817 Marion Ave · Fort Worth, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 24.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 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).
- Cash flow +12.4/30.0
- ARV discount +11.8/15.0
- 1% rule +4.3/10.0
- Livability +4.0/5.0
- DSCR +3.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.0/10.0
- Appreciation +0.0/10.0
$210,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
C****Seller Concessions and Lender Credits*****Check out this charming bungalow just minutes from downtown Fort Worth full of character and thoughtfully updated for comfort and peace of mind. This inviting home is ready for you to add your personal touches and truly make it your own. Enjoy a spacious backyard perfect for entertaining, whether you’re hosting weekend BBQs or relaxing with family and friends. The oversized front porch offers the ideal setting for a swing or rocking chairs—perfect for creating lasting memories. Significant system updates provide added value and confidence, including a roof replaced prior to 2019, water heater installed in 2019, and an HVAC system updated between 2020–2021 with a recent maintenance service completed in March 2026. A new heating system was installed in November 2025 for enhanced efficiency. Additional improvements include spray-in attic insulation and 18 updated windows (completed approximately 2–3 years ago), helping with energy efficiency throughout the home. In Summer 2025, ductwork was upgraded to improve airflow and comfort in every room. Conveniently located near major highways in a quiet neighborhood, this home offers the perfect blend of charm, location, and key updates—making it an excellent opportunity for its next owner.
Key facts
- Huge front porch
- Backyard
- Bungalow
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $210k.
Deal economics
- At list price, monthly cash flow is $-36 ($-428/yr) — negative.
- To cash-flow at today's rent, offer at most $204k (3.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (6.8% below list).
- Recommended offer: $191k (9.0% below list) — sets the bar for market timing.
- Cap rate 6.1% vs local median 3.9% in Fort Worth — 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 80/100 on livability (#49 in TX, #1,954 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools D+, crime F.
- Fort Worth ISD (urban): math 18% / reading 28% proficiency, ranked #742 of 826 in TX (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents flat; 176 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
- This rent runs 38% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 110 days — a 9% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 8y ago; this cycle's ask has dropped $17k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
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 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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
- 6.09%
- Cash-on-cash
- -0.73%
- DSCR
- 0.97
- GRM
- 8.9
CMA / ARV
- ARV (median comp)
- $232,457
- List price
- $210,000
- Delta
- -9.66%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1205 E Morningside Dr | 0.45mi | 3/2.0 | 1,750 (+2%) | 6mo | $324,000 | $185 | 71 |
| 838 E Harvey Ave | 0.23mi | 4/2.0 (+1) | 1,628 (-5%) | 6mo | $279,990 | $172 | 71 |
| 1253 E Jessamine St | 0.52mi | 3/2.0 | 1,751 (+2%) | 2mo | $260,000 | $148 | 70 |
| 1248 E Mulkey St | 0.50mi | 4/2.0 (+1) | 1,723 (+0%) | 3mo | $255,000 | $148 | 68 |
| 910 E Mulkey St | 0.11mi | 3/2.0 | 1,474 (-14%) | 6mo | $235,000 | $159 | 67 |
| 1229 E Harvey Ave | 0.51mi | 3/2.0 | 1,684 (-2%) | 9mo | $249,950 | $148 | 66 |
| 847 E Powell Ave | 0.19mi | 4/2.0 (+1) | 1,488 (-13%) | 2mo | $250,000 | $168 | 62 |
| 1032 E Arlington Ave | 0.43mi | 4/2.5 (+1) | 1,810 (+6%) | 2mo | $329,500 | $182 | 62 |
| 1212 E Jessamine St | 0.42mi | 3/2.0 | 1,497 (-13%) | 2mo | $250,000 | $167 | 58 |
| 504 E Robert St | 0.28mi | 4/3.0 (+1) | 1,521 (-11%) | 2mo | $252,900 | $166 | 58 |
| 1254 E Jefferson Ave | 0.73mi | 4/2.0 (+1) | 1,621 (-5%) | 4mo | $325,000 | $200 | 49 |
| 1006 E Allen Ave | 0.67mi | 3/2.0 | 1,504 (-12%) | 2mo | $305,000 | $203 | 47 |
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 · 0.05% rent growth · sell at horizon
- IRR
- -21.1%
- Equity multiple
- 0.29×
- Total profit
- $-41,835
- Equity at exit
- $31,312
- IRR
- -24.5%
- Equity multiple
- -0.03×
- Total profit
- $-60,743
- Equity at exit
- $18,157
Cash invested: $58,800 (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 76104
- Home prices YoY
- -11.6%
- Rents YoY
- 0.1%
- Active inventory
- 176
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $1,958 high interval (Pro) →
- Mortgage (P&I)
- −$1,101
- Tax from tax record
- −$394 /mo · $4,724/yr
- Insurance
- −$88
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$411
- Net cashflow
- $-36
Break-even live
Sensitivity live
| Price | -10% $83 | -5% $24 | +0% $-36 | +5% $-95 | +10% $-155 |
|---|---|---|---|---|---|
| Rent | -10% $-190 | -5% $-113 | +0% $-36 | +5% $42 | +10% $119 |
| Rate | -1.0pp $70 | -0.5pp $18 | base $-36 | +0.5pp $-90 | +1.0pp $-145 |
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
- $52,500
- Closing costs
- $6,300
- 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 |
|---|---|---|---|---|---|---|---|---|
| 642 E Harvey Ave Fort Worth, TX | 4.0 | 2.0 | 1755 | $2,099 | $1.20 | 45d | 1 | 0.33mi |
| 1037 Colvin St Fort Worth, TX | 2.0 | 1.0 | 1092 | $1,500 | $1.37 | 21d | 1 | 0.35mi |
| 823 E Arlington Ave Fort Worth, TX | 4.0 | 2.5 | 1720 | $2,350 | $1.37 | 26d | 1 | 0.36mi |
| 1108 E Robert St Fort Worth, TX | 3.0 | 1.0 | 1444 | $1,775 | $1.23 | 0d | 1 | 0.37mi |
| 2701 Stuart Dr Fort Worth, TX | 3.0 | 3.0 | 2104 | $1,800 | $0.86 | 45d | 1 | 0.41mi |
| 1229 E Harvey Ave Fort Worth, TX | 3.0 | 2.0 | 1684 | $2,150 | $1.28 | 0d | 1 | 0.51mi |
| 958 E Allen Ave Fort Worth, TX | 3.0 | 3.0 | 1568 | $4,300 | $2.74 | 45d | 1 | 0.63mi |
| 1925 Saint Louis Ave Fort Worth, TX | 3.0 | 1.0 | 1219 | $1,695 | $1.39 | 45d | 1 | 0.65mi |
| 1920 Saint Louis Ave Fort Worth, TX | 4.0 | 3.0 | 1484 | $1,745 | $1.18 | 45d | 1 | 0.68mi |
| 1327 E Baltimore Ave Fort Worth, TX | 3.0 | 2.0 | 1426 | $1,650 | $1.16 | 26d | 1 | 0.74mi |
| 1429 E Robert St Fort Worth, TX | 3.0 | 2.0 | 1050 | $1,350 | $1.29 | 23d | 1 | 0.77mi |
| 1511 Illinois Ave Fort Worth, TX | 4.0 | 2.0 | 1800 | $2,500 | $1.39 | 45d | 1 | 0.78mi |
| 2920 Pima Ln Fort Worth, TX | 3.0 | 2.5 | 1540 | $1,800 | $1.17 | 15d | 1 | 0.78mi |
| 1332 Driess St Fort Worth, TX | 3.0 | 2.0 | 1565 | $1,850 | $1.18 | 19d | 1 | 0.85mi |
| 2837 Hemphill St Unit 203 Fort Worth, TX | 2.0 | 2.0 | 1297 | $1,875 | $1.45 | 22d | 1 | 0.86mi |
| 2837 Hemphill St Unit 202 Fort Worth, TX | 2.0 | 2.0 | 1297 | $1,800 | $1.39 | 22d | 1 | 0.87mi |
| 1516 Chama Dr Fort Worth, TX | 3.0 | 2.5 | 1625 | $1,700 | $1.05 | 26d | 1 | 0.95mi |
| 1516 Chama Dr Fort Worth, TX | 3.0 | 2.0 | 1332 | $1,695 | $1.27 | 22d | 1 | 0.95mi |
| 2901 Travis Ave Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 975 | $1,340 | $1.37 | 26d | 5 | 0.97mi |
| 2932 Travis Ave Unit 2932 Fort Worth, TX | 3.0 | 2.0 | 1600 | $1,700 | $1.06 | 22d | 1 | 1.02mi |
| 1057 E Oleander St Fort Worth, TX | 3.0 | 2.5 | 1501 | $2,435 | $1.62 | 22d | 1 | 1.05mi |
| 2104 Daniel St Fort Worth, TX | 3.0 | 2.0 | 1440 | $1,675 | $1.16 | 45d | 1 | 1.07mi |
| 315 W Magnolia Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 827 | $2,118 | $2.56 | 0d | 43 | 1.08mi |
| 1516 E Maddox Ave Fort Worth, TX | 3.0 | 2.0 | 1485 | $1,895 | $1.28 | 23d | 1 | 1.08mi |
| 2124 Belzise Ter Fort Worth, TX | 4.0 | 2.5 | 1869 | $1,945 | $1.04 | 21d | 1 | 1.11mi |
| 2705 Belzise Ter Fort Worth, TX | 2.0 | 2.0 | 1160 | $1,450 | $1.25 | 45d | 1 | 1.11mi |
| 2120 Belzise Ter Fort Worth, TX | 4.0 | 2.5 | 1869 | $1,945 | $1.04 | 26d | 1 | 1.12mi |
| 2108 Belzise Ter Fort Worth, TX | 4.0 | 2.5 | 1869 | $1,950 | $1.04 | 45d | 1 | 1.12mi |
| 2100 Belzise Ter Fort Worth, TX | 4.0 | 2.5 | 1869 | $1,995 | $1.07 | 0d | 1 | 1.13mi |
| 1016 Bryan Ave Unit 102 Fort Worth, TX | 2.0 | 2.5 | 1400 | $2,500 | $1.79 | 26d | 1 | 1.20mi |
| 2812 Ryan Place Dr Fort Worth, TX | 2.0 | 1.0 | 1234 | $2,795 | $2.26 | 19d | 1 | 1.20mi |
| 1605 E Morphy St Fort Worth, TX | 3.0 | 2.0 | 1090 | $1,425 | $1.31 | 3d | 1 | 1.21mi |
| 1601 Daniel St Fort Worth, TX | 3.0 | 2.0 | 1869 | $1,770 | $0.95 | 0d | 1 | 1.23mi |
| 501 W Rosedale St Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 795 | $1,990 | $2.50 | 0d | 19 | 1.24mi |
| 1017 E Humbolt St Fort Worth, TX | 2.0 | 2.0 | 1400 | $1,550 | $1.11 | 45d | 1 | 1.25mi |
| 1701 Belzise Ter Fort Worth, TX | 4.0 | 4.5 | 2234 | $2,800 | $1.25 | 8d | 1 | 1.27mi |
| 2200 6th Ave Fort Worth, TX | 3.0 | 3.0 | 1552 | $2,650 | $1.71 | 45d | 1 | 1.27mi |
| 3329 Hemphill St Fort Worth, TX | 3.0 | 2.0 | 1425 | $2,950 | $2.07 | 45d | 1 | 1.31mi |
| 2101 Fairmount Ave Fort Worth, TX | 3.0 | 2.5 | 1516 | $3,200 | $2.11 | 3d | 1 | 1.32mi |
| 1501 Avenue E Fort Worth, TX | 4.0 | 2.5 | 1650 | $2,195 | $1.33 | 17d | 1 | 1.34mi |
Listing history 30 events
-
2026-06-21statusdays on market $210,000 Active 110 DOM
-
2026-06-18price $210,000 Active Option Contract 107 DOM
-
2026-06-18days on market $219,900 Active Option Contract 107 DOM
-
2026-06-17days on market $219,900 Active Option Contract 106 DOM
-
2026-06-16days on market $219,900 Active Option Contract 105 DOM
-
2026-06-15days on market $219,900 Active Option Contract 104 DOM
-
2026-06-13statusdays on market $219,900 Active Option Contract 102 DOM
-
2026-06-09days on market $219,900 Active 98 DOM
-
2026-06-08days on market $219,900 Active 97 DOM
-
2026-06-07days on market $219,900 Active 96 DOM
-
2026-06-04days on market $219,900 Active 93 DOM
-
2026-06-03days on market $219,900 Active 92 DOM
-
2026-06-02days on market $219,900 Active 91 DOM
-
2026-06-02days on market $219,900 Active 90 DOM
-
2026-05-31days on market $219,900 Active 89 DOM
-
2026-05-02price $219,900 1326-char remark
Show marketing remark (1326 chars)
C****Seller Concessions and Lender Credits*****Check out this charming bungalow just minutes from downtown Fort Worth full of character and thoughtfully updated for comfort and peace of mind. This inviting home is ready for you to add your personal touches and truly make it your own. Enjoy a spacious backyard perfect for entertaining, whether you’re hosting weekend BBQs or relaxing with family and friends. The oversized front porch offers the ideal setting for a swing or rocking chairs—perfect for creating lasting memories. Significant system updates provide added value and confidence, including a roof replaced prior to 2019, water heater installed in 2019, and an HVAC system updated between 2020–2021 with a recent maintenance service completed in March 2026. A new heating system was installed in November 2025 for enhanced efficiency. Additional improvements include spray-in attic insulation and 18 updated windows (completed approximately 2–3 years ago), helping with energy efficiency throughout the home. In Summer 2025, ductwork was upgraded to improve airflow and comfort in every room. Conveniently located near major highways in a quiet neighborhood, this home offers the perfect blend of charm, location, and key updates—making it an excellent opportunity for its next owner.
-
2026-04-17price $226,900 1326-char remark
Show marketing remark (1326 chars)
C****Seller Concessions and Lender Credits*****Check out this charming bungalow just minutes from downtown Fort Worth full of character and thoughtfully updated for comfort and peace of mind. This inviting home is ready for you to add your personal touches and truly make it your own. Enjoy a spacious backyard perfect for entertaining, whether you’re hosting weekend BBQs or relaxing with family and friends. The oversized front porch offers the ideal setting for a swing or rocking chairs—perfect for creating lasting memories. Significant system updates provide added value and confidence, including a roof replaced prior to 2019, water heater installed in 2019, and an HVAC system updated between 2020–2021 with a recent maintenance service completed in March 2026. A new heating system was installed in November 2025 for enhanced efficiency. Additional improvements include spray-in attic insulation and 18 updated windows (completed approximately 2–3 years ago), helping with energy efficiency throughout the home. In Summer 2025, ductwork was upgraded to improve airflow and comfort in every room. Conveniently located near major highways in a quiet neighborhood, this home offers the perfect blend of charm, location, and key updates—making it an excellent opportunity for its next owner.
-
2026-02-25$227,000 Active 1326-char remark
Show marketing remark (1326 chars)
C****Seller Concessions and Lender Credits*****Check out this charming bungalow just minutes from downtown Fort Worth full of character and thoughtfully updated for comfort and peace of mind. This inviting home is ready for you to add your personal touches and truly make it your own. Enjoy a spacious backyard perfect for entertaining, whether you’re hosting weekend BBQs or relaxing with family and friends. The oversized front porch offers the ideal setting for a swing or rocking chairs—perfect for creating lasting memories. Significant system updates provide added value and confidence, including a roof replaced prior to 2019, water heater installed in 2019, and an HVAC system updated between 2020–2021 with a recent maintenance service completed in March 2026. A new heating system was installed in November 2025 for enhanced efficiency. Additional improvements include spray-in attic insulation and 18 updated windows (completed approximately 2–3 years ago), helping with energy efficiency throughout the home. In Summer 2025, ductwork was upgraded to improve airflow and comfort in every room. Conveniently located near major highways in a quiet neighborhood, this home offers the perfect blend of charm, location, and key updates—making it an excellent opportunity for its next owner.
-
2019-08-09soldstatus
-
2019-06-04soldstatus
-
2019-05-30soldstatus Sold 249-char remark
Show marketing remark (249 chars)
Cozy home close to highways in a quiet neighborhood. * Open kitchen * fireplace * Large living area * 3 bedroom * fresh paint * Newish carpet * covered parking * Large backyard * Must see * * buyer to verify all schools and measurements *
-
2019-05-02status Pending 249-char remark
Show marketing remark (249 chars)
Cozy home close to highways in a quiet neighborhood. * Open kitchen * fireplace * Large living area * 3 bedroom * fresh paint * Newish carpet * covered parking * Large backyard * Must see * * buyer to verify all schools and measurements *
-
2019-04-19historical Active Option Contract 249-char remark
Show marketing remark (249 chars)
Cozy home close to highways in a quiet neighborhood. * Open kitchen * fireplace * Large living area * 3 bedroom * fresh paint * Newish carpet * covered parking * Large backyard * Must see * * buyer to verify all schools and measurements *
-
2019-03-26$134,900 Active 249-char remark
Show marketing remark (249 chars)
Cozy home close to highways in a quiet neighborhood. * Open kitchen * fireplace * Large living area * 3 bedroom * fresh paint * Newish carpet * covered parking * Large backyard * Must see * * buyer to verify all schools and measurements *
-
2018-12-07soldstatus
-
2018-12-05soldstatus Sold
-
2018-11-06status Pending
-
2018-10-31historical Active Contingent
-
2018-10-24$119,900 Active
-
2007-01-19soldstatus
ⓘ 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
- $4,724 · $394/mo
- Projected year-2 tax
- $4,724 · $394/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
- Wind 4/10 Moderate 24% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $23,496
- − Mortgage interest
- −$11,763
- − Property taxes
- −$4,724
- − Insurance
- −$1,050
- − Repairs & maintenance
- −$1,880
- − Management
- −$1,880
- − Depreciation
- −$6,109
- Taxable loss
- −$3,910
- Est. tax savings @ 24.0%
- +$938
- After-tax cash flow
- $511/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
- Fort Worth ISD
- NCES district ID
- 4819700
- Math proficiency
- 18% ▼ -16.00%
- Reading proficiency
- 28% ▼ -6.00%
- Median HH income
- $42,109
- Composite
- 19.61/100
- National rank
- #8753
- State rank
- #742 of 826 in TX
Livability — Fort Worth
- Score
- 80/100
- State rank
- #49
- US rank
- #1954
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Fort Worth, TX
- County
- Tarrant County · 2,033,669 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 20,443
- Household income
- $61,658
- Rent vs Own
- Severe rent burden
- 1060.0
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 0.67)
- Race & ethnicity
- Hispanic / Latino 45% Black 28% White 21% Two or more races 17% Asian 2%
- Hispanic origin (detail)
- Mexican 41% Cuban 1%
- Common ancestry
- Lithuanian 1% Italian 1% Arab 1%
- Foreign-born
- 21% · Canada, Vietnam, Philippines
- Languages at home
- 58% English-only · Spanish 37% Arabic 1% Other Indo-European 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
- ▼ -36.10%
- Current HPI
- 276.383
- Rent YoY
- ▬ 0.05%
- 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
+83.4% since first listed15 events — show timeline
- 2026-05-02 Price Changed $219,900 NTREIS
- 2026-04-17 Price Changed $226,900 NTREIS
- 2026-02-25 Listed $227,000 NTREIS
- 2019-08-09 Sold (Public Records) — Public Records
- 2019-06-04 Sold (Public Records) — Public Records
- 2019-05-30 Sold (MLS) — NTREIS
- 2019-05-02 Pending — NTREIS
- 2019-04-19 Contingent — NTREIS
- 2019-03-26 Listed $134,900 NTREIS
- 2018-12-07 Sold (Public Records) — Public Records
- 2018-12-05 Sold (MLS) — NTREIS
- 2018-11-06 Pending — NTREIS
- 2018-10-31 Contingent — NTREIS
- 2018-10-24 Listed $119,900 NTREIS
- 2007-01-19 Sold (Public Records) — Public Records
Property tax history
+6.1%/yrLatest (2025): $4,724 · +7.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…