3409 Heather Ln · Denton, 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 4/10 · Minor
- 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
- 21 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +12.8/15.0
- Cash flow +10.3/30.0
- Livability +4.4/5.0
- Schools +3.5/10.0
- 1% rule +3.2/10.0
- DSCR +3.0/10.0
- Condition / age +2.5/5.0
- Rent growth +0.8/5.0
- Appreciation +0.0/10.0
$224,999
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
ADORABLE HOME WITH WORKSHOP ON LARGE CORNER LOT ONLY 10 MINUTES FROM THE UNIVERSITY OF NORTH TEXAS! This well maintained home is move in ready! Starting with pretty curb appeal on an oversized corner lot, this home has so much to offer at this price! Step inside to find a bright open concept with huge living area! Kitchen is super cute with electric range and microwave. A small portion of the garage was converted into a separate dining room with double pantries for extra storage! All bedrooms are generously sized with great closet space! Outside you will find a fabulous workshop with electric! Add a mini-split HVAC to make it another living space! The yard is AMAZING! Plenty of space for outdoor entertaining! Roof was replaced in 2015 and HVAC was replaced in the last 5 years! Norchester is a highly rated (A+ crime safety rating according to Google) neighborhood featuring 3 top-rated public schools! Denton, TX is a vibrant, creative, college town known for its historic downtown square, thriving live music scene and two major universities (UNT and TWU.) If you are looking to explore nature, you have access to 300+ acres of open space, including the Clear Creek Natural Heritage Center with hiking trails and nearby lakes like Lake Lewisville. Located at the crossroads of I-35E and I-35W you always have easy access to the DFW metroplex! Come see why so many are proud to call Denton, TX home! HURRY!
Key facts
- Open concept
- Outdoor entertaining
- Separate dining room
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $225k.
Deal economics
- At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $203k (9.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (18.2% below list).
- Recommended offer: $184k (18.2% below list) — sets the bar for 1% rule.
- Cap rate 5.6% vs local median 3.4% in Denton — 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 88/100 on livability (#2 in TX, #210 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
- Denton ISD (urban): math 36% / reading 43% proficiency, ranked #383 of 826 in TX (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents falling (-6.9%/yr); 139 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $7k 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 57 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 17y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→21/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 57 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 0.82% ✗
- Cap rate
- 5.63%
- Cash-on-cash
- -2.36%
- DSCR
- 0.90
- GRM
- 10.2
CMA / ARV
- ARV (median comp)
- $255,236
- List price
- $224,999
- Delta
- -11.85%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1119 Kings Row | 0.09mi | 3/2.0 | 1,361 (+5%) | 2mo | $249,900 | $184 | 82 |
| 2907 Longfellow Ln | 0.32mi | 4/2.0 (+1) | 1,344 (+3%) | 2mo | $279,000 | $208 | 68 |
| 1004 Sierra Dr | 0.20mi | 3/2.0 | 1,438 (+10%) | 3mo | $295,000 | $205 | 67 |
| 1125 Laguna Dr | 0.06mi | 3/2.0 | 1,479 (+14%) | 7mo | $239,900 | $162 | 65 |
| 1001 Edinburg Ln | 0.24mi | 3/2.0 | 1,450 (+12%) | 5mo | $320,000 | $221 | 62 |
| 3403 Huisache St | 0.67mi | 3/2.0 | 1,210 (-7%) | 4mo | $274,800 | $227 | 50 |
| 3800 Redstone Rd | 0.74mi | 3/1.5 | 1,400 (+8%) | 4mo | $229,000 | $164 | 48 |
| 700 Windswept Ct | 0.59mi | 2/2.0 (-1) | 1,184 (-9%) | 2mo | $251,800 | $213 | 47 |
| 4302 Comer St | 0.71mi | 3/2.0 | 1,375 (+6%) | 8mo | $295,000 | $215 | 46 |
| 625 Windswept Ct | 0.58mi | 2/2.0 (-1) | 1,184 (-9%) | 5mo | $249,000 | $210 | 45 |
| 321 Tanglewood St | 0.74mi | 3/2.0 | 1,443 (+11%) | 3mo | $299,000 | $207 | 41 |
| 633 Shaded Grove Dr | 0.71mi | 3/2.0 | 1,440 (+11%) | 8mo | $289,990 | $201 | 38 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -23.7%
- Equity multiple
- 0.21×
- Total profit
- $-49,684
- Equity at exit
- $33,548
- IRR
- -30.0%
- Equity multiple
- -0.18×
- Total profit
- $-74,071
- Equity at exit
- $19,454
Cash invested: $63,000 (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 76209
- Rents YoY
- -6.9%
- Active inventory
- 139
- Price-to-rent
- 10.2×
Monthly cashflow live
- Estimated rent
- $1,840 high interval (Pro) →
- Mortgage (P&I)
- −$1,180
- Tax from tax record
- −$303 /mo · $3,639/yr
- Insurance
- −$94
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$386
- Net cashflow
- $-124
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
- $56,250
- Closing costs
- $6,750
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3110 Heather Ln Denton, TX | 4.0 | 2.0 | 1822 | $1,999 | $1.10 | 44d | 1 | 0.15mi |
| 929 Sierra Dr Denton, TX | 3.0 | 1.5 | 958 | $2,050 | $2.14 | 44d | 1 | 0.21mi |
| 808 Laguna Dr Denton, TX | 3.0 | 1.0 | 910 | $1,565 | $1.72 | 3d | 1 | 0.33mi |
| 801 Kings Row Denton, TX | 3.0 | 2.0 | 1584 | $2,400 | $1.52 | 4d | 1 | 0.37mi |
| 1605 Stuart Rd Denton, TX | 3.0 | 2.0 | 1403 | $1,900 | $1.35 | 44d | 1 | 0.38mi |
| 3809 Huntington Dr Denton, TX | 4.0 | 2.5 | 1712 | $1,975 | $1.15 | 17d | 1 | 0.48mi |
| 3813 Huntington Dr Denton, TX | 4.0 | 2.5 | 1691 | $1,975 | $1.17 | 17d | 1 | 0.48mi |
| 3900 Huntington Dr Denton, TX | 4.0 | 2.5 | 1691 | $1,975 | $1.17 | 17d | 1 | 0.48mi |
| 3001 Gray Wolf Cir Unit 2 Denton, TX | 3.0 | 2.0 | 1000 | $1,800 | $1.80 | 44d | 1 | 0.48mi |
| 701 Wolftrap Dr Denton, TX | 3.0 | 2.0 | 1346 | $2,000 | $1.49 | 24d | 1 | 0.49mi |
| 3001 Gray Wolf Cir Unit 121 Denton, TX | 3.0 | 2.0 | 1000 | $1,500 | $1.50 | 24d | 1 | 0.49mi |
| 624 Wolftrap Dr Unit 626 Denton, TX | 2.0 | 1.5 | 1024 | $1,475 | $1.44 | 11d | 1 | 0.52mi |
| 713 Sun Valley Dr Denton, TX | 3.0 | 2.0 | 1176 | $2,250 | $1.91 | 24d | 1 | 0.52mi |
| 3816 Sheraton Rd Denton, TX | 3.0 | 2.5 | 1692 | $1,950 | $1.15 | 17d | 1 | 0.53mi |
| 3501 Valley View Rd Denton, TX | 3.0 | 1.5 | 1078 | $1,795 | $1.67 | 44d | 1 | 0.53mi |
| 521 E Windsor Dr Denton, TX | 1.0–2.0 | 1.0 | 711 | $1,086 | $1.53 | 12d | 9 | 0.54mi |
| 3900 Sheraton Rd Denton, TX | 4.0 | 2.5 | 1684 | $1,975 | $1.17 | 17d | 1 | 0.55mi |
| 3904 Sheraton Rd Denton, TX | 4.0 | 2.5 | 1738 | $1,975 | $1.14 | 17d | 1 | 0.56mi |
| 3905 Sheraton Rd Denton, TX | 3.0 | 2.5 | 1692 | $1,950 | $1.15 | 17d | 1 | 0.57mi |
| 3817 Yellowstone Pl Unit 1 Denton, TX | 3.0 | 2.0 | 1585 | $2,200 | $1.39 | 19d | 1 | 0.57mi |
| 2731 E Sherman Dr Unit 2102 Denton, TX | 2.0 | 2.0 | 1007 | $1,399 | $1.39 | 5d | 1 | 0.58mi |
| 3812 Stuart Rd Denton, TX | 2.0 | 1.5 | 1098 | $1,350 | $1.23 | 24d | 1 | 0.58mi |
| 1255 Poinsettia Blvd Denton, TX | 1.0–3.0 | 1.0–2.0 | 979 | $1,930 | $1.97 | 4d | 8 | 0.60mi |
| 4009 Sheraton Rd Denton, TX | 3.0 | 2.5 | 1684 | $1,950 | $1.16 | 17d | 1 | 0.62mi |
| 2219 Kingston Trce Denton, TX | 3.0 | 2.0 | 1075 | $1,645 | $1.53 | 19d | 1 | 0.64mi |
| 4021 Sheraton Rd Denton, TX | 3.0 | 2.5 | 1746 | $1,950 | $1.12 | 17d | 1 | 0.65mi |
| 3028 N Bell Ave Denton, TX | 3.0 | 2.0 | 1061 | $1,700 | $1.60 | 24d | 1 | 0.66mi |
| 3024 N Bell Ave Unit 3028 Denton, TX | 3.0 | 2.0 | 1061 | $1,700 | $1.60 | 24d | 1 | 0.67mi |
| 901 Juno Ln Denton, TX | 3.0 | 2.5 | 1767 | $1,950 | $1.10 | 17d | 1 | 0.67mi |
| 829 Juno Ln Denton, TX | 4.0 | 2.0 | 1733 | $1,975 | $1.14 | 17d | 1 | 0.68mi |
| 1250 Randall St Denton, TX | 1.0–3.0 | 1.0–2.0 | 902 | $2,446 | $2.71 | 1d | 71 | 0.68mi |
| 825 Juno Ln Denton, TX | 4.0 | 2.5 | 1733 | $1,975 | $1.14 | 17d | 1 | 0.68mi |
| 3805 Atlas Dr Denton, TX | 3.0 | 1.0 | 1392 | $1,795 | $1.29 | 24d | 1 | 0.68mi |
| 3012 N Bell Ave Denton, TX | 3.0 | 2.0 | 1061 | $1,650 | $1.56 | 44d | 1 | 0.68mi |
| 3008 N Bell Ave Unit 3012 Denton, TX | 3.0 | 2.0 | 1061 | $1,650 | $1.56 | 44d | 1 | 0.69mi |
| 3008 N Bell Ave Denton, TX | 3.0 | 2.0 | 1061 | $1,750 | $1.65 | 24d | 1 | 0.69mi |
| 3132 Cedar Hill St Denton, TX | 3.0 | 2.0 | 1378 | $1,850 | $1.34 | 24d | 1 | 0.69mi |
| 3825 Camelot St Denton, TX | 2.0 | 1.0 | 922 | $1,300 | $1.41 | 13d | 1 | 0.70mi |
| 3825 Camelot St Denton, TX | 2.0 | 1.0 | 922 | $1,300 | $1.41 | 21d | 1 | 0.70mi |
| 3919 Canton Ct Denton, TX | 3.0 | 2.0 | 1481 | $2,195 | $1.48 | 44d | 1 | 0.71mi |
Listing history 21 events
-
2026-06-18days on market $224,999 Active 57 DOM
-
2026-06-17days on market $224,999 Active 56 DOM
-
2026-06-16days on market $224,999 Active 55 DOM
-
2026-06-15days on market $224,999 Active 54 DOM
-
2026-06-13pricedays on market $224,999 Active 52 DOM
-
2026-06-09days on market $225,000 Active 48 DOM
-
2026-06-08days on market $225,000 Active 47 DOM
-
2026-06-07pricedays on market $225,000 Active 46 DOM
-
2026-06-04days on market $249,995 Active 43 DOM
-
2026-06-03days on market $249,995 Active 42 DOM
-
2026-06-02days on market $249,995 Active 41 DOM
-
2026-06-01days on market $249,995 Active 40 DOM
-
2026-05-31days on market $249,995 Active 39 DOM
-
2026-05-15price $249,997 1428-char remark
Show marketing remark (1428 chars)
ADORABLE HOME WITH WORKSHOP ON LARGE CORNER LOT ONLY 10 MINUTES FROM THE UNIVERSITY OF NORTH TEXAS! This well maintained home is move in ready! Starting with pretty curb appeal on an oversized corner lot, this home has so much to offer at this price! Step inside to find a bright open concept with huge living area! Kitchen is super cute with electric range and microwave. A small portion of the garage was converted into a separate dining room with double pantries for extra storage! All bedrooms are generously sized with great closet space! Outside you will find a fabulous workshop with electric! Add a mini-split HVAC to make it another living space! The yard is AMAZING! Plenty of space for outdoor entertaining! Roof was replaced in 2015 and HVAC was replaced in the last 5 years! Norchester is a highly rated (A+ crime safety rating according to Google) neighborhood featuring 3 top-rated public schools! Denton, TX is a vibrant, creative, college town known for its historic downtown square, thriving live music scene and two major universities (UNT and TWU.) If you are looking to explore nature, you have access to 300+ acres of open space, including the Clear Creek Natural Heritage Center with hiking trails and nearby lakes like Lake Lewisville. Located at the crossroads of I-35E and I-35W you always have easy access to the DFW metroplex! Come see why so many are proud to call Denton, TX home! HURRY!
-
2026-05-08price $249,998 1428-char remark
Show marketing remark (1428 chars)
ADORABLE HOME WITH WORKSHOP ON LARGE CORNER LOT ONLY 10 MINUTES FROM THE UNIVERSITY OF NORTH TEXAS! This well maintained home is move in ready! Starting with pretty curb appeal on an oversized corner lot, this home has so much to offer at this price! Step inside to find a bright open concept with huge living area! Kitchen is super cute with electric range and microwave. A small portion of the garage was converted into a separate dining room with double pantries for extra storage! All bedrooms are generously sized with great closet space! Outside you will find a fabulous workshop with electric! Add a mini-split HVAC to make it another living space! The yard is AMAZING! Plenty of space for outdoor entertaining! Roof was replaced in 2015 and HVAC was replaced in the last 5 years! Norchester is a highly rated (A+ crime safety rating according to Google) neighborhood featuring 3 top-rated public schools! Denton, TX is a vibrant, creative, college town known for its historic downtown square, thriving live music scene and two major universities (UNT and TWU.) If you are looking to explore nature, you have access to 300+ acres of open space, including the Clear Creek Natural Heritage Center with hiking trails and nearby lakes like Lake Lewisville. Located at the crossroads of I-35E and I-35W you always have easy access to the DFW metroplex! Come see why so many are proud to call Denton, TX home! HURRY!
-
2026-05-01price $249,999 1428-char remark
Show marketing remark (1428 chars)
ADORABLE HOME WITH WORKSHOP ON LARGE CORNER LOT ONLY 10 MINUTES FROM THE UNIVERSITY OF NORTH TEXAS! This well maintained home is move in ready! Starting with pretty curb appeal on an oversized corner lot, this home has so much to offer at this price! Step inside to find a bright open concept with huge living area! Kitchen is super cute with electric range and microwave. A small portion of the garage was converted into a separate dining room with double pantries for extra storage! All bedrooms are generously sized with great closet space! Outside you will find a fabulous workshop with electric! Add a mini-split HVAC to make it another living space! The yard is AMAZING! Plenty of space for outdoor entertaining! Roof was replaced in 2015 and HVAC was replaced in the last 5 years! Norchester is a highly rated (A+ crime safety rating according to Google) neighborhood featuring 3 top-rated public schools! Denton, TX is a vibrant, creative, college town known for its historic downtown square, thriving live music scene and two major universities (UNT and TWU.) If you are looking to explore nature, you have access to 300+ acres of open space, including the Clear Creek Natural Heritage Center with hiking trails and nearby lakes like Lake Lewisville. Located at the crossroads of I-35E and I-35W you always have easy access to the DFW metroplex! Come see why so many are proud to call Denton, TX home! HURRY!
-
2026-04-22$250,000 Active 1428-char remark
Show marketing remark (1428 chars)
ADORABLE HOME WITH WORKSHOP ON LARGE CORNER LOT ONLY 10 MINUTES FROM THE UNIVERSITY OF NORTH TEXAS! This well maintained home is move in ready! Starting with pretty curb appeal on an oversized corner lot, this home has so much to offer at this price! Step inside to find a bright open concept with huge living area! Kitchen is super cute with electric range and microwave. A small portion of the garage was converted into a separate dining room with double pantries for extra storage! All bedrooms are generously sized with great closet space! Outside you will find a fabulous workshop with electric! Add a mini-split HVAC to make it another living space! The yard is AMAZING! Plenty of space for outdoor entertaining! Roof was replaced in 2015 and HVAC was replaced in the last 5 years! Norchester is a highly rated (A+ crime safety rating according to Google) neighborhood featuring 3 top-rated public schools! Denton, TX is a vibrant, creative, college town known for its historic downtown square, thriving live music scene and two major universities (UNT and TWU.) If you are looking to explore nature, you have access to 300+ acres of open space, including the Clear Creek Natural Heritage Center with hiking trails and nearby lakes like Lake Lewisville. Located at the crossroads of I-35E and I-35W you always have easy access to the DFW metroplex! Come see why so many are proud to call Denton, TX home! HURRY!
-
2009-04-03soldstatus
-
2009-04-01soldstatus 198-char remark
Show marketing remark (198 chars)
Well maintained small brick home in a well-Established Denton neighborhood. With Storage bldg or Workshop in back yard, on corner lot. Black Ceramic Tile in Bath. Hurry and see one before it's gone.
-
2009-03-22historical 198-char remark
Show marketing remark (198 chars)
Well maintained small brick home in a well-Established Denton neighborhood. With Storage bldg or Workshop in back yard, on corner lot. Black Ceramic Tile in Bath. Hurry and see one before it's gone.
-
2009-03-12$89,500 198-char remark
Show marketing remark (198 chars)
Well maintained small brick home in a well-Established Denton neighborhood. With Storage bldg or Workshop in back yard, on corner lot. Black Ceramic Tile in Bath. Hurry and see one before it's gone.
ⓘ 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
- $3,639 · $303/mo
- Projected year-2 tax
- $4,117 · $343/mo
- Expected delta
- +$479/yr (+$40/mo · 13.2%)
ⓘ 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 4/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
- Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $22,074
- − Mortgage interest
- −$12,603
- − Property taxes
- −$3,639
- − Insurance
- −$1,125
- − Repairs & maintenance
- −$1,766
- − Management
- −$1,766
- − Depreciation
- −$6,545
- Taxable loss
- −$5,370
- Est. tax savings @ 24.0%
- +$1,289
- After-tax cash flow
- $-195/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
- Denton ISD
- NCES district ID
- 4816740
- Math proficiency
- 36% ▼ -18.00%
- Reading proficiency
- 43% ▼ -9.00%
- Median HH income
- $58,913
- Composite
- 34.91/100
- National rank
- #5075
- State rank
- #383 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)
- 27,982
- Household income
- $75,069
- Rent vs Own
- Severe rent burden
- 1815.0
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
- Diverse neighborhood (Simpson 0.62)
- Race & ethnicity
- White 50% Hispanic / Latino 33% Two or more races 18% Black 10% Asian 2%
- Hispanic origin (detail)
- Mexican 22% Puerto Rican 2%
- Common ancestry
- Lithuanian 3% Serbian 2% Slovak 2%
- Foreign-born
- 15% · Canada
- Languages at home
- 74% English-only · Spanish 23% Arabic 1% Chinese 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
- ▼ -174.53%
- Current HPI
- 310.6124
- Rent YoY
- ▼ -6.91%
- 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
+179.3% since first listed8 events — show timeline
- 2026-05-15 Price Changed $249,997 NTREIS
- 2026-05-08 Price Changed $249,998 NTREIS
- 2026-05-01 Price Changed $249,999 NTREIS
- 2026-04-22 Listed $250,000 NTREIS
- 2009-04-03 Sold (Public Records) — Public Records
- 2009-04-01 Sold (MLS) — NTREIS
- 2009-03-22 Listing Removed — NTREIS
- 2009-03-12 Listed $89,500 NTREIS
Property tax history
+6.0%/yrLatest (2025): $3,639 · -13.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…