3104 S Adams St · 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 7/10 · 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 C+ 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 +22.8/30.0
- ARV discount +15.0/15.0
- DSCR +7.3/10.0
- 1% rule +5.5/10.0
- Livability +4.0/5.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- Schools +2.0/10.0
- Appreciation +0.0/10.0
$229,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
Key facts
- Wrap around porch
- Covered patio
- Open living space
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $229k.
Deal economics
- At list price, monthly cash flow is $398 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $229k).
- Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.4% 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; 153 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 41% of the median local income ($70k/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 $2k of loan paydown is wiped out by about $7k 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 122 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts; this cycle's ask has dropped $46k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $42k; list at $229k implies a 447% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1924 — 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
- It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1924 — 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?
- 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
- 1.05% ✓
- Cap rate
- 8.38%
- Cash-on-cash
- 7.45%
- DSCR
- 1.33
- GRM
- 8.0
CMA / ARV
- ARV (median comp)
- $286,664
- List price
- $229,000
- Delta
- -20.12%
- 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 |
|---|---|---|---|---|---|---|---|
| 3104 S Adams St | 0.00mi | 2/1.0 (-1) | 1,704 (0%) | 1mo | $229,000 | $134 | 90 |
| 3108 S Adams St | 0.01mi | 3/1.0 | 1,576 (-8%) | 2mo | $250,000 | $159 | 82 |
| 3137 Hemphill St | 0.34mi | 3/2.0 | 1,756 (+3%) | 6mo | $139,900 | $80 | 74 |
| 3001 Willing Ave | 0.29mi | 3/2.0 | 1,802 (+6%) | 4mo | $625,000 | $347 | 73 |
| 3033 6th Ave | 0.19mi | 3/2.0 | 1,886 (+11%) | 3mo | $515,000 | $273 | 71 |
| 3230 6th Ave | 0.32mi | 4/2.5 (+1) | 1,791 (+5%) | 3mo | $349,000 | $195 | 67 |
| 2837 College Ave | 0.32mi | 3/2.5 | 1,911 (+12%) | 8mo | $529,000 | $277 | 56 |
| 2809 Travis Ave | 0.44mi | 3/2.0 | 1,469 (-14%) | 1mo | $269,900 | $184 | 55 |
| 3301 Gordon Ave | 0.67mi | 3/2.0 | 1,550 (-9%) | 8mo | $173,595 | $112 | 47 |
| 3436 Stanley Ave | 0.67mi | 3/2.0 | 1,516 (-11%) | 7mo | $274,000 | $181 | 45 |
| 2916 Livingston Ave | 0.64mi | 4/2.0 (+1) | 1,504 (-12%) | 2mo | $275,000 | $183 | 44 |
| 2802 Addison Park Ln | 0.62mi | 3/3.5 | 1,937 (+14%) | 6mo | $399,900 | $206 | 37 |
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 · 0.7% rent growth · sell at horizon
- IRR
- -7.4%
- Equity multiple
- 0.73×
- Total profit
- $-17,186
- Equity at exit
- $34,145
- IRR
- -0.9%
- Equity multiple
- 0.94×
- Total profit
- $-3,617
- Equity at exit
- $19,800
Cash invested: $64,120 (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 76110
- Rents YoY
- 0.7%
- Active inventory
- 153
- Price-to-rent
- 8.0×
Monthly cashflow live
- Estimated rent
- $2,395 high interval (Pro) →
- Mortgage (P&I)
- −$1,201
- Tax from tax record
- −$197 /mo · $2,367/yr
- Insurance
- −$95
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$503
- Net cashflow
- $398
Break-even live
Sensitivity live
| Price | -10% $528 | -5% $463 | +0% $398 | +5% $333 | +10% $269 |
|---|---|---|---|---|---|
| Rent | -10% $209 | -5% $304 | +0% $398 | +5% $493 | +10% $587 |
| Rate | -1.0pp $513 | -0.5pp $456 | base $398 | +0.5pp $339 | +1.0pp $278 |
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
- $57,250
- Closing costs
- $6,870
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3225 S Adams St Fort Worth, TX | 4.0 | 2.0 | 1948 | $2,395 | $1.23 | 26d | 1 | 0.20mi |
| 1246 Lowe St Fort Worth, TX | 3.0 | 2.5 | 1752 | $1,895 | $1.08 | 16d | 1 | 0.20mi |
| 2932 Travis Ave Unit 2932 Fort Worth, TX | 3.0 | 2.0 | 1600 | $1,700 | $1.06 | 22d | 1 | 0.27mi |
| 2901 Travis Ave Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 975 | $1,340 | $1.37 | 26d | 5 | 0.33mi |
| 2812 Ryan Place Dr Fort Worth, TX | 2.0 | 1.0 | 1234 | $2,795 | $2.26 | 19d | 1 | 0.33mi |
| 3201 Ryan Ave Fort Worth, TX | 4.0 | 2.0 | 2000 | $2,100 | $1.05 | 45d | 1 | 0.35mi |
| 2911 Ryan Ave Fort Worth, TX | 3.0 | 2.0 | 1790 | $1,750 | $0.98 | 8d | 1 | 0.39mi |
| 2837 Hemphill St Unit 202 Fort Worth, TX | 2.0 | 2.0 | 1297 | $1,800 | $1.39 | 22d | 1 | 0.43mi |
| 2837 Hemphill St Unit 203 Fort Worth, TX | 2.0 | 2.0 | 1297 | $1,875 | $1.45 | 22d | 1 | 0.43mi |
| 3329 Hemphill St Fort Worth, TX | 3.0 | 2.0 | 1425 | $2,950 | $2.07 | 45d | 1 | 0.47mi |
| 3303 8th Ave Fort Worth, TX | 3.0 | 2.0 | 1348 | $2,000 | $1.48 | 26d | 1 | 0.47mi |
| 2901 Stanley Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 829 | $2,000 | $2.41 | 5d | 4 | 0.56mi |
| 3411 8th Ave Fort Worth, TX | 3.0 | 2.0 | 1280 | $1,700 | $1.33 | 6d | 1 | 0.57mi |
| 2828 Addison Park Ln Fort Worth, TX | 3.0 | 3.5 | 1936 | $2,495 | $1.29 | 22d | 1 | 0.58mi |
| 2807 Stanley Ave Fort Worth, TX | 3.0 | 2.5 | 1906 | $2,395 | $1.26 | 26d | 1 | 0.62mi |
| 1741 W Cantey St Fort Worth, TX | 3.0 | 3.5 | 1882 | $2,400 | $1.28 | 4d | 1 | 0.63mi |
| 2828 Livingston Ave Fort Worth, TX | 4.0 | 2.5 | 2208 | $3,500 | $1.59 | 0d | 1 | 0.67mi |
| 2532 Ryan Ave Fort Worth, TX | 3.0 | 2.0 | 1416 | $2,100 | $1.48 | 45d | 1 | 0.68mi |
| 2816 Gordon Ave Fort Worth, TX | 3.0 | 3.0 | 1570 | $3,000 | $1.91 | 8d | 1 | 0.73mi |
| 2821 Frazier Ave Unit 2823 Fort Worth, TX | 3.0 | 2.0 | 1200 | $1,600 | $1.33 | 20d | 1 | 0.81mi |
| 3134 Wayside Ave Fort Worth, TX | 3.0 | 2.5 | 1922 | $3,000 | $1.56 | 8d | 1 | 0.85mi |
| 3136 Wayside Ave Fort Worth, TX | 3.0 | 2.5 | 1875 | $3,000 | $1.60 | 8d | 1 | 0.85mi |
| 3445 Frazier Ave Fort Worth, TX | 3.0 | 2.5 | 1540 | $2,200 | $1.43 | 45d | 1 | 0.87mi |
| 2803 Wayside Ave Fort Worth, TX | 3.0 | 2.0 | 1190 | $1,700 | $1.43 | 26d | 1 | 0.88mi |
| 2712 Frazier Ave Fort Worth, TX | 3.0 | 2.0 | 1099 | $2,625 | $2.39 | 20d | 1 | 0.89mi |
| 3201 Forest Park Blvd Fort Worth, TX | 4.0 | 4.0 | 1772 | $3,750 | $2.12 | 20d | 1 | 0.89mi |
| 2701 Stuart Dr Fort Worth, TX | 3.0 | 3.0 | 2104 | $1,800 | $0.86 | 45d | 1 | 0.89mi |
| 2001 Park Hill Dr Fort Worth, TX | 1.0–3.0 | 1.0–2.0 | 1024 | $2,459 | $2.40 | 3d | 50 | 0.96mi |
| 2311 Warner Rd Fort Worth, TX | 3.0 | 2.0 | 2114 | $3,750 | $1.77 | 20d | 1 | 1.00mi |
| 2311 Warner Rd Fort Worth, TX | 3.0 | 2.0 | 2114 | $3,750 | $1.77 | 8d | 1 | 1.00mi |
| 2200 6th Ave Fort Worth, TX | 3.0 | 3.0 | 1552 | $2,650 | $1.71 | 45d | 1 | 1.01mi |
| 2505 Benbrook Blvd Unit 503 Fort Worth, TX | 3.0 | 3.0 | 1367 | $2,495 | $1.83 | 45d | 1 | 1.02mi |
| 2205 Park Hill Dr Fort Worth, TX | 2.0 | 2.0 | 1368 | $1,950 | $1.43 | 45d | 1 | 1.03mi |
| 2509 Benbrook Blvd Unit 902 Fort Worth, TX | 3.0 | 3.0 | 1756 | $2,595 | $1.48 | 45d | 1 | 1.03mi |
| 3241 Sandage Ave Fort Worth, TX | 3.0 | 2.0 | 1115 | $3,000 | $2.69 | 20d | 1 | 1.03mi |
| 2213 Park Hill Dr Fort Worth, TX | 2.0 | 2.5 | 1368 | $2,900 | $2.12 | 0d | 1 | 1.04mi |
| 2714 McCart Ave Fort Worth, TX | 4.0 | 4.0 | 2090 | $4,800 | $2.30 | 20d | 1 | 1.05mi |
| 2521 Benbrook Blvd Fort Worth, TX | 3.0 | 3.0 | 1849 | $4,000 | $2.16 | 5d | 1 | 1.05mi |
| 3240 Sandage Ave Fort Worth, TX | 4.0 | 4.0 | 2200 | $3,900 | $1.77 | 16d | 1 | 1.06mi |
| 2800 Sandage Ave Apt 203 Fort Worth, TX | 3.0 | 3.0 | 1931 | $3,300 | $1.71 | 8d | 1 | 1.07mi |
Listing history 11 events
-
2026-05-19status Pending 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-05-16historical Active Option Contract 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-05-15status Active 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-05-13historical Active Option Contract 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-03-20status Active 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-03-18historical Active Option Contract 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-03-10price $229,000 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-02-12price $249,900 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
2026-01-17$275,000 Active 925-char remark
Show marketing remark (925 chars)
Motivated Seller! Bring Offers!!! This stunning Craftsman Style brick home is full of original charm and timeless architectural details. The wrap around porch is a lifestyle enhancer. It adds seamless indoor-outdoor space for relaxing creating a cozy, functional extension of the home. Step inside to discover the open living space designed for family gatherings. Beautiful, updated kitchen, with plenty of counter space and cabinetry. This home has 2 large bedrooms and one full bath, and a 2-car detached garage. The low maintenance living in this home, features durable neutral color tile flooring throughout every room. The private courtyard is a gardener's dream and is ready for your ideas. Relax and enjoy the covered patio all year round. All appliances will convey and most furniture is for sale. Listing agent is related to seller. The information provided is deemed reliable but must be independently verified.
-
1993-10-08soldstatus $41,895
-
1985-04-25soldstatus
ⓘ 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
- $2,367 · $197/mo
- Projected year-2 tax
- $4,191 · $349/mo
- Expected delta
- +$1,823/yr (+$152/mo · 77.0%)
ⓘ 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 7/10 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
- $28,735
- − Mortgage interest
- −$12,828
- − Property taxes
- −$2,367
- − Insurance
- −$1,145
- − Repairs & maintenance
- −$2,299
- − Management
- −$2,299
- − Depreciation
- −$6,662
- Taxable income
- $1,136
- Est. tax owed @ 24.0%
- −$273
- After-tax cash flow
- $4,505/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)
- 33,441
- Household income
- $69,790
- Rent vs Own
- Severe rent burden
- 1471.0
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
- Majority Hispanic (63%)
- Race & ethnicity
- Hispanic / Latino 63% White 30% Two or more races 24% Black 2% Asian 2%
- Hispanic origin (detail)
- Mexican 57%
- Common ancestry
- Slovak 1% Italian 1% Lithuanian 1%
- Foreign-born
- 26% · Canada, China
- Languages at home
- 45% English-only · Spanish 52% Other Asian/Pacific 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
- ▼ -194.46%
- Current HPI
- 274.8888
- Rent YoY
- ▲ 0.70%
- 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
+446.6% since first listed11 events — show timeline
- 2026-05-19 Pending — NTREIS
- 2026-05-16 Contingent — NTREIS
- 2026-05-15 Relisted — NTREIS
- 2026-05-13 Contingent — NTREIS
- 2026-03-20 Relisted — NTREIS
- 2026-03-18 Contingent — NTREIS
- 2026-03-10 Price Changed $229,000 NTREIS
- 2026-02-12 Price Changed $249,900 NTREIS
- 2026-01-17 Listed $275,000 NTREIS
- 1993-10-08 Sold (Public Records) $41,895 Public Records
- 1985-04-25 Sold (Public Records) — Public Records
Property tax history
+0.3%/yrLatest (2025): $2,367 · -2.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…