CashFlowRE
Sign in Sign up
714 Parkview Dr
B Composite 74.82
Why this score? — see what drove the B 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 +29.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

714 Parkview Dr · Forney, TX 75126
3 bd · 2.0 ba · 1,344 sqft · SingleFamily public records · 56 Days on market
Built 1994 4,487 sqft lot Est $262k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Freshly updated and ready for its new owner! This 3-bedroom, 2-bath mobile home in Forney has been recently refreshed with improvements that make it move-in ready while still offering comfortable living space and a functional layout. The home features generous living areas, a practical floor plan, and updates that give it a clean, welcoming feel throughout. Whether you're a first-time buyer looking for an affordable home or an investor seeking a solid rental opportunity, this property offers both value and flexibility. Located in the growing Forney area with convenient access to nearby amenities, this home provides a great opportunity to own a refreshed property at an approachable price poi

Key facts

  • Convenient access
  • Refreshed property
  • 4,487 sq ft lot

Tags

CONVENIENT ACCESSREFRESHED PROPERTY

Property features AI

Finance

  • Financial info: Accepts Cash, Conventional, FHA, and VA financing
  • HOA & community: No homeowner association

Exterior

  • Parking: Driveway
  • Utilities: City water; City sewer; Electricity connected; Individual water meter; Not in a municipal utility district
  • Home design: Single-family residence; Single story; Accessible approach with ramp and accessible grip
  • Construction: Built in 1994; Preowned condition
  • Exterior features: Fenced yard (wood); Storage structure; Corner lot

Interior

  • Kitchen: Electric cooktop; Electric oven; Electric range
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Combination flooring
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: High-speed internet available; 9 total rooms; One living area; One dining area; One level (single story)
  • Laundry & utility: Electric water heater; Utility room on the main level

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 4.1% in Forney — 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 76/100 on livability (#98 in TX, #3,339 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Forney ISD (rural): math 41% / reading 44% proficiency, ranked #234 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Claybon El (math 55% / reading 58%, grade C+, #559 of 4,322 statewide, top 13%, 575 students, 35% FRL).
  • Zoned-school proficiency averages 56% at this address vs 42% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Forney ISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.4%/yr); 2179 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.27%
Cap rate
10.38%
Cash-on-cash
14.61%
DSCR
1.65
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$262,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 Parkview Dr 0.00mi 3/2.0 1,344 (0%) 1mo $159,900 $119 99
620 Park Creek Ave 0.03mi 3/2.0 1,216 (-10%) 1mo $120,000 $99 82
1438 Merlin Buff St 0.25mi 3/2.0 1,302 (-3%) 3mo $234,999 $180 81
1432 Merlin Buff St 0.25mi 3/2.0 1,302 (-3%) 6mo $243,699 $187 78
207 Cornell Dr 0.55mi 3/2.0 1,356 (+1%) 1mo $264,900 $195 72
102 Marquette St 0.64mi 3/2.0 1,388 (+3%) 7mo $274,999 $198 58
104 Marquette St 0.63mi 3/2.0 1,317 (-2%) 12mo $275,000 $209 57
124 Stanford 0.54mi 3/2.0 1,488 (+11%) 4mo $235,000 $158 54
214 Centenary Dr 0.56mi 3/2.0 1,408 (+5%) 15mo $265,000 $188 54
105 Windsor Dr 0.56mi 3/2.0 1,214 (-10%) 10mo $274,900 $226 50
210 S Chestnut St 0.67mi 3/2.0 1,241 (-8%) 9mo $249,900 $201 49
401 E Church St 0.70mi 3/2.0 1,530 (+14%) 2mo $315,000 $206 43

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.13×
Total profit
$5,631
Equity at exit
$23,842
10-year hold
IRR
11.3%
Equity multiple
1.83×
Total profit
$36,985
Equity at exit
$13,825

Cash invested: $44,772 (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 75126

Rents YoY
1.4%
Active inventory
2179
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,030 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$154 /mo · $1,844/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$545

Break-even live

Break-even rent $1,340
Max offer price $159,900
Occupancy floor 68%

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
$39,975
Closing costs
$4,797
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
404 Oak St Unit 1 Forney, TX 2.0 2.0 1000 $1,349 $1.35 1d 1 0.36mi
300 Stanford Forney, TX 3.0 2.0 1714 $1,999 $1.17 2d 1 0.50mi
201 Wildwood Blvd Forney, TX 1.0–2.0 1.0–2.0 964 $1,955 $2.03 1d 42 0.54mi
124 Stanford Forney, TX 3.0 2.0 1488 $1,800 $1.21 7d 1 0.54mi
300 Trailhouse Ln Forney, TX 1.0–3.0 1.0–2.0 1041 $2,115 $2.03 1d 40 0.58mi
517 Burgett St Forney, TX 3.0 2.0 1280 $1,695 $1.32 2d 1 0.60mi
304 Burgett St Forney, TX 3.0 2.0 1417 $1,595 $1.13 43d 1 0.64mi
102 Galloping Trl Forney, TX 3.0 2.0 1663 $1,999 $1.20 7d 1 0.71mi
113 Galloping Trl Forney, TX 3.0 2.0 1482 $1,769 $1.19 16d 1 0.74mi
121 Princeton Cir Forney, TX 3.0 2.0 1604 $2,095 $1.31 11d 1 0.79mi
407 S Bois D Arc St Forney, TX 3.0 1.5 1008 $1,500 $1.49 43d 1 0.82mi
321 S Chestnut St Forney, TX 4.0 2.0 1831 $2,150 $1.17 24d 1 0.83mi
308 Southlake Dr Forney, TX 3.0 2.0 1491 $1,965 $1.32 2d 1 0.86mi
905 Royal St Forney, TX 3.0 1.5 1250 $1,750 $1.40 43d 1 0.91mi
920 Royal St Forney, TX 3.0 2.0 1296 $1,870 $1.44 3d 1 0.92mi
611 Orchard Ln Forney, TX 4.0 2.0 1540 $2,000 $1.30 22d 1 0.94mi
110 Meadow Ct Forney, TX 3.0 2.0 1840 $1,795 $0.98 12d 1 0.95mi
236 Pennridge Dr Forney, TX 3.0 2.0 1871 $2,295 $1.23 24d 1 0.97mi
603 Woodcrest Way Forney, TX 3.0 2.0 1234 $1,805 $1.46 24d 1 0.99mi
415 Southlake Dr Forney, TX 3.0 2.0 1283 $1,913 $1.49 6d 1 1.00mi
415 Southlake Dr Forney, TX 3.0 2.0 1283 $1,723 $1.34 43d 1 1.00mi
2201 Woodberry Dr Forney, TX 3.0 2.0 1839 $2,050 $1.11 43d 1 1.02mi
2105 Cardinal Dr Forney, TX 4.0 2.0 1763 $2,200 $1.25 22d 1 1.04mi
404 Woodcrest Way Forney, TX 3.0 2.0 1434 $1,900 $1.32 43d 1 1.05mi
511 Brazos St Forney, TX 3.0 2.0 1570 $1,945 $1.24 7d 1 1.06mi
416 Woodcrest Way Forney, TX 3.0 2.0 1379 $1,950 $1.41 20d 1 1.11mi
416 Forestwood Dr Forney, TX 3.0 2.0 1267 $1,799 $1.42 2d 1 1.13mi
907 Alpine St Forney, TX 3.0 2.0 1300 $1,810 $1.39 43d 1 1.14mi
509 Southlake Dr Forney, TX 3.0 2.0 1157 $2,299 $1.99 12d 1 1.14mi
105 Fieldwood Ct Forney, TX 3.0 2.0 1820 $2,400 $1.32 20d 1 1.16mi
413 Redbud Dr Unit NA Forney, TX 3.0 2.0 1671 $2,200 $1.32 43d 1 1.17mi
413 Driftwood Ct Forney, TX 3.0 2.0 1733 $1,999 $1.15 10d 1 1.24mi
413 Driftwood Ct Forney, TX 3.0 2.0 1733 $2,000 $1.15 15d 1 1.24mi
604 Carl C Senter St Forney, TX 3.0 2.0 1314 $2,300 $1.75 1d 1 1.28mi
308 Chinaberry Trl Forney, TX 3.0 2.0 1772 $1,950 $1.10 43d 1 1.31mi
616 Carl C Senter St Forney, TX 4.0 2.0 1507 $1,950 $1.29 43d 1 1.32mi
105 Independence Trl Forney, TX 3.0 2.0 1608 $1,900 $1.18 7d 1 1.39mi
213 Independence Trl Forney, TX 3.0 2.0 1487 $1,900 $1.28 43d 1 1.43mi
1100 N Gateway Blvd Forney, TX 1.0–2.0 1.0–2.0 892 $1,819 $2.04 1d 29 1.46mi
224 Independence Trl Forney, TX 3.0 2.0 1562 $2,145 $1.37 7d 1 1.49mi

Listing history 11 events

  1. 2026-05-08
    status Pending
  2. 2026-04-28
    historical Active Option Contract
  3. 2026-04-21
    price $159,900
  4. 2026-03-26
    price $169,000
  5. 2026-03-13
    listed $175,000 Active
  6. 2026-02-02
    historical
  7. 2026-01-23
    price $122,500
  8. 2026-01-09
    listed $125,000 Active
  9. 2025-11-20
    soldstatus
  10. 2022-03-01
    soldstatus
  11. 1996-11-08
    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
$1,844 · $154/mo
Projected year-2 tax
$2,926 · $244/mo
Expected delta
+$1,082/yr (+$90/mo · 58.7%)

ⓘ 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 7/10 Severe 7 d/yr ≥110°F today · 23 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
$24,364
− Mortgage interest
−$8,957
− Property taxes
−$1,844
− Insurance
−$800
− Repairs & maintenance
−$1,949
− Management
−$1,949
− Depreciation
−$4,652
Taxable income
$4,213
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,011
After-tax cash flow
$5,530/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
Forney ISD
NCES district ID
4819560
Math proficiency
41% ▼ -20.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$86,679
Composite
40.07/100
National rank
#3812
State rank
#234 of 826 in TX

Livability — Forney

Score
76/100
State rank
#98
US rank
#3339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Forney, TX
County
Kaufman County · 122,338 people
City population
84,799
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
84,799
Household income
$103,673
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
1306.0

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Black 25% Hispanic / Latino 23% Two or more races 14% Asian 3%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada, Vietnam
Languages at home
79% English-only · Spanish 14% Arabic 1% Vietnamese 1%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.93%
Current HPI
148.5749
Rent YoY
▲ 1.42%
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

+27.9% since first listed
11 events — show timeline
  • 2026-05-08 Pending NTREIS
  • 2026-04-28 Contingent NTREIS
  • 2026-04-21 Price Changed $159,900 NTREIS
  • 2026-03-26 Price Changed $169,000 NTREIS
  • 2026-03-13 Listed $175,000 NTREIS
  • 2026-02-02 Listing Removed NTREIS
  • 2026-01-23 Price Changed $122,500 NTREIS
  • 2026-01-09 Listed $125,000 NTREIS
  • 2025-11-20 Sold (Public Records) Public Records
  • 2022-03-01 Sold (Public Records) Public Records
  • 1996-11-08 Sold (Public Records) Public Records

Property tax history

+10.6%/yr

Latest (2025): $1,844 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…