas hail and storm exposure$3,200 – $12,900 roof/exterior; higher premiumsMediumGet an insurance quote and a roof inspection
FoundationModerateAge 26 yrs on expansive clay [P]$4,000 – $30,000LowFoundation/structural engineer inspection
HVAC ageModerateSystem ~13 yrs [P]$7,000 – $15,000LowHVAC inspection and service records
Property tax reassessmentModerateTexas relies on property tax; rates ~1.90% [P]+$610/yr per +10% valueMediumCheck the county appraisal district and exemptions
Rental complianceModerateCity registration / STR rules varyFines and lost incomeLowCheck Texas rules
Title and legalUnknownNo title, easement or lien data connectedVariesLowOrder title search and survey
Plumbing / electricalLowModern systems expected [P]$3,000 – $15,000LowSewer scope, plumbing and electrical inspection
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.

Overall assessment

Our assessmentReasonable on the numbers, verify before bidding

As a home for your own use

Estimated cost of owning is about $2,776 per month with 20% down at 6.75%, including property tax, insurance, HOA and maintenance. The relatively recent build year is a plus. Compare the price with recent sales of similar homes in Texas before you decide.

As a leveraged rental

Base case gross yield is 9.7 %, cap rate 4.1 % and cash flow –$569 per month with 25% down. With these assumptions the property does not pay for itself, so a lower price, higher rent or a larger down payment would be needed. 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
$3,083
If taxes +20% and insurance +30%
$3,254 (+$171 / mo)
Rent supported by comparables?
Estimated $2,600 / month; see the rental comparables above.
Base-case investor cash flow
–$569 / mo · cap rate 4.1 % · DSCR 0.71
Price that meets a 6% cap rate
see Financial model

Needs verification

  • High Cash flow (investor) – Verify rent comps, insurance and tax bill; run the Financial model
  • Moderate Flood – Check the FEMA Flood Map Service Center and elevation certificate
  • Moderate Hail / wind – Get an insurance quote and a roof inspection
  • Moderate Foundation – Foundation/structural engineer inspection
  • Moderate HVAC age – HVAC inspection and service records

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 nearby parcel 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: Texas 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.