CashFlowRE
Sign in Sign up
2208 Rothbury Dr
D- Composite 38.11
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 +15.0/15.0
  • Cash flow +5.9/30.0
  • 1% rule +4.1/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • DSCR +0.3/10.0
  • Appreciation +0.0/10.0

$249,500

2208 Rothbury Dr · Forney, TX 75126
3 bd · 2.0 ba · 1,723 sqft · SingleFamily public records · 27 Days on market
Built 2021 Fair condition 4,800 sqft lot $145/sqft · 30% below area Est $357k · 30% under $47/mo HOA · 2% of rent ↓ 18% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

Key facts

  • Gourmet kitchen
  • Granite countertops
  • 4,800 sq ft lot

Tags

DEDICATED HOME OFFICE10-FOOT SOARING CEILINGSOPEN-CONCEPT LIVING SPACEGOURMET KITCHENSTAINLESS-STEEL APPLIANCESGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: No property restrictions listed
  • Financial info: Accepts Cash, Conventional, and VA loans
  • HOA & community: Mandatory HOA; Quarterly association fee ($142); HOA management by CCMC; Association provides full use of facilities and management services

Exterior

  • Parking: Attached 2-car garage; 2 covered parking spaces; Driveway; On-street parking; Garage faces front
  • Utilities: City water; City sewer; Electricity connected; Individual gas meter; Individual water meter; Cable available; Located in a municipal utility district
  • Home design: Single family residence; Residential property; Built in 2021; One story
  • Construction: Brick construction; Shingle roof; Preowned (built 2021)
  • Exterior features: Fenced yard (wood); Interior lot

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Cable TV available; Chandelier; Eat-in kitchen; Granite counters; Kitchen island; Two living areas; One dining area; Total of 6 rooms; One-level home
  • Laundry & utility: No specific laundry details provided

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $250k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-490 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (21.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (9.4% below list).
  • Recommended offer: $196k (21.4% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 76/100 on livability (#98 in TX, #3,339 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Forney ISD (rural): math 41% / reading 44% proficiency, ranked #234 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Griffin El (782 students, 48% FRL) — zoned schools average 48% FRL vs 26% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.4%/yr); 2179 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 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.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,102 (21.4% below list)

Questions for the listing agent

  1. 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?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
3.94%
Cash-on-cash
-8.42%
DSCR
0.63
GRM
9.2

CMA / ARV

ARV (median comp)
$357,454
List price
$249,500
Delta
-30.20%
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
2122 Winsbury Way 0.65mi 3/2.0 1,771 (+3%) 0mo $285,000 $161 65
1919 Flaxen Dr 0.64mi 3/2.0 1,656 (-4%) 1mo $243,999 $147 63
1719 Glacial Beech Pl 0.41mi 3/2.0 1,518 (-12%) 1mo $269,690 $178 61
2142 Bluebell 0.58mi 4/2.0 (+1) 1,790 (+4%) 2mo $250,000 $140 60
2078 Rosebury Ln 0.72mi 3/2.0 1,643 (-5%) 1mo $250,000 $152 58
2060 Glaston Rd 0.56mi 3/2.0 1,892 (+10%) 2mo $295,000 $156 56
2114 Foxglove Ct 0.69mi 3/2.0 1,556 (-10%) 1mo $260,000 $167 51
1703 Sandy Pond 0.70mi 3/2.0 1,574 (-9%) 2mo $280,090 $178 51
1705 Guswood Rd 0.72mi 3/2.0 1,537 (-11%) 2mo $299,960 $195 47
2151 Winsbury Way 0.67mi 3/2.0 1,948 (+13%) 3mo $319,450 $164 45
2009 Brackett Pond Rd 0.62mi 4/2.0 (+1) 1,952 (+13%) 1mo $306,949 $157 43
2931 Soaring Hills Dr 0.70mi 4/3.0 (+1) 1,942 (+13%) 2mo $374,900 $193 36

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-33.4%
Equity multiple
-0.07×
Total profit
$-74,818
Equity at exit
$37,201
10-year hold
IRR
-55.8%
Equity multiple
-0.69×
Total profit
$-117,905
Equity at exit
$21,572

Cash invested: $69,860 (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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 75126

Rents YoY
1.4%
Active inventory
2179
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,261 high interval (Pro) →
Mortgage (P&I)
$1,308
Tax from tax record
$817 /mo · $9,805/yr
Insurance
$104
HOA
$47
Vacancy / Maint / Mgmt
$475
Net cashflow
$-490

Break-even live

Break-even rent $2,882
Max offer price $196,102
Occupancy floor

Sensitivity live

Price -10% $-349 -5% $-420 +0% $-490 +5% $-561 +10% $-631
Rent -10% $-669 -5% $-580 +0% $-490 +5% $-401 +10% $-312
Rate -1.0pp $-365 -0.5pp $-427 base $-490 +0.5pp $-555 +1.0pp $-621

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
$62,375
Closing costs
$7,485
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1430 Everett Gardens Way Forney, TX 3.0 2.0 1465 $1,950 $1.33 13d 1 0.17mi
1012 Barkers Pond Ave Forney, TX 4.0 2.0 1710 $2,295 $1.34 3d 1 0.20mi
1462 Everett Gardens Way Forney, TX 4.0 2.0 1858 $2,195 $1.18 25d 1 0.24mi
1462 Everett Gardens Way Forney, TX 4.0 2.0 1858 $2,195 $1.18 2d 1 0.24mi
1759 Gleasondale Pl Forney, TX 3.0 2.0 1726 $2,050 $1.19 25d 1 0.24mi
1750 Gleasondale Pl Forney, TX 3.0 2.0 1633 $2,200 $1.35 44d 1 0.27mi
2421 Eldor Way Forney, TX 4.0 2.0 1680 $2,195 $1.31 25d 1 0.32mi
1017 Somerset Cir Forney, TX 3.0 2.0 2185 $2,375 $1.09 8d 1 0.40mi
2023 Avondown Rd Forney, TX 3.0 2.0 1640 $2,296 $1.40 5d 1 0.50mi
1448 Kingswell Ln Forney, TX 4.0 3.0 2208 $2,950 $1.34 25d 1 0.58mi
2106 Bluebell Forney, TX 3.0 2.0 1541 $1,950 $1.27 6d 1 0.59mi
2027 Fair Crest Trl Forney, TX 4.0 2.0 2108 $1,975 $0.94 44d 1 0.67mi
1128 Queensdown Way Forney, TX 4.0 3.0 2097 $2,999 $1.43 44d 1 0.68mi
1108 Redcoat Dr , TX 3.0 2.0 1800 $2,250 $1.25 5d 1 0.72mi
2207 Heaton Forney, TX 3.0 2.0 1423 $2,100 $1.48 44d 1 0.73mi
2217 Perrymead Dr Forney, TX 3.0 2.0 1423 $2,360 $1.66 5d 1 0.75mi
2214 Sumac Dr Forney, TX 4.0 2.5 2055 $2,070 $1.01 44d 1 0.75mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,395 $1.12 8d 1 0.76mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,395 $1.12 17d 1 0.76mi
2029 Cone Flower Dr Forney, TX 3.0 2.0 1604 $1,816 $1.13 8d 1 0.78mi
2121 Juniper Dr Forney, TX 4.0 2.0 1935 $2,249 $1.16 3d 1 0.80mi
2225 Heaton Forney, TX 3.0 2.0 1909 $2,150 $1.13 44d 1 0.80mi
1412 Grove Pond Rd Forney, TX 4.0 2.0 1708 $2,500 $1.46 19d 1 0.81mi
2026 Gardenia Dr Forney, TX 4.0 2.5 2160 $2,315 $1.07 44d 1 0.81mi
1535 Calcot Ln Forney, TX 4.0 3.0 2036 $2,600 $1.28 16d 1 0.81mi
2009 Brook Meadow Dr Forney, TX 3.0 2.0 1714 $1,800 $1.05 44d 1 0.81mi
1806 Balfour Bnd Forney, TX 3.0 2.0 1981 $2,600 $1.31 25d 1 0.82mi
2101 Wildwood Dr Forney, TX 3.0 2.0 1558 $1,900 $1.22 44d 1 0.82mi
2015 Gardenia Dr Forney, TX 3.0 2.0 1598 $1,850 $1.16 21d 1 0.83mi
2000 Natchez Dr Forney, TX 3.0 2.0 1551 $1,819 $1.17 44d 1 0.83mi
2006 Brook Meadow Dr Forney, TX 4.0 2.5 1912 $2,050 $1.07 44d 1 0.84mi
534 Tuscany Dr Forney, TX 4.0 2.0 2069 $2,500 $1.21 44d 1 0.90mi
1450 Whaley Dr Forney, TX 1.0–2.0 1.0–2.0 922 $2,532 $2.75 2d 20 0.96mi
4254 Calla Dr Forney, TX 4.0 2.0 1983 $2,400 $1.21 44d 1 0.98mi
1105 N Gateway Blvd Forney, TX 1.0–3.0 1.0–2.0 987 $1,842 $1.87 2d 33 1.01mi
3095 Barzona Rd Forney, TX 4.0 2.0 1683 $1,850 $1.10 18d 1 1.03mi
4222 Calla Dr Forney, TX 4.0 2.0 1981 $1,950 $0.98 18d 1 1.03mi
4424 Lassen Trl Forney, TX 4.0 2.0 1984 $2,295 $1.16 44d 1 1.04mi
4432 Thalia Way Forney, TX 3.0 2.0 1816 $2,100 $1.16 44d 1 1.05mi
3039 Boran Dr Forney, TX 3.0 2.0 1690 $2,000 $1.18 44d 1 1.05mi

HOA detail

Monthly dues
$47 · $564/yr

Listing history 28 events

  1. 2026-06-18
    days on market $249,500 Active 27 DOM
  2. 2026-06-17
    days on market $249,500 Active 26 DOM
  3. 2026-06-16
    days on market $249,500 Active 25 DOM
  4. 2026-06-15
    days on market $249,500 Active 24 DOM
  5. 2026-06-13
    days on market $249,500 Active 22 DOM
  6. 2026-06-13
    days on market $249,500 Active 21 DOM
  7. 2026-06-09
    days on market $249,500 Active 18 DOM
  8. 2026-06-08
    days on market $249,500 Active 17 DOM
  9. 2026-06-07
    days on market $249,500 Active 16 DOM
  10. 2026-06-04
    days on market $249,500 Active 13 DOM
  11. 2026-06-03
    days on market $249,500 Active 12 DOM
  12. 2026-06-02
    days on market $249,500 Active 11 DOM
  13. 2026-06-01
    days on market $249,500 Active 10 DOM
  14. 2026-05-31
    days on market $249,500 Active 9 DOM
  15. 2026-05-16
    historical
  16. 2026-01-30
    status Active
  17. 2026-01-12
    status Pending
  18. 2026-01-02
    historical Active Option Contract
  19. 2025-12-17
    listed $249,500 Active
  20. 2023-10-02
    soldstatus
  21. 2023-09-28
    soldstatus Closed 874-char remark
    Show marketing remark (874 chars)

    Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

  22. 2023-09-20
    status Pending 874-char remark
    Show marketing remark (874 chars)

    Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

  23. 2023-09-13
    historical Active Option Contract 874-char remark
    Show marketing remark (874 chars)

    Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

  24. 2023-09-06
    price $347,500 874-char remark
    Show marketing remark (874 chars)

    Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

  25. 2023-09-01
    listed $357,500 Active 874-char remark
    Show marketing remark (874 chars)

    Welcome to your beautiful Perry Home located in Devonshire community. This spacious 3BR, 2 full baths with the perfect work from home office space. You're welcomed into this beauty by a 10ft soaring ceiling setting the stage for a bright and inviting open living concept. The kitchen features SS appliances, granite countertops, and center island designed for entertaining. The family room boasts natural light thanks to the stunning tall window. 8-foot doors throughout the home. Each bedroom has walk-in closets, while the oversized primary bedroom offers a true spa-like retreat with an ensuite featuring a stand-up shower, a luxurious soaking corner tub, and dual sinks. Step onto your backyard oasis with your private covered patio and get ready to enjoy the wonderful Texas weather! Don't miss your chance to make this dream home yours. Schedule your showing today!

  26. 2021-10-29
    soldstatus Sold
  27. 2021-03-19
    listed $303,900
  28. 2021-03-19
    historical

ⓘ 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
$9,805 · $817/mo
Projected year-2 tax
$9,805 · $817/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$27,133
− Mortgage interest
−$13,976
− Property taxes
−$9,805
− Insurance
−$1,248
− Repairs & maintenance
−$2,171
− Management
−$2,171
− HOA
−$564
− Depreciation
−$7,258
Taxable loss
−$10,059
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,414
After-tax cash flow
$-3,468/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate repairs and maintenance to improve its condition and value. Upgrades to the interior and exterior can significantly enhance its appeal.

Repairs flagged

  • Minor Kitchen countertops — Worn appearance
  • Minor Bathroom fixtures — Basic and cluttered
  • Minor Exterior siding — Some discoloration
  • Minor Flooring — Worn hardwood

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn countertops — New countertops improve functionality and appearance
  • Both Upgrade bathroom fixtures — Modern fixtures increase appeal and functionality
  • Both Improve landscaping — Enhanced landscaping boosts curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen countertops · Worn appearance Minor $500–3,000
Bathroom fixtures · Basic and cluttered Minor $500–3,000
Exterior siding · Some discoloration Minor $500–3,000
Flooring · Worn hardwood Minor $500–3,000
Total estimated repair cost · 4 items $2,000–12,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn countertops — New countertops improve functionality and appearance
  • Both Upgrade bathroom fixtures — Modern fixtures increase appeal and functionality
  • Both Improve landscaping — Enhanced landscaping boosts curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Forney ISD
NCES district ID
4819560
Math proficiency
41% ▼ -20.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$86,679
Composite
40.07/100
National rank
#3812
State rank
#234 of 826 in TX

Livability — Forney

Score
76/100
State rank
#98
US rank
#3339

Category grades

Amenities C- Commute F Cost of living A+ Crime A+ Employment A+ Housing A+ Health & safety B+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Kaufman County · 122,338 people
City population
84,799
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
84,799
Household income
$103,673
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
1306.0

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Black 25% Hispanic / Latino 23% Two or more races 14% Asian 3%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada, Vietnam
Languages at home
79% English-only · Spanish 14% Arabic 1% Vietnamese 1%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.93%
Current HPI
148.5749
Rent YoY
▲ 1.42%
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

Price history

-17.9% since first listed
15 events — show timeline
  • 2026-05-22 Listed $249,500 NTREIS
  • 2026-05-16 Listing Removed NTREIS
  • 2026-01-30 Relisted NTREIS
  • 2026-01-12 Pending NTREIS
  • 2026-01-02 Contingent NTREIS
  • 2025-12-17 Listed $249,500 NTREIS
  • 2023-10-02 Sold (Public Records) Public Records
  • 2023-09-28 Sold (MLS) NTREIS
  • 2023-09-20 Pending NTREIS
  • 2023-09-13 Contingent NTREIS
  • 2023-09-06 Price Changed $347,500 NTREIS
  • 2023-09-01 Listed $357,500 NTREIS
  • 2021-10-29 Sold (MLS) NTREIS
  • 2021-03-19 Listing Removed NTREIS
  • 2021-03-19 Listed $303,900 NTREIS

Property tax history

+80.2%/yr

Latest (2025): $9,805 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…