3205 Emerald Trace Dr · Denton, 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 F 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 +8.1/15.0
- Schools +6.4/10.0
- Cash flow +5.1/30.0
- Livability +4.4/5.0
- Rent growth +2.9/5.0
- Condition / age +2.5/5.0
- 1% rule +0.9/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$599,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
Key facts
- Fully landscaped lot
- Upgraded finishes
- Fenced lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/4.0-bath land listed at $600k.
Deal economics
- At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
- To cash-flow at today's rent, offer at most $399k (33.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $355k (40.8% below list).
- Recommended offer: $355k (40.8% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 88/100 on livability (#2 in TX, #210 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
- Argyle ISD (rural): math 71% / reading 67% proficiency, ranked #8 of 826 in TX (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
- Market conditions: Rents rising (+1.6%/yr); 1110 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 10,531 units permitted in Denton County in 2024 (2,713 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
- Denton County population projected at +66% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 162 days — a 12% lower offer ($528k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $78k (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 162 days. Have you received any prior offers? Is the seller open to a 41% 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 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
- 0.59% ✗
- Cap rate
- 3.51%
- Cash-on-cash
- -9.94%
- DSCR
- 0.56
- GRM
- 14.1
CMA / ARV
- ARV (median comp)
- $608,163
- List price
- $599,990
- Delta
- -1.34%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 1.61% rent growth · sell at horizon
- IRR
- -35.7%
- Equity multiple
- -0.13×
- Total profit
- $-190,671
- Equity at exit
- $89,460
- IRR
- -58.5%
- Equity multiple
- -0.78×
- Total profit
- $-299,370
- Equity at exit
- $51,876
Cash invested: $167,997 (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 76226
- Home prices YoY
- -24.4%
- Rents YoY
- 1.6%
- Active inventory
- 1110
- Price-to-rent
- 14.1×
Monthly cashflow live
- Estimated rent
- $3,553 medium interval (Pro) →
- Mortgage (P&I)
- −$3,146
- Tax est. 1.5%
- −$750 /mo · $9,000/yr
- Insurance
- −$250
- HOA
- −$52
- Vacancy / Maint / Mgmt
- −$746
- Net cashflow
- $-1,392
Break-even live
Sensitivity live
| Price | -10% $-977 | -5% $-1,184 | +0% $-1,392 | +5% $-1,599 | +10% $-1,806 |
|---|---|---|---|---|---|
| Rent | -10% $-1,672 | -5% $-1,532 | +0% $-1,392 | +5% $-1,251 | +10% $-1,111 |
| Rate | -1.0pp $-1,089 | -0.5pp $-1,239 | base $-1,392 | +0.5pp $-1,547 | +1.0pp $-1,705 |
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
- $149,998
- Closing costs
- $18,000
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1120 Springcreek Dr Denton, TX | 4.0 | 2.5 | 2698 | $2,370 | $0.88 | 13d | 1 | 1.22mi |
| 1709 Sparrow St Denton, TX | 5.0 | 4.0 | 2922 | $3,300 | $1.13 | 2d | 1 | 1.31mi |
| 1513 Woodpecker St Denton, TX | 4.0 | 3.0 | 2733 | $3,500 | $1.28 | 11d | 1 | 1.43mi |
HOA detail
- Monthly dues
- $52 · $624/yr
- Likely covers
- gas
Listing history 24 events
-
2026-06-18days on market $599,990 Active 162 DOM
-
2026-06-17days on market $599,990 Active 161 DOM
-
2026-06-16days on market $599,990 Active 160 DOM
-
2026-06-15days on market $599,990 Active 159 DOM
-
2026-06-13days on market $599,990 Active 157 DOM
-
2026-06-13days on market $599,990 Active 156 DOM
-
2026-06-09days on market $599,990 Active 153 DOM
-
2026-06-08days on market $599,990 Active 152 DOM
-
2026-06-07days on market $599,990 Active 151 DOM
-
2026-06-04days on market $599,990 Active 148 DOM
-
2026-06-03days on market $599,990 Active 147 DOM
-
2026-06-02days on market $599,990 Active 146 DOM
-
2026-06-01days on market $599,990 Active 145 DOM
-
2026-05-31days on market $599,990 Active 144 DOM
-
2026-05-05price $619,990 1500-char remark
Show marketing remark (1500 chars)
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
-
2026-05-04price $619,990 1565-char remark
Show marketing remark (1565 chars)
*$10K towards closing costs or rate buy down.* NEW! NEVER LIVED IN. Ready for Immediate Move-In! Bloomfield's Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you around!
-
2026-04-21price $629,990 1500-char remark
Show marketing remark (1500 chars)
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
-
2026-04-20price $629,990 1565-char remark
Show marketing remark (1565 chars)
*$10K towards closing costs or rate buy down.* NEW! NEVER LIVED IN. Ready for Immediate Move-In! Bloomfield's Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you around!
-
2026-03-30price $634,990 1500-char remark
Show marketing remark (1565 chars)
*$10K towards closing costs or rate buy down.* NEW! NEVER LIVED IN. Ready for Immediate Move-In! Bloomfield's Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you around!
-
2026-03-30price $634,990 1565-char remark
Show marketing remark (1565 chars)
*$10K towards closing costs or rate buy down.* NEW! NEVER LIVED IN. Ready for Immediate Move-In! Bloomfield's Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you around!
-
2026-01-08price $639,990 1500-char remark
Show marketing remark (1500 chars)
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
-
2026-01-08price $639,990 1565-char remark
Show marketing remark (1500 chars)
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
-
2026-01-08$677,536 Active 1500-char remark
Show marketing remark (1500 chars)
$10K towards closing costs or rate buy down. The Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you. ..
-
2026-01-07$677,536 Active 1565-char remark
Show marketing remark (1565 chars)
*$10K towards closing costs or rate buy down.* NEW! NEVER LIVED IN. Ready for Immediate Move-In! Bloomfield's Rose II floor plan is a masterfully crafted two-story home holding 5 bedrooms, 4 baths, and a 2-car garage on a fully landscaped and fenced lot. Each space has upgraded finishes including laminate wood floors, modern box spindle design on the staircase featured off the main entry, an 8' front door with rain glass, 2-inch faux wood blinds already in place, tiled shower walls in all baths, and a stunning floor-to-ceiling fireplace created in Level 5 tile. The first floor has a guest bedroom and hall bath, a laundry room with mud bench, a flexible study connected to the family room, and a generous primary suite tucked away for a true private retreat! Upstairs offers a game room with a connected media room, 2 bedrooms connected by a Jack-and-Jill bathroom, and a fourth bedroom with a full bath and huge linen closet positioned just outside its door. Central to the home, the Deluxe Kitchen will come fully equipped with gas cooking on built-in appliances, a wood vent hood, pot and pan drawers, an island with sink and breakfast bar, and a roomy corner pantry. Whether you open the windows at the dining nook's built-in seat or prop open the door that leads to the covered back patio, you can always have fresh air and sunlight! Built in Glenwood Meadows, this home is located under 5 miles to Downtown Denton and zoned to Argyle ISD with easy commuter routes. Bloomfield Homes is available every day at our community model home to show you around!
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $42,635
- − Mortgage interest
- −$33,609
- − Property taxes
- −$9,000
- − Insurance
- −$3,000
- − Repairs & maintenance
- −$3,411
- − Management
- −$3,411
- − HOA
- −$624
- − Depreciation
- −$17,454
- Taxable loss
- −$27,873
- Est. tax savings @ 24.0%
- +$6,690
- After-tax cash flow
- $-10,009/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
- Argyle ISD
- NCES district ID
- 4808670
- Math proficiency
- 71% ▼ -2.00%
- Reading proficiency
- 67% ▼ -1.00%
- Median HH income
- $108,516
- Composite
- 64.16/100
- National rank
- #568
- State rank
- #8 of 826 in TX
Livability — Denton
- Score
- 88/100
- State rank
- #2
- US rank
- #210
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Denton, TX
- County
- Denton County · 901,654 people
- City population
- 127,990
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 43,587
- Household income
- $180,982
- Rent vs Own
- Severe rent burden
- 40.0
Population outlook (Denton County) Hauer SSP2
- Today (2025)
- 1,053,010 people
- By 2030
- 1,192,269 · +13.2%
- By 2040
- 1,472,920 · +39.9%
- By 2050
- 1,746,506 · +65.9%
- By 2075
- 2,358,497 · +124.0%
- By 2100
- 2,779,183 · +163.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (76%)
- Race & ethnicity
- White 76% Hispanic / Latino 10% Two or more races 10% Asian 7% Black 4%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Italian 3% Romanian 2% Portuguese 2%
- Foreign-born
- 12% · Canada, South Korea, China
- Languages at home
- 87% English-only · Spanish 5% Other Indo-European 3% Other Asian/Pacific 1%
Political lean MEDSL · Denton
- 2024 margin
- R (+13.2) · D 42.7% · R 55.8% · Other 1.5%
- 2008→2024 swing
- +11.0pp toward D · 2008: -24.2pp · 2024: -13.2pp
- All cycles
- 2024: R+13.2 2020: R+8.1 2016: R+20.2 2012: R+31.7 2008: R+24.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -81.81%
- Current HPI
- 253.1948
- Rent YoY
- ▲ 1.61%
- 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
-8.5% since first listed10 events — show timeline
- 2026-05-05 Price Changed $619,990 Zillow
- 2026-05-04 Price Changed $619,990 NTREIS
- 2026-04-21 Price Changed $629,990 Zillow
- 2026-04-20 Price Changed $629,990 NTREIS
- 2026-03-30 Price Changed $634,990 Zillow
- 2026-03-30 Price Changed $634,990 NTREIS
- 2026-01-08 Price Changed $639,990 Zillow
- 2026-01-08 Price Changed $639,990 NTREIS
- 2026-01-08 Listed $677,536 Zillow
- 2026-01-07 Listed $677,536 NTREIS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…