18025 Tydings Rd · 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 6/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 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 +17.2/30.0
- ARV discount +9.2/15.0
- DSCR +5.4/10.0
- Schools +4.6/10.0
- 1% rule +4.0/10.0
- Livability +4.0/5.0
- Condition / age +2.5/5.0
- Rent growth +2.4/5.0
- Appreciation +0.0/10.0
$295,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
Key facts
- City amenities
- Customize the space
- Outdoor living space
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath manufactured listed at $295k.
Deal economics
- At list price, monthly cash flow is $209 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $266k (9.8% below list).
- Recommended offer: $260k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.1% 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.
- Northwest ISD (rural): math 48% / reading 52% proficiency, ranked #120 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents soft (-0.5%/yr); 1498 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 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 $2k of loan paydown is wiped out by about $9k 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 420 days — a 12% lower offer ($260k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 6y ago; this cycle's ask has dropped $80k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 420 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- 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
- 0.90% ✗
- Cap rate
- 7.14%
- Cash-on-cash
- 3.04%
- DSCR
- 1.14
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $306,762
- List price
- $295,000
- Delta
- -3.83%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 11483 Olen Dr | 0.39mi | 4/2.0 | 2,280 (-4%) | 8mo | $279,000 | $122 | 65 |
| 11776 Ivey Rd | 0.36mi | 5/4.0 (+1) | 2,600 (+10%) | 2mo | $300,000 | $115 | 56 |
| 18546 Lister Ct | 0.75mi | 4/2.0 | 2,128 (-10%) | 5mo | $289,900 | $136 | 40 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -14.7%
- Equity multiple
- 0.49×
- Total profit
- $-42,336
- Equity at exit
- $43,985
- IRR
- -11.6%
- Equity multiple
- 0.39×
- Total profit
- $-50,062
- Equity at exit
- $25,506
Cash invested: $82,600 (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
ZIP-level market 76247
- Home prices YoY
- -13.3%
- Rents YoY
- -0.5%
- Active inventory
- 1498
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $2,662 high interval (Pro) →
- Mortgage (P&I)
- −$1,547
- Tax from tax record
- −$224 /mo · $2,684/yr
- Insurance
- −$123
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$559
- Net cashflow
- $209
Break-even live
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
- $73,750
- Closing costs
- $8,850
- 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 27 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1724 Trego Dr Justin, TX | 3.0 | 2.0 | 1710 | $1,900 | $1.11 | 43d | 1 | 0.44mi |
| 1713 Baxter Springs Dr Justin, TX | 4.0 | 2.0 | 2093 | $2,200 | $1.05 | 43d | 1 | 0.51mi |
| 1708 Sierra Meadow Ln Justin, TX | 3.0 | 2.0 | 1647 | $2,125 | $1.29 | 22d | 1 | 0.60mi |
| 1617 Rialto Way Justin, TX | 3.0 | 2.0 | 1701 | $1,940 | $1.14 | 12d | 1 | 0.60mi |
| 1724 Arbuckle Dr Justin, TX | 3.0 | 2.0 | 1647 | $1,850 | $1.12 | 18d | 1 | 0.65mi |
| 1448 Sun Garden Way Justin, TX | 4.0 | 2.5 | 2514 | $3,000 | $1.19 | 17d | 1 | 0.70mi |
| 2036 Navada Way Justin, TX | 4.0 | 2.5 | 2609 | $2,260 | $0.87 | 15d | 1 | 0.72mi |
| 1444 Indian Mallow Ct Northlake, TX | 4.0 | 3.0 | 2066 | $3,020 | $1.46 | 12d | 1 | 0.78mi |
| 1336 Water Canna Dr Justin, TX | 4.0 | 3.0 | 1914 | $2,819 | $1.47 | 43d | 1 | 0.79mi |
| 1453 Native Blooms Way Northlake, TX | 3.0 | 2.0 | 1707 | $2,760 | $1.62 | 22d | 1 | 0.80mi |
| 1440 Native Blooms Way Northlake, TX | 3.0 | 2.0 | 1706 | $2,760 | $1.62 | 7d | 1 | 0.82mi |
| 1309 Water Canna Dr Northlake, TX | 3.0–4.0 | 2.0–3.0 | 1833 | $3,350 | $1.83 | 1d | 18 | 0.86mi |
| 1329 Water Canna Dr Northlake, TX | 3.0 | 2.0 | 1600 | $2,403 | $1.50 | 43d | 1 | 0.86mi |
| 1275 Western Yarrow Ave Justin, TX | 3.0 | 3.0 | 2099 | $2,750 | $1.31 | 24d | 1 | 0.88mi |
| 1237 Milfoil Dr Justin, TX | 4.0 | 3.5 | 2561 | $2,950 | $1.15 | 5d | 1 | 0.94mi |
| 16933 Sophora Ave Justin, TX | 4.0 | 3.5 | 2574 | $2,999 | $1.17 | 43d | 1 | 0.97mi |
| 1213 Superbloom Ave Justin, TX | 4.0 | 3.5 | 3186 | $3,150 | $0.99 | 7d | 1 | 0.98mi |
| 1401 Elkford Ln Justin, TX | 3.0 | 2.0 | 1872 | $2,400 | $1.28 | 24d | 1 | 1.02mi |
| 1133 Canuela Way Justin, TX | 4.0 | 3.0 | 2371 | $3,000 | $1.27 | 4d | 1 | 1.10mi |
| 1104 Milfoil Dr Justin, TX | 3.0 | 2.0 | 1745 | $2,500 | $1.43 | 2d | 1 | 1.11mi |
| 1325 Amazon Dr Justin, TX | 3.0 | 2.0 | 1616 | $2,050 | $1.27 | 11d | 1 | 1.16mi |
| 1104 Superbloom Ave Justin, TX | 4.0 | 2.0 | 1992 | $3,000 | $1.51 | 24d | 1 | 1.17mi |
| 16453 Severn Ln Justin, TX | 4.0 | 2.0 | 1839 | $2,400 | $1.31 | 2d | 1 | 1.20mi |
| 16408 Severn Ln Justin, TX | 4.0 | 2.0 | 1839 | $2,475 | $1.35 | 24d | 1 | 1.23mi |
| 1073 Canuela Way Fort Worth, TX | 4.0 | 3.0 | 2519 | $2,795 | $1.11 | 3d | 1 | 1.23mi |
| 16329 Severn Ln Justin, TX | 4.0 | 2.0 | 2093 | $2,550 | $1.22 | 17d | 1 | 1.31mi |
| 1375 Silverthorn Trl Justin, TX | 4.0 | 3.0 | 2221 | $3,000 | $1.35 | 43d | 1 | 1.47mi |
Listing history 29 events
-
2026-06-18days on market $295,000 Active 420 DOM
-
2026-06-17days on market $295,000 Active 419 DOM
-
2026-06-16days on market $295,000 Active 418 DOM
-
2026-06-15days on market $295,000 Active 417 DOM
-
2026-06-13days on market $295,000 Active 415 DOM
-
2026-06-09days on market $295,000 Active 411 DOM
-
2026-06-08days on market $295,000 Active 410 DOM
-
2026-06-07days on market $295,000 Active 409 DOM
-
2026-06-04days on market $295,000 Active 406 DOM
-
2026-06-03days on market $295,000 Active 405 DOM
-
2026-06-02days on market $295,000 Active 404 DOM
-
2026-06-01days on market $295,000 Active 403 DOM
-
2026-05-31days on market $295,000 Active 402 DOM
-
2026-03-17price $295,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2026-02-18price $305,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2026-01-06price $315,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-12-01status Active 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-11-30historical 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-10-30price $325,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-10-10price $330,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-09-07price $340,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-08-19price $350,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-05-13price $365,000 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2025-04-19$375,000 Active 801-char remark
Show marketing remark (801 chars)
**Cash Only** A property with enormous appeal because it blends peaceful country living with the convenience of city amenities just a short drive away. You get the best of both worlds. In this case, a 'fixer-upper' isn't a drawback; it's an invitation. It allows a new owner to customize the space to their needs and tastes, expanding for a growing family, or even developing part of the land. A property that sparks the imagination,think about the potential! Someone could create an amazing outdoor living space, build workshops or outbuildings, or even explore further development options. It's a chance to make a future, quite literally. Currently residential,surrounded by a variety of mixed-use properties, hight conversion potential. Located outside city limits. Unknown restrictions. Cash ONLY.
-
2020-11-12soldstatus
-
2020-11-10soldstatus Sold 641-char remark
Show marketing remark (641 chars)
PRICED 25% BELOW MARKET COMPARISONS. No restrictions and no zoning on this beautiful 2.473 acres property with two homes and a large barn. The first home is just over 2200 square feet, 4 bedrooms, 3 baths, living room, game room, and dining room. Large sunroom added to the back overlooking the just over 2.4 acres and a large barn. The second home is just under 1300 square feet with 3 bedrooms and two baths. A tremendous number of options for a large family and, or two generations of family. Commercial development all around this subdivision. Close to Texas Motor Speedway, Tanger Outlet Mall, New Champion Circle and Alliance Corridor.
-
2020-03-15status Pending 641-char remark
Show marketing remark (641 chars)
PRICED 25% BELOW MARKET COMPARISONS. No restrictions and no zoning on this beautiful 2.473 acres property with two homes and a large barn. The first home is just over 2200 square feet, 4 bedrooms, 3 baths, living room, game room, and dining room. Large sunroom added to the back overlooking the just over 2.4 acres and a large barn. The second home is just under 1300 square feet with 3 bedrooms and two baths. A tremendous number of options for a large family and, or two generations of family. Commercial development all around this subdivision. Close to Texas Motor Speedway, Tanger Outlet Mall, New Champion Circle and Alliance Corridor.
-
2020-01-31$299,000 Active 641-char remark
Show marketing remark (641 chars)
PRICED 25% BELOW MARKET COMPARISONS. No restrictions and no zoning on this beautiful 2.473 acres property with two homes and a large barn. The first home is just over 2200 square feet, 4 bedrooms, 3 baths, living room, game room, and dining room. Large sunroom added to the back overlooking the just over 2.4 acres and a large barn. The second home is just under 1300 square feet with 3 bedrooms and two baths. A tremendous number of options for a large family and, or two generations of family. Commercial development all around this subdivision. Close to Texas Motor Speedway, Tanger Outlet Mall, New Champion Circle and Alliance Corridor.
-
1983-12-06soldstatus
ⓘ 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
- $2,684 · $224/mo
- Projected year-2 tax
- $5,398 · $450/mo
- Expected delta
- +$2,715/yr (+$226/mo · 101.2%)
ⓘ 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 6/10 Major
- Heat 7/10 Severe 7 d/yr ≥109°F today · 22 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
- $31,939
- − Mortgage interest
- −$16,525
- − Property taxes
- −$2,684
- − Insurance
- −$1,475
- − Repairs & maintenance
- −$2,555
- − Management
- −$2,555
- − Depreciation
- −$8,582
- Taxable loss
- −$2,437
- Est. tax savings @ 24.0%
- +$585
- After-tax cash flow
- $3,094/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
- Northwest ISD
- NCES district ID
- 4833180
- Math proficiency
- 48% ▼ -15.00%
- Reading proficiency
- 52% ▼ -8.00%
- Median HH income
- $85,315
- Composite
- 46.15/100
- National rank
- #2504
- State rank
- #120 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
- County
- Denton County · 901,654 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 21,726
- Household income
- $124,383
- Rent vs Own
- Severe rent burden
- 91.0
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 (74%)
- Race & ethnicity
- White 74% Hispanic / Latino 15% Two or more races 13% Black 3% Asian 3%
- Hispanic origin (detail)
- Mexican 8% Puerto Rican 4%
- Common ancestry
- Serbian 2% Romanian 1% Italian 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 93% English-only · Spanish 4% Other Indo-European 1% Tagalog/Filipino 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
- ▼ -42.16%
- Current HPI
- 274.368
- Rent YoY
- ▼ -0.46%
- 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
-1.3% since first listed16 events — show timeline
- 2026-03-17 Price Changed $295,000 NTREIS
- 2026-02-18 Price Changed $305,000 NTREIS
- 2026-01-06 Price Changed $315,000 NTREIS
- 2025-12-01 Relisted — NTREIS
- 2025-11-30 Listing Removed — NTREIS
- 2025-10-30 Price Changed $325,000 NTREIS
- 2025-10-10 Price Changed $330,000 NTREIS
- 2025-09-07 Price Changed $340,000 NTREIS
- 2025-08-19 Price Changed $350,000 NTREIS
- 2025-05-13 Price Changed $365,000 NTREIS
- 2025-04-19 Listed $375,000 NTREIS
- 2020-11-12 Sold (Public Records) — Public Records
- 2020-11-10 Sold (MLS) — NTREIS
- 2020-03-15 Pending — NTREIS
- 2020-01-31 Listed $299,000 NTREIS
- 1983-12-06 Sold (Public Records) — Public Records
Property tax history
+0.9%/yrLatest (2025): $2,684 · +7.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…