14445 Artisan Dr · 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 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
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).
- ARV discount +9.8/15.0
- Cash flow +7.3/30.0
- Appreciation +5.0/10.0
- Schools +4.6/10.0
- Livability +4.0/5.0
- 1% rule +2.9/10.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- DSCR +1.5/10.0
$264,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
Key facts
- Fenced yard
- Split bedrooms
- Updated lighting
Tags
Property features AI
Finance
- Other: Deed restrictions; Possession at closing/funding; Listing accepts Cash, Conventional, FHA, VA loans
- HOA & community: Mandatory association; Annual HOA fee ($503) — includes full use of facilities and management fees; HOA managed by SBB Management
Exterior
- Parking: Attached 2-car garage with garage door opener; 2 covered parking spaces
- Security: Security system; Smoke detectors
- Utilities: City water; City sewer; Curbs and sidewalks; All-weather road
- Home design: Single family residence; Residential property; One story; Home built in 2020; Home faces East; Subdivision: Sendera Ranch East-Ph 16
- Construction: Brick and fiber cement exterior; Composition roof; Preowned home (built 2020)
- Exterior features: Wood fencing; Interior lot; Landscaped yard; Large backyard with grass; Community pool; Park; Sidewalks
Interior
- Kitchen: Kitchen island; Built-in cabinets; Natural stone/granite countertops; Dishwasher; Disposal; Gas range; Microwave
- Bedrooms: 3 bedrooms; Primary bedroom on main level with walk-in closet; Additional bedrooms on main level with split-bedroom layout and walk-in closets
- Flooring: Carpet; Luxury vinyl plank; Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Open floorplan; Window coverings; One living area; One dining area; 7 total rooms; Levels: One
- Laundry & utility: Utility room with full-size washer/dryer area
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $265k.
Deal economics
- At list price, monthly cash flow is $-348 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $203k (23.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (20.6% below list).
- Recommended offer: $203k (23.2% below list) — sets the bar for cash-flow.
- Cap rate 4.7% vs local median 3.9% in Fort Worth — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
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: 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.
- Zoned schools: J C Thompson El (math 30% / reading 36%, grade F, #2,208 of 4,322 statewide, top 52%, 816 students, 37% FRL).
- Zoned-school proficiency averages 33% at this address vs 50% district-wide (-17 pts) — the specific schools serving this property underperform the Northwest ISD average; the district grade overstates school quality for this exact location.
- Market conditions: Rents flat; 120 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); solid renter incomes; 10,531 units permitted in Denton County in 2024 (2,713 in 5+ unit buildings).
Forward outlook
- In year one you build about $10k of equity ($2k loan paydown + $8k appreciation (3.0% local appreciation)).
- Denton County population projected at +66% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 4, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 26 days — a 2% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 6y 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
- Climate carrying-cost: 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.
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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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
- 0.79% ✗
- Cap rate
- 4.71%
- Cash-on-cash
- -5.64%
- DSCR
- 0.75
- GRM
- 10.5
CMA / ARV
- ARV (on-the-fly)
- $279,378
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 14400 Cloudview Way | 0.11mi | 3/2.0 | 1,494 (0%) | 2mo | $278,000 | $186 | 93 |
| 400 Copper Ridge Rd | 0.08mi | 3/2.0 | 1,453 (-3%) | 2mo | $290,000 | $200 | 90 |
| 217 Anvil Dr | 0.20mi | 3/2.0 | 1,487 (-0%) | 0mo | $271,500 | $183 | 89 |
| 14505 Broomstick Rd | 0.24mi | 3/2.0 | 1,510 (+1%) | 1mo | $299,990 | $199 | 86 |
| 452 Falling Star Dr | 0.35mi | 3/2.0 | 1,482 (-1%) | 2mo | $269,700 | $182 | 81 |
| 312 Ranchito Pass | 0.47mi | 3/2.0 | 1,493 (-0%) | 1mo | $270,000 | $181 | 77 |
| 14564 Serrano Ridge Rd | 0.37mi | 3/2.0 | 1,354 (-9%) | 2mo | $270,000 | $199 | 65 |
| 437 Frio Pass Trl | 0.16mi | 4/2.0 (+1) | 1,681 (+12%) | 2mo | $305,000 | $181 | 65 |
| 804 Rio Bravo Dr | 0.72mi | 3/2.0 | 1,490 (-0%) | 2mo | $245,000 | $164 | 64 |
| 14316 Broomstick Rd | 0.33mi | 3/2.0 | 1,665 (+11%) | 2mo | $318,000 | $191 | 64 |
| 716 Salida Rd | 0.52mi | 3/2.0 | 1,614 (+8%) | 1mo | $324,000 | $201 | 62 |
| 14769 Mainstay Way | 0.59mi | 3/2.0 | 1,601 (+7%) | 2mo | $299,990 | $187 | 58 |
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 · 0.96% rent growth · sell at horizon
- IRR
- 1.3%
- Equity multiple
- 1.08×
- Total profit
- $5,629
- Equity at exit
- $119,111
- IRR
- 4.2%
- Equity multiple
- 1.62×
- Total profit
- $46,093
- Equity at exit
- $183,564
Cash invested: $74,172 (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 76177
- Rents YoY
- 1.0%
- Active inventory
- 120
- Price-to-rent
- 10.5×
Monthly cashflow live
- Estimated rent
- $2,103 high interval (Pro) →
- Mortgage (P&I)
- −$1,389
- Tax from tax record
- −$468 /mo · $5,615/yr
- Insurance
- −$110
- HOA
- −$42
- Vacancy / Maint / Mgmt
- −$442
- Net cashflow
- $-348
Break-even live
Sensitivity live
| Price | -10% $-199 | -5% $-273 | +0% $-348 | +5% $-423 | +10% $-498 |
|---|---|---|---|---|---|
| Rent | -10% $-515 | -5% $-432 | +0% $-348 | +5% $-265 | +10% $-182 |
| Rate | -1.0pp $-215 | -0.5pp $-281 | base $-348 | +0.5pp $-417 | +1.0pp $-487 |
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
- $66,225
- Closing costs
- $7,947
- 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 |
|---|---|---|---|---|---|---|---|---|
| 14428 Cloudview Way Haslet, TX | 3.0 | 2.0 | 1265 | $2,250 | $1.78 | 11d | 1 | 0.05mi |
| 14428 Cloudview Way Haslet, TX | 3.0 | 2.0 | 1265 | $2,250 | $1.78 | 17d | 1 | 0.05mi |
| 14348 Artisan Dr Haslet, TX | 3.0 | 2.0 | 1523 | $2,050 | $1.35 | 3d | 1 | 0.12mi |
| 357 Gunsmith Way Haslet, TX | 3.0 | 2.0 | 1300 | $1,899 | $1.46 | 23d | 1 | 0.16mi |
| 340 Navidad Trl Haslet, TX | 3.0 | 2.0 | 1535 | $1,920 | $1.25 | 25d | 1 | 0.18mi |
| 444 Frio Pass Trl Haslet, TX | 4.0 | 2.0 | 1680 | $2,050 | $1.22 | 13d | 1 | 0.22mi |
| 14604 Camino Real Dr Haslet, TX | 4.0 | 2.0 | 1681 | $2,195 | $1.31 | 25d | 1 | 0.24mi |
| 305 Falling Star Dr Haslet, TX | 4.0 | 2.0 | 1725 | $1,995 | $1.16 | 44d | 1 | 0.34mi |
| 625 Saguaro Dr Haslet, TX | 3.0 | 2.0 | 1521 | $2,120 | $1.39 | 44d | 1 | 0.37mi |
| 14201 Serrano Ridge Rd Haslet, TX | 3.0 | 2.0 | 1244 | $1,909 | $1.53 | 3d | 1 | 0.38mi |
| 421 Pueblo Bonito Trl Haslet, TX | 3.0 | 2.0 | 1601 | $2,100 | $1.31 | 25d | 1 | 0.40mi |
| 14409 Mainstay Way Haslet, TX | 3.0 | 2.0 | 1680 | $2,205 | $1.31 | 12d | 1 | 0.42mi |
| 360 Sun Bluff Rd Haslet, TX | 3.0 | 2.0 | 1271 | $1,810 | $1.42 | 44d | 1 | 0.42mi |
| 332 Dry Canyon Way Haslet, TX | 3.0 | 2.0 | 1487 | $1,935 | $1.30 | 0d | 1 | 0.45mi |
| 336 Dry Canyon Way Haslet, TX | 3.0 | 2.0 | 1268 | $2,400 | $1.89 | 25d | 1 | 0.45mi |
| 344 Dry Canyon Way Haslet, TX | 4.0 | 2.0 | 1679 | $2,590 | $1.54 | 0d | 1 | 0.46mi |
| 321 Ranchito Pass Haslet, TX | 4.0 | 2.0 | 1679 | $1,929 | $1.15 | 23d | 1 | 0.46mi |
| 14841 Firerock Rd Haslet, TX | 3.0 | 2.0 | 1838 | $1,860 | $1.01 | 25d | 1 | 0.48mi |
| 14841 Firerock Rd Haslet, TX | 3.0 | 2.0 | 1838 | $1,981 | $1.08 | 44d | 1 | 0.48mi |
| 565 Pueblo Bonito Trl Haslet, TX | 3.0 | 2.0 | 1606 | $2,200 | $1.37 | 19d | 1 | 0.56mi |
| 604 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1230 | $2,300 | $1.87 | 25d | 1 | 0.57mi |
| 14825 Dusty Boot Trl Haslet, TX | 3.0 | 2.0 | 1606 | $2,195 | $1.37 | 44d | 1 | 0.59mi |
| 14013 San Christoval Pass Haslet, TX | 3.0 | 2.0 | 1268 | $1,900 | $1.50 | 44d | 1 | 0.63mi |
| 14000 Silkwood Dr Haslet, TX | 4.0 | 2.0 | 1724 | $2,050 | $1.19 | 25d | 1 | 0.66mi |
| 14805 Gilley Ln Haslet, TX | 3.0 | 2.0 | 1874 | $2,400 | $1.28 | 25d | 1 | 0.67mi |
| 652 Rosario Ln Haslet, TX | 3.0 | 2.0 | 1576 | $1,795 | $1.14 | 25d | 1 | 0.72mi |
| 832 Santa Rosa Dr Haslet, TX | 4.0 | 3.0 | 1784 | $2,325 | $1.30 | 44d | 1 | 0.73mi |
| 14845 Gilley Ln Haslet, TX | 3.0 | 2.0 | 1844 | $2,395 | $1.30 | 44d | 1 | 0.73mi |
| 745 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1489 | $2,090 | $1.40 | 6d | 1 | 0.74mi |
| 652 Ridgeback Trl Haslet, TX | 4.0 | 2.0 | 1841 | $2,350 | $1.28 | 25d | 1 | 0.75mi |
| 825 Poncho Ln Haslet, TX | 4.0 | 2.0 | 1768 | $1,100 | $0.62 | 19d | 1 | 0.81mi |
| 856 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1586 | $2,350 | $1.48 | 19d | 1 | 0.86mi |
| 900 San Felipe Trl Haslet, TX | 3.0 | 2.0 | 1470 | $1,995 | $1.36 | 4d | 1 | 0.90mi |
| 14044 Esperanza Dr Haslet, TX | 3.0 | 2.0 | 1423 | $2,100 | $1.48 | 18d | 1 | 1.00mi |
| 952 Dustwood Dr Haslet, TX | 4.0 | 2.0 | 1838 | $2,470 | $1.34 | 25d | 1 | 1.04mi |
| 1005 Castle Top Dr Haslet, TX | 3.0 | 2.0 | 1516 | $1,850 | $1.22 | 44d | 1 | 1.06mi |
| 14353 Snaffle Bit Trl Haslet, TX | 4.0 | 2.0 | 1664 | $1,919 | $1.15 | 44d | 1 | 1.17mi |
| 15024 Red Sands Trl Haslet, TX | 4.0 | 2.0 | 1725 | $2,200 | $1.28 | 13d | 1 | 1.27mi |
| 15021 Red Sands Trl Haslet, TX | 3.0 | 2.0 | 1311 | $2,045 | $1.56 | 44d | 1 | 1.29mi |
| 15725 Euston TER, Fort Worth, TX 76052 Fort Worth, TX | 4.0 | 2.0 | 1836 | $2,500 | $1.36 | 44d | 1 | 1.31mi |
HOA detail
- Monthly dues
- $42 · $504/yr
- Likely covers
- waterlandscapingpoolsecurity
Listing history 23 events
-
2026-06-18days on market $264,900 Active 26 DOM
-
2026-06-17days on market $264,900 Active 25 DOM
-
2026-06-16days on market $264,900 Active 24 DOM
-
2026-06-15days on market $264,900 Active 23 DOM
-
2026-06-13pricedays on market $264,900 Active 21 DOM
-
2026-06-09days on market $275,000 Active 17 DOM
-
2026-06-08days on market $275,000 Active 16 DOM
-
2026-06-07days on market $275,000 Active 15 DOM
-
2026-06-04days on market $275,000 Active 12 DOM
-
2026-06-03days on market $275,000 Active 11 DOM
-
2026-06-02days on market $275,000 Active 10 DOM
-
2026-06-01days on market $275,000 Active 9 DOM
-
2026-05-31days on market $275,000 Active 8 DOM
-
2026-05-20$275,000 Active
-
2023-09-05soldstatus
-
2023-08-31soldstatus Closed 717-char remark
Show marketing remark (717 chars)
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
-
2023-08-15status Pending 717-char remark
Show marketing remark (717 chars)
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
-
2023-08-08historical Active Option Contract 717-char remark
Show marketing remark (717 chars)
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
-
2023-08-03price $300,000 717-char remark
Show marketing remark (717 chars)
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
-
2023-06-21$310,000 Active 717-char remark
Show marketing remark (717 chars)
Home is where the heart is, so come fall in love with everything this home has to offer. Home upgrades include updated lighting fixtures, customized wainscoting, and beautiful accent walls. Enjoy the benefit of no backyard neighbors with a peaceful backyard setting and stunning Texas sunset views. This open layout home is complete with quartz countertops, fenced yard, and a security system. The Sendera Ranch Watermill community provides an exclusive pool, playgrounds, and a clubhouse. With less than 10 minutes to all the shopping and entertainment you need, plus 30 minutes to the famous stockyards, this location couldn't be better. Schedule your showing today and experience everything this home has to offer.
-
2020-07-06soldstatus Sold 672-char remark
Show marketing remark (672 chars)
The Whitton, with its charming brick exterior and extended covered porch, opens to a long, traditional foyer, which leads directly into the kitchen, the vibrant heart of the 1,487-square-foot design. With GE® appliances, the kitchen features a twin-sink island that overlooks the seamlessly adjacent dining and family rooms. The kitchen provides quartz countertops, also included in the home’s two other baths. As one of the floorplan’s three bedrooms, the master suite, with a spacious walk-in closet, opens directly into the family room, where windows look out onto the lovely backyard, fenced and fully landscaped. This home will be complete JULY 2020!!
-
2020-05-08status Pending 672-char remark
Show marketing remark (672 chars)
The Whitton, with its charming brick exterior and extended covered porch, opens to a long, traditional foyer, which leads directly into the kitchen, the vibrant heart of the 1,487-square-foot design. With GE® appliances, the kitchen features a twin-sink island that overlooks the seamlessly adjacent dining and family rooms. The kitchen provides quartz countertops, also included in the home’s two other baths. As one of the floorplan’s three bedrooms, the master suite, with a spacious walk-in closet, opens directly into the family room, where windows look out onto the lovely backyard, fenced and fully landscaped. This home will be complete JULY 2020!!
-
2020-04-21$212,999 Active 672-char remark
Show marketing remark (672 chars)
The Whitton, with its charming brick exterior and extended covered porch, opens to a long, traditional foyer, which leads directly into the kitchen, the vibrant heart of the 1,487-square-foot design. With GE® appliances, the kitchen features a twin-sink island that overlooks the seamlessly adjacent dining and family rooms. The kitchen provides quartz countertops, also included in the home’s two other baths. As one of the floorplan’s three bedrooms, the master suite, with a spacious walk-in closet, opens directly into the family room, where windows look out onto the lovely backyard, fenced and fully landscaped. This home will be complete JULY 2020!!
ⓘ 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
- $5,615 · $468/mo
- Projected year-2 tax
- $5,615 · $468/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 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% 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
- $25,230
- − Mortgage interest
- −$14,839
- − Property taxes
- −$5,615
- − Insurance
- −$1,324
- − Repairs & maintenance
- −$2,018
- − Management
- −$2,018
- − HOA
- −$504
- − Depreciation
- −$7,706
- Taxable loss
- −$8,795
- Est. tax savings @ 24.0%
- +$2,111
- After-tax cash flow
- $-2,071/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
- Census place
- Fort Worth, TX
- County
- Tarrant County · 2,033,669 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 25,012
- Household income
- $104,189
- Rent vs Own
- Severe rent burden
- 494.0
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 0.65)
- Race & ethnicity
- White 55% Hispanic / Latino 18% Two or more races 11% Black 11% Asian 9% Native American 1%
- Hispanic origin (detail)
- Mexican 14% Puerto Rican 2%
- Common ancestry
- Slovak 5% Romanian 4% Danish 2%
- Foreign-born
- 9% · Canada, Vietnam, China
- Languages at home
- 80% English-only · Spanish 8% Other Indo-European 3% French/Haitian/Cajun 3%
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
- —
- Current HPI
- —
- Rent YoY
- ▲ 0.96%
- 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
+29.1% since first listed10 events — show timeline
- 2026-05-20 Listed $275,000 NTREIS
- 2023-09-05 Sold (Public Records) — Public Records
- 2023-08-31 Sold (MLS) — NTREIS
- 2023-08-15 Pending — NTREIS
- 2023-08-08 Contingent — NTREIS
- 2023-08-03 Price Changed $300,000 NTREIS
- 2023-06-21 Listed $310,000 NTREIS
- 2020-07-06 Sold (MLS) — NTREIS
- 2020-05-08 Pending — NTREIS
- 2020-04-21 Listed $212,999 NTREIS
Property tax history
+36.8%/yrLatest (2025): $5,615 · +44.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…