2063 Henrietta Dr · Forney, TX
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.72%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +8.0/30.0
- 1% rule +4.3/10.0
- Condition / age +4.0/5.0
- Livability +3.8/5.0
- Schools +3.5/10.0
- Rent growth +2.9/5.0
- DSCR +2.0/10.0
- Appreciation +0.0/10.0
$270,000
2063 Henrietta Dr · Forney, TX 75126
4 bd · 3.0 ba · 2,394 sqft · SingleFamily
public records
· 101 Days on market
Built 2023
4,661 sqft lot
2-car garage
$113/sqft
· 17% below area
Est $324k · 17% under
$35/mo HOA · 1% of rent
↓ 17% since listing
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
NEW CONSTRUCTION: Travis Ranch by Centex in Forney. Two-story Monroe plan - Elevation LS202. Available NOW 2024 for move-in. 4BR, 3BA + Sleek LVP flooring + Luxurious owner's bath complete with double sinks and oversized shower + Light-filled loft area providing additional living space + Spacious owner's suite highlighted by large windows and an exquisite tray ceiling+ Modern Smart home wiring + Enjoy community amenities including a pool and a lush park- 2,385 sq. ft. Spacious home with three secondary bedrooms and a spacious gathering room.
Key facts
- Modern style
- First-floor bedroom
- Spacious owner suite
Tags
Neighborhood map
Sold within
Property
Rental comp
Retail
Costco
Walmart
Transit
Schools
Stadiums
Fortune 500
· Circle radius: 6.0 mi
Loading POIs…
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $270k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-277 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $221k (18.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (6.9% below list).
- Recommended offer: $221k (18.1% below list) — sets the bar for cash-flow.
- Cap rate 5.1% vs local median 4.2% in Forney — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
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: Lewis El (math 32% / reading 32%, grade F, #2,268 of 4,322 statewide, top 55%, 763 students, 50% FRL); Brown Middle (math 29% / reading 39%, grade F, #892 of 1,662 statewide, top 55%, 673 students, 56% FRL); North Forney H S (math 32% / reading 45%, grade F, #866 of 1,632 statewide, top 54%, 2,502 students, 49% FRL) — zoned schools average 52% FRL vs 26% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+1.4%/yr); 2639 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 53d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $8k 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.
Negotiation context
- It's been on market 101 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago; this cycle's ask has dropped $40k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.1% of price.
- Climate carrying-cost: major flood risk; 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
$221,140
(18.1% below list)
Questions for the listing agent
- 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?
- It's been on market 101 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.93% ✗
- Cap rate
- 5.06%
- Cash-on-cash
- -4.39%
- DSCR
- 0.80
- GRM
- 9.0
CMA / ARV
- ARV (median comp)
- $324,261
- List price
- $270,000
- Delta
- -16.73%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2070 Placerville St | 0.17mi | 4/2.5 | 2,513 (+5%) | 1mo | $399,900 | $159 | 81 |
| 1418 Ganado Dr | 0.18mi | 4/2.5 | 2,128 (-11%) | 1mo | $270,000 | $127 | 70 |
| 1074 Norias Dr | 0.22mi | 4/2.5 | 2,140 (-11%) | 0mo | $315,000 | $147 | 70 |
| 4122 Ellinger Dr | 0.40mi | 4/3.0 | 2,224 (-7%) | 1mo | $345,000 | $155 | 68 |
| 1607 Silas Dr | 0.32mi | 5/3.0 (+1) | 2,559 (+7%) | 2mo | $299,700 | $117 | 67 |
| 2140 Erika Ln | 0.42mi | 4/3.0 | 2,226 (-7%) | 3mo | $325,000 | $146 | 66 |
| 4640 Shivers Ln | 0.54mi | 4/2.0 | 2,330 (-3%) | 2mo | $374,900 | $161 | 64 |
| 2026 Enchanted Rock Dr | 0.69mi | 4/3.0 | 2,467 (+3%) | 0mo | $310,000 | $126 | 62 |
| 2901 Hobby Dr | 0.62mi | 4/3.0 | 2,250 (-6%) | 2mo | $334,000 | $148 | 60 |
| 3024 Meredith Ln | 0.62mi | 4/3.0 | 2,157 (-10%) | 2mo | $340,000 | $158 | 53 |
| 1018 Rumley Rd | 0.64mi | 4/2.5 | 2,077 (-13%) | 2mo | $265,000 | $128 | 45 |
| 3215 Larkin Ln | 0.71mi | 4/2.0 | 2,057 (-14%) | 2mo | $349,500 | $170 | 38 |
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
- -25.8%
- Equity multiple
- 0.14×
- Total profit
- $-65,019
- Equity at exit
- $40,258
10-year hold
- IRR
- -29.5%
- Equity multiple
- -0.24×
- Total profit
- $-93,792
- Equity at exit
- $23,345
Cash invested: $75,600 (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.
Buyer's market
Market conditions
within 1.0 mi — comparable homes for sale
Active competition Active MLS
- For sale now
- 123 active · 57 under contract
- Months of supply
- 10.1 mo (10%/mo absorbed)
- Median asking
- $324,900 ($147/sqft)
- Median days on market
- 80 d
- This list price
- 7% of active listings are priced below it
- ARV vs active asking
- -7.8% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 75126
- Rents YoY
- 1.4%
- Active inventory
- 2639
- Price-to-rent
- 9.0×
Monthly cashflow live
↻
- Estimated rent
- $2,513 high interval (Pro) →
- Mortgage (P&I)
- −$1,416
- Tax from tax record
- −$698 /mo · $8,377/yr
- Insurance
- −$112
- HOA
- −$35
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$528
- Net cashflow
- $-277
Break-even live
Break-even rent
$2,863
Max offer price
$221,140
Occupancy floor
—
Sensitivity live
| Price | -10% $-124 | -5% $-200 | +0% $-277 | +5% $-353 | +10% $-429 |
|---|---|---|---|---|---|
| Rent | -10% $-475 | -5% $-376 | +0% $-277 | +5% $-177 | +10% $-78 |
| Rate | -1.0pp $-141 | -0.5pp $-208 | base $-277 | +0.5pp $-347 | +1.0pp $-418 |
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
- $67,500
- Closing costs
- $8,100
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1080 Norias Dr Forney, TX | 3.0 | 2.0 | 1704 | $2,200 | $1.29 | 10d | 1 | 0.20mi |
| 1078 Norias Dr Heath, TX | 4.0 | 3.0 | 2314 | $2,500 | $1.08 | 53d | 1 | 0.27mi |
| 1078 Norias Dr Heath, TX | 4.0 | 3.0 | 2314 | $2,500 | $1.08 | 4d | 1 | 0.27mi |
| 2317 Mount Olive Ln Forney, TX | 3.0 | 2.0 | 1728 | $2,200 | $1.27 | 38d | 1 | 0.29mi |
| 1431 Lumberton Dr Forney, TX | 4.0 | 2.5 | 2158 | $2,450 | $1.14 | 4d | 1 | 0.32mi |
| 1804 Arcola Ct Forney, TX | 4.0 | 3.0 | 1619 | $1,895 | $1.17 | 62d | 1 | 0.36mi |
| 1804 Arcola Ct Forney, TX | 4.0 | 2.5 | 1619 | $1,895 | $1.17 | 64d | 1 | 0.36mi |
| 2258 Templin Ave Forney, TX | 4.0 | 2.0 | 1988 | $2,300 | $1.16 | 68d | 1 | 0.37mi |
| 1023 Spofford Dr Forney, TX | 4.0 | 3.0 | 1941 | $2,369 | $1.22 | 23d | 1 | 0.37mi |
| 1329 Rosenberg Dr Forney, TX | 4.0 | 2.0 | 2000 | $2,100 | $1.05 | 93d | 1 | 0.38mi |
| 4122 Ellinger Dr Forney, TX | 4.0 | 3.0 | 2224 | $2,625 | $1.18 | 12d | 1 | 0.38mi |
| 2143 Erika Ln Forney, TX | 3.0 | 2.0 | 1680 | $2,100 | $1.25 | 28d | 1 | 0.38mi |
| 3949 Sidney Ln Forney, TX | 4.0 | 2.0 | 1952 | $2,550 | $1.31 | 32d | 1 | 0.41mi |
| 1012 Rio Frio Dr Forney, TX | 4.0 | 2.5 | 2700 | $2,780 | $1.03 | 27d | 1 | 0.42mi |
| 3935 Sidney Ln Forney, TX | 4.0 | 2.0 | 2003 | $2,675 | $1.34 | 93d | 1 | 0.44mi |
| 2384 Neff Ln Forney, TX | 4.0 | 3.5 | 2414 | $2,800 | $1.16 | 0d | 1 | 0.44mi |
| 1004 Trickham Dr Forney, TX | 3.0 | 2.0 | 1825 | $2,250 | $1.23 | 48d | 1 | 0.46mi |
| 1606 Governors Blvd Heath, TX | 3.0 | 2.5 | 1791 | $3,000 | $1.68 | 73d | 1 | 0.52mi |
| 1622 Governors Blvd Heath, TX | 3.0 | 2.5 | 1800 | $3,000 | $1.67 | 93d | 1 | 0.52mi |
| 3127 Maverick Dr Forney, TX | 4.0 | 2.0 | 2129 | $2,750 | $1.29 | 71d | 1 | 0.52mi |
| 2907 Doggett Dr Forney, TX | 4.0 | 2.5 | 2139 | $2,950 | $1.38 | 17d | 1 | 0.53mi |
| 2003 Diamondback Forney, TX | 4.0 | 2.5 | 2796 | $2,395 | $0.86 | 62d | 1 | 0.56mi |
| 2206 Hartley Dr Forney, TX | 3.0 | 2.0 | 1900 | $2,375 | $1.25 | 21d | 1 | 0.57mi |
| 1037 Johnson City Ave Forney, TX | 3.0 | 2.0 | 1660 | $1,895 | $1.14 | 73d | 1 | 0.60mi |
| 1037 Johnson City Ave Forney, TX | 3.0 | 2.0 | 1660 | $1,895 | $1.14 | 69d | 1 | 0.60mi |
| 2010 Diamondback Forney, TX | 3.0 | 2.0 | 1750 | $2,099 | $1.20 | 73d | 1 | 0.61mi |
| 1031 Johnson City Ave Forney, TX | 3.0 | 2.0 | 1609 | $1,950 | $1.21 | 53d | 1 | 0.63mi |
| 1013 Camp Verde Dr Forney, TX | 4.0 | 2.5 | 3156 | $2,495 | $0.79 | 1d | 1 | 0.67mi |
| 2116 Hartley Dr Forney, TX | 3.0 | 2.0 | 1582 | $1,995 | $1.26 | 27d | 1 | 0.70mi |
| 4031 Yellow Jasmine Ln Forney, TX | 4.0 | 3.0 | 2993 | $3,500 | $1.17 | 93d | 1 | 0.71mi |
| 2004 Crosby Dr Forney, TX | 4.0 | 2.0 | 1901 | $2,250 | $1.18 | 4d | 1 | 0.71mi |
| 1012 Concan Dr Forney, TX | 3.0 | 2.5 | 2435 | $2,295 | $0.94 | 10d | 1 | 0.74mi |
| 1105 Concan Dr Forney, TX | 4.0 | 2.5 | 2859 | $2,299 | $0.80 | 93d | 1 | 0.77mi |
| 2047 Enchanted Rock Dr Forney, TX | 4.0 | 2.0 | 1636 | $2,000 | $1.22 | 53d | 1 | 0.78mi |
| 2014 Zavala Forney, TX | 3.0 | 2.0 | 1616 | $1,900 | $1.18 | 4d | 1 | 0.78mi |
| 2115 Callahan Dr Forney, TX | 4.0 | 2.5 | 2700 | $2,400 | $0.89 | 93d | 1 | 0.84mi |
| 2117 Silsbee Ct Forney, TX | 3.0 | 2.0 | 1663 | $1,995 | $1.20 | 66d | 1 | 0.86mi |
| 2075 Hartley Dr Forney, TX | 4.0 | 2.0 | 1604 | $1,995 | $1.24 | 43d | 1 | 0.89mi |
| 2302 Tombstone Rd Forney, TX | 4.0 | 2.0 | 1905 | $2,100 | $1.10 | 93d | 1 | 0.95mi |
| 2302 Tombstone Rd Forney, TX | 4.0 | 2.0 | 1905 | $2,200 | $1.15 | 4d | 1 | 0.95mi |
Property features AI
Finance
- Other
- Short sale special listing conditionPossession at closing/funding
- Financial info
- Financing accepted: Cash, Conventional, FHA, VA
- HOA & community
- Mandatory HOA with annual feeAssociation fee includes full use of facilities, grounds maintenance, and management feesHOA managed by Action Property Management
Exterior
- Parking
- Attached 2-car garage with 2 covered spaces and garage facing front
- Utilities
- City waterCity sewerConcrete curbsLocated in a Municipal Utility District (MUD)
- Home design
- Single-family residenceResidential propertyTwo-story homePreowned (built 2023)
- Construction
- Built in 2023Brick, concrete, and frame constructionSlab foundationShingle (composition) roof
- Exterior features
- Subdivision: Travis Ranch Ph 2kLess than 0.5-acre lot
Interior
- Kitchen
- DishwasherDisposalElectric rangePantry
- Bedrooms
- Primary bedroom on level 2 (19 x 15)Bedroom on level 2 (13 x 10)Bedroom on level 2 (13 x 12)Bedroom on level 1 (11 x 10)
- Bathrooms
- 3 full bathrooms
- Heating & cooling
- Central electric heatingCentral electric cooling
- Interior features
- LoftPantryTwo living areasOne dining areaTotal of 7 roomsLevels: Two
- Laundry & utility
- Utility roomWasher hookup
HOA detail $35/mo · $420/yr
- Likely covers
- pool
Listing history 50 events
-
2026-08-08days on market $270,000 Active 101 DOM
-
2026-08-06days on market $270,000 Active 99 DOM
-
2026-08-05days on market $270,000 Active 98 DOM
-
2026-08-04days on market $270,000 Active 97 DOM
-
2026-08-03days on market $270,000 Active 96 DOM
-
2026-07-31days on market $270,000 Active 93 DOM
-
2026-07-30days on market $270,000 Active 92 DOM
-
2026-07-30days on market $270,000 Active 91 DOM
-
2026-07-28days on market $270,000 Active 90 DOM
-
2026-07-26days on market $270,000 Active 88 DOM
-
2026-07-24days on market $270,000 Active 86 DOM
-
2026-07-23days on market $270,000 Active 85 DOM
-
2026-07-23price $270,000 Active 84 DOM
-
2026-07-22days on market $280,000 Active 84 DOM
-
2026-07-21days on market $280,000 Active 83 DOM
-
2026-07-20days on market $280,000 Active 82 DOM
-
2026-07-18days on market $280,000 Active 80 DOM
-
2026-07-18days on market $280,000 Active 79 DOM
-
2026-07-16days on market $280,000 Active 78 DOM
-
2026-07-15days on market $280,000 Active 77 DOM
-
2026-07-14days on market $280,000 Active 76 DOM
-
2026-07-13days on market $280,000 Active 75 DOM
-
2026-07-13days on market $280,000 Active 74 DOM
-
2026-07-11days on market $280,000 Active 73 DOM
-
2026-07-10days on market $280,000 Active 72 DOM
-
2026-07-09pricedays on market $280,000 Active 71 DOM
-
2026-07-07days on market $310,000 Active 69 DOM
-
2026-07-06days on market $310,000 Active 68 DOM
-
2026-07-06days on market $310,000 Active 67 DOM
-
2026-07-05days on market $310,000 Active 66 DOM
-
2026-07-03days on market $310,000 Active 65 DOM
-
2026-07-02days on market $310,000 Active 64 DOM
-
2026-07-01days on market $310,000 Active 63 DOM
-
2026-06-30days on market $310,000 Active 62 DOM
-
2026-06-29days on market $310,000 Active 61 DOM
-
2026-06-28days on market $310,000 Active 60 DOM
-
2026-06-27days on market $310,000 Active 59 DOM
-
2026-06-26days on market $310,000 Active 58 DOM
-
2026-06-24days on market $310,000 Active 56 DOM
-
2026-06-22days on market $310,000 Active 54 DOM
-
2026-06-21days on market $310,000 Active 53 DOM
-
2026-06-18days on market $310,000 Active 50 DOM
-
2026-06-17days on market $310,000 Active 49 DOM
-
2026-06-16days on market $310,000 Active 48 DOM
-
2026-06-15days on market $310,000 Active 47 DOM
-
2026-06-13days on market $310,000 Active 45 DOM
-
2026-06-13days on market $310,000 Active 44 DOM
-
2026-06-09days on market $310,000 Active 41 DOM
-
2026-06-08days on market $310,000 Active 40 DOM
-
2026-06-07days on market $310,000 Active 39 DOM
ⓘ 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
- $8,377 · $698/mo
- Projected year-2 tax
- $8,377 · $698/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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
- Wildfire 3/10 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
- $30,151
- − Mortgage interest
- −$15,124
- − Property taxes
- −$8,377
- − Insurance
- −$1,350
- − Repairs & maintenance
- −$2,412
- − Management
- −$2,412
- − HOA
- −$420
- − Depreciation
- −$7,855
- Taxable loss
- −$7,799
combined federal + state — saved on this device
- Est. tax savings @ 24.0%
- +$1,872
- After-tax cash flow
- $-1,447/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 · 12 photos
80/100
Cosmetic rehab
Est. rehab $11,970–$35,910 screening
This single-family home in Travis Ranch, TX, is in good condition with modern finishes and a well-maintained exterior. It offers a good investment opportunity with potential for minor updates to enhance its curb appeal and resale value.
Value-add opportunities
- Both paint exterior — enhances curb appeal and resale value ↑
- Both update flooring — luxury vinyl plank flooring is durable and adds value ↑
- Resale update kitchen appliances — modern stainless steel appliances are desirable ↑
- Resale update bathroom fixtures — modern white cabinetry is appealing ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
F
Composite school gradezoned avg 35/100
Zoned Schools
Elementary
Lewis El
F
TX #2,268/4,322
Nat'l #24,950/41,679
Middle
Jackson Middle
High
North Forney H S
F
TX #866/1,632
Nat'l #8,796/17,239
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
B
Composite livability gradescore 76/100
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
- County
- Kaufman County · 138,716 people
- City population
- 84,799
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 84,799
- Household income
- $103,673
- Rent vs Own
- Severe rent burden
- 20% of renters
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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-16.7% since first listed8 events — show timeline
- 2026-04-29 Listed $310,000 NTREIS
- 2026-04-10 Listing Removed — NTREIS
- 2026-03-06 Price Changed $345,000 NTREIS
- 2026-02-17 Listed $350,000 NTREIS
- 2024-07-23 Sold (MLS) — NTREIS
- 2024-06-07 Pending — NTREIS
- 2024-06-06 Price Changed $347,290 NTREIS
- 2024-06-05 Listed $372,290 NTREIS
Property tax history
+198.3%/yrLatest (2025): $8,377 · +130.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…