1041 Western Hills Dr · Crowley, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
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).
- Cash flow +11.9/30.0
- ARV discount +8.9/15.0
- Livability +3.8/5.0
- DSCR +3.5/10.0
- Rent growth +3.1/5.0
- 1% rule +2.5/10.0
- Schools +2.5/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$299,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner's suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • 1,517 square feet of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner's suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your private tour today. MLS# 21184013
Key facts
- Natural light
- Energy efficiency
- Neighborhood parks
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath other listed at $300k.
Deal economics
- At list price, monthly cash flow is $-77 ($-919/yr) — negative.
- To cash-flow at today's rent, offer at most $286k (4.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (25.1% below list).
- Recommended offer: $225k (25.1% below list) — sets the bar for 1% rule.
- Cap rate 6.0% vs local median 4.5% in Crowley — 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 (#103 in TX, #3,462 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
- Crowley ISD (urban): math 23% / reading 32% proficiency, ranked #643 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: Rents rising (+2.3%/yr); 1018 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 18,938 units permitted in Tarrant County in 2024 (8,336 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 $9k of value loss. Plan a longer hold.
- Tarrant County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 80 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $35k (11%) from the opening price — seller is motivated, your offer sets the floor, not the 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 80 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
- 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 0.75% ✗
- Cap rate
- 5.99%
- Cash-on-cash
- -1.09%
- DSCR
- 0.95
- GRM
- 11.1
CMA / ARV
- ARV (median comp)
- $309,520
- List price
- $299,990
- Delta
- -3.08%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 2.28% rent growth · sell at horizon
- IRR
- -18.9%
- Equity multiple
- 0.34×
- Total profit
- $-55,205
- Equity at exit
- $44,729
- IRR
- -12.8%
- Equity multiple
- 0.27×
- Total profit
- $-61,302
- Equity at exit
- $25,938
Cash invested: $83,997 (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
ZIP-level market 76036
- Home prices YoY
- -25.2%
- Rents YoY
- 2.3%
- Active inventory
- 1018
- Price-to-rent
- 11.1×
Monthly cashflow live
- Estimated rent
- $2,247 high interval (Pro) →
- Mortgage (P&I)
- −$1,573
- Tax from tax record
- −$82 /mo · $990/yr
- Insurance
- −$125
- HOA
- −$71
- Vacancy / Maint / Mgmt
- −$472
- Net cashflow
- $-77
Break-even live
Sensitivity live
| Price | -10% $93 | -5% $8 | +0% $-77 | +5% $-161 | +10% $-246 |
|---|---|---|---|---|---|
| Rent | -10% $-254 | -5% $-165 | +0% $-77 | +5% $12 | +10% $101 |
| Rate | -1.0pp $75 | -0.5pp $0 | base $-77 | +0.5pp $-154 | +1.0pp $-233 |
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
- $74,998
- Closing costs
- $9,000
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1208 Boxwood Dr Crowley, TX | 3.0 | 2.0 | 1677 | $2,095 | $1.25 | 25d | 1 | 0.27mi |
| 1213 Gardenia Ln Crowley, TX | 3.0 | 2.0 | 1501 | $2,170 | $1.45 | 44d | 1 | 0.29mi |
| 1136 Park Gln Crowley, TX | 3.0 | 2.0 | 1487 | $2,000 | $1.34 | 13d | 1 | 0.32mi |
| 4118 Tobin Dr Crowley, TX | 4.0 | 2.5 | 2139 | $2,495 | $1.17 | 44d | 1 | 0.37mi |
| 4117 Tobin Dr Crowley, TX | 3.0 | 2.5 | 1900 | $2,295 | $1.21 | 2d | 1 | 0.38mi |
| 672 S Heights Dr Crowley, TX | 4.0 | 3.0 | 2136 | $2,345 | $1.10 | 22d | 1 | 0.39mi |
| 573 Creekbend St Crowley, TX | 3.0 | 2.0 | 1874 | $2,230 | $1.19 | 2d | 1 | 0.41mi |
| 4144 Tower Ln Crowley, TX | 3.0 | 2.0 | 1528 | $2,175 | $1.42 | 2d | 1 | 0.41mi |
| 4140 Tobin Dr Crowley, TX | 3.0 | 2.5 | 1900 | $2,395 | $1.26 | 44d | 1 | 0.42mi |
| 636 Horn St Crowley, TX | 3.0 | 2.0 | 1804 | $1,980 | $1.10 | 6d | 1 | 0.45mi |
| 1137 Junegrass Ln Crowley, TX | 3.0 | 2.0 | 1768 | $2,150 | $1.22 | 44d | 1 | 0.47mi |
| 4212 Pont du Gard Way Crowley, TX | 3.0 | 2.0 | 1720 | $6,100 | $3.55 | 44d | 1 | 0.48mi |
| 1113 Switchgrass Ln Crowley, TX | 3.0 | 2.5 | 2196 | $2,195 | $1.00 | 44d | 1 | 0.49mi |
| 1149 Beaverwood Ln Crowley, TX | 3.0 | 2.0 | 1552 | $1,895 | $1.22 | 13d | 1 | 0.50mi |
| 4226 Tobin Dr Crowley, TX | 3.0–4.0 | 2.5 | 2019 | $2,395 | $1.19 | 2d | 5 | 0.50mi |
| 1157 Beaverwood Ln Crowley, TX | 4.0 | 3.0 | 2244 | $2,200 | $0.98 | 44d | 1 | 0.50mi |
| 10316 Fort Teran Trl Crowley, TX | 3.0 | 2.0 | 1501 | $2,199 | $1.47 | 13d | 1 | 0.62mi |
| 432 Canoe Way Crowley, TX | 3.0 | 2.0 | 1589 | $1,985 | $1.25 | 2d | 1 | 0.64mi |
| 305 Wilson St Crowley, TX | 2.0 | 2.0 | 1400 | $1,950 | $1.39 | 25d | 1 | 0.64mi |
| 10344 Fort Teran Trl Crowley, TX | 3.0 | 2.0 | 1494 | $2,149 | $1.44 | 44d | 1 | 0.67mi |
| 496 Canvas Ct Crowley, TX | 2.0 | 2.0 | 1135 | $1,575 | $1.39 | 44d | 1 | 0.67mi |
| 1017 Wheatfield Ln Crowley, TX | 3.0 | 2.0 | 1552 | $2,145 | $1.38 | 22d | 1 | 0.67mi |
| 520 Horn St Crowley, TX | 4.0 | 2.5 | 2095 | $2,290 | $1.09 | 25d | 1 | 0.68mi |
| 404 Canoe Way Crowley, TX | 4.0 | 2.0 | 1827 | $2,195 | $1.20 | 20d | 1 | 0.68mi |
| 10381 Fort Ewell Trl Crowley, TX | 3.0 | 2.0 | 1494 | $2,149 | $1.44 | 44d | 1 | 0.69mi |
| 10356 Fort Teran Trl Crowley, TX | 3.0 | 2.0 | 1508 | $2,169 | $1.44 | 44d | 1 | 0.70mi |
| 473 Canvas Ct Crowley, TX | 3.0 | 2.0 | 1211 | $1,650 | $1.36 | 44d | 1 | 0.71mi |
| 668 Stern Dr Unit 1 Crowley, TX | 2.0 | 2.0 | 1150 | $1,525 | $1.33 | 25d | 1 | 0.74mi |
| 1800 Tyne Way Crowley, TX | 3.0 | 2.0 | 1552 | $2,100 | $1.35 | 44d | 1 | 0.78mi |
| 109 N Heights Dr Crowley, TX | 3.0 | 2.0 | 1284 | $1,945 | $1.51 | 25d | 1 | 0.78mi |
| 1420 Mackinac Dr Crowley, TX | 3.0 | 2.0 | 1592 | $2,500 | $1.57 | 2d | 1 | 0.80mi |
| 10373 Fort Belknap Trl Crowley, TX | 4.0 | 2.0 | 1780 | $2,160 | $1.21 | 44d | 1 | 0.80mi |
| 10368 Fort Crockett Trl Crowley, TX | 4.0 | 2.0 | 1905 | $2,150 | $1.13 | 25d | 1 | 0.82mi |
| 4004 Millau Ln Crowley, TX | 3.0 | 2.0 | 1905 | $2,075 | $1.09 | 6d | 1 | 0.82mi |
| 10406 Fort Cibolo Trl Crowley, TX | 4.0 | 2.0 | 1808 | $1,900 | $1.05 | 44d | 1 | 0.83mi |
| 4017 Millau Ln Crowley, TX | 4.0 | 2.0 | 1951 | $2,600 | $1.33 | 44d | 1 | 0.86mi |
| 10432 Fort Bird Trl Crowley, TX | 4.0 | 2.0 | 2100 | $3,000 | $1.43 | 44d | 1 | 0.87mi |
| 412 Riverbed Dr Crowley, TX | 3.0 | 2.0 | 1638 | $2,100 | $1.28 | 44d | 1 | 0.88mi |
| 305 W Farm 1187 Unit 30421 Crowley, TX | 2.0 | 2.0 | 1200 | $1,599 | $1.33 | 13d | 1 | 0.90mi |
| 305 W FM 1187 Crowley, TX | 2.0 | 2.0 | 1190 | $1,500 | $1.26 | 13d | 1 | 0.90mi |
HOA detail
- Monthly dues
- $71 · $852/yr
Listing history 8 events
-
2026-05-08price $299,990 1394-char remark
Show marketing remark (1394 chars)
Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner's suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • 1,517 square feet of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner's suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your private tour today. MLS# 21184013
-
2026-05-06price $299,990 1423-char remark
Show marketing remark (1423 chars)
Built by M-I Homes. Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner’s suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • Spacious amount of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner’s suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your visit today!
-
2026-04-23price $304,990 1394-char remark
Show marketing remark (1394 chars)
Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner's suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • 1,517 square feet of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner's suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your private tour today. MLS# 21184013
-
2026-04-22price $304,990 1423-char remark
Show marketing remark (1423 chars)
Built by M-I Homes. Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner’s suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • Spacious amount of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner’s suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your visit today!
-
2026-04-04price $309,990 1394-char remark
Show marketing remark (1394 chars)
Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner's suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • 1,517 square feet of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner's suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your private tour today. MLS# 21184013
-
2026-04-03price $309,990 1423-char remark
Show marketing remark (1423 chars)
Built by M-I Homes. Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner’s suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • Spacious amount of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner’s suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your visit today!
-
2026-03-07$335,385 Active 1423-char remark
Show marketing remark (1423 chars)
Built by M-I Homes. Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner’s suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • Spacious amount of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner’s suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your visit today!
-
2026-02-07$335,385 Active 1394-char remark
Show marketing remark (1394 chars)
Discover this stunning new construction home at 1041 Western Hills Drive in Crowley, TX, featuring a layout that prioritizes natural light and effortless movement throughout the interior. Key Features: • 3 spacious bedrooms with owner's suite in its own private corner • 2 well-appointed bathrooms featuring quality fixtures • 1,517 square feet of expertly crafted living space • Open-concept living area creating a seamless flow between kitchen and gathering spaces • Fresh construction showcasing quality craftsmanship and modern energy efficiency Neighborhood & Location Benefits: • Situated in a desirable Crowley neighborhood with a community-focused feel • Proximity to beautiful neighborhood parks and outdoor recreational opportunities • Ideal location for those who value green spaces and an active lifestyle The central living area serves as the heart of the home, fostering a connected environment where common rooms flow together naturally. The owner's suite in its own private corner ensures a quiet retreat, while the two additional bedrooms offer flexibility for guests, family, or a dedicated home office. With its functional floorplan and modern building standards, this move-in ready home delivers a comfortable environment that maximizes every square foot for contemporary living. Schedule your private tour today. MLS# 21184013
ⓘ 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
- $990 · $82/mo
- Projected year-2 tax
- $5,490 · $457/mo
- Expected delta
- +$4,500/yr (+$375/mo · 454.7%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $26,963
- − Mortgage interest
- −$16,804
- − Property taxes
- −$990
- − Insurance
- −$1,500
- − Repairs & maintenance
- −$2,157
- − Management
- −$2,157
- − HOA
- −$852
- − Depreciation
- −$8,727
- Taxable loss
- −$6,223
- Est. tax savings @ 24.0%
- +$1,494
- After-tax cash flow
- $575/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
- Crowley ISD
- NCES district ID
- 4815910
- Math proficiency
- 23% ▼ -15.00%
- Reading proficiency
- 32% ▼ -6.00%
- Median HH income
- $59,810
- Composite
- 25.04/100
- National rank
- #7549
- State rank
- #643 of 826 in TX
Livability — Crowley
- Score
- 76/100
- State rank
- #103
- US rank
- #3462
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Crowley, TX
- County
- Tarrant County · 2,033,669 people
- City population
- 36,044
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 36,044
- Household income
- $97,973
- Rent vs Own
- Severe rent burden
- 584.0
Population outlook (Tarrant County) Hauer SSP2
- Today (2025)
- 2,380,417 people
- By 2030
- 2,578,900 · +8.3%
- By 2040
- 2,974,995 · +25.0%
- By 2050
- 3,350,489 · +40.8%
- By 2075
- 4,216,909 · +77.2%
- By 2100
- 4,741,527 · +99.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.65)
- Race & ethnicity
- White 48% Hispanic / Latino 28% Black 20% Two or more races 14% Asian 2%
- Hispanic origin (detail)
- Mexican 23% Puerto Rican 2%
- Common ancestry
- Slovak 3% Italian 2% Serbian 1%
- Foreign-born
- 8% · Canada, Vietnam
- Languages at home
- 79% English-only · Spanish 18% Other Indo-European 1% Vietnamese 1%
Political lean MEDSL · Tarrant
- 2024 margin
- Lean R (+5.1) · D 46.7% · R 51.9% · Other 1.4%
- 2008→2024 swing
- +6.6pp toward D · 2008: -11.7pp · 2024: -5.1pp
- All cycles
- 2024: R+5.1 2020: D+0.2 2016: R+8.7 2012: R+15.7 2008: R+11.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -80.45%
- Current HPI
- 238.6365
- Rent YoY
- ▲ 2.28%
- 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
-10.6% since first listed8 events — show timeline
- 2026-05-08 Price Changed $299,990 Zillow
- 2026-05-06 Price Changed $299,990 NTREIS
- 2026-04-23 Price Changed $304,990 Zillow
- 2026-04-22 Price Changed $304,990 NTREIS
- 2026-04-04 Price Changed $309,990 Zillow
- 2026-04-03 Price Changed $309,990 NTREIS
- 2026-03-07 Listed $335,385 NTREIS
- 2026-02-07 Listed $335,385 Zillow
Property tax history
+0.4%/yrLatest (2025): $990 · +0.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…