Compass Plan · Forney, TX 75126

$224,990

3 bd · 2.0 ba · 1,400 sqft · SingleFamily · 329 Days on market

Good condition ↓ 2% since listing

---

Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +9.1/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Livability +3.8/5.0
• Schools +3.6/10.0
• Rent growth +2.9/5.0
• 1% rule +2.8/10.0
• DSCR +2.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Designed for comfort, the single-story Compass offers a smart, streamlined layout that feels both spacious and thoughtfully connected. From the inviting front porch to the bright, open living areas, this home is made for the way you live today. At the heart of the home, the spacious kitchen flows seamlessly into the casual dining area and great room, creating a natural gathering space for everyday moments and special occasions alike. The private primary suite is tucked at the rear of the home, offering a relaxing retreat with a generously sized bedroom, well-appointed bath, and a large closet for easy organization. Two additional secondary bedrooms are centrally located, sharing a full bath and offering comfort and convenience for family members, guests, or your favorite hobbies. Just off the foyer, a dedicated laundry room adds function to your daily routine and a generously sized pantry in the kitchen offers storage and convenience. With its efficient layout, modern flow, and inviting spaces, the Compass is ideal for those who want a home that lives large without feeling overwhelming. Whether you're just beginning your journey or looking to simplify without compromise, the Compass offers the perfect place to settle in, feel grounded, and move confidently toward what's next.

Key facts

• Single-story layout
• Inviting front porch
• Spacious kitchen

Tags

• SINGLE-STORY LAYOUT
• INVITING FRONT PORCH
• SPACIOUS KITCHEN
• CASUAL DINING AREA
• GREAT ROOM
• PRIVATE PRIMARY SUITE

🏗️ New construction. The $224,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $280,296.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $225k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-218 ($-3k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (3.3% below list).
• Recommended offer: $198k (12.0% below list) — sets the bar for market timing.
• Cap rate 5.4% vs local median 4.2% in Forney — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Crosby El (math 37% / reading 36%, grade F, #1,883 of 4,322 statewide, top 44%, 682 students, 59% FRL); Brown Middle (math 29% / reading 39%, grade F, #892 of 1,662 statewide, top 55%, 673 students, 56% FRL); North Forney H S (math 32% / reading 45%, grade F, #866 of 1,632 statewide, top 54%, 2,502 students, 49% FRL) — zoned schools average 55% FRL vs 26% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+1.4%/yr); 3067 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 72d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% 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 $8k 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 329 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.

Recommended offer $197,991 (12.0% 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. It's been on market 329 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
7. 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.
8. 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.
9. 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: 0.78% ✗
• Cap rate: 5.36%
• Cash-on-cash: -3.33%
• DSCR: 0.85
• GRM: 10.7

CMA / ARV

• ARV (median comp): $280,296
• List price: $224,990
• Delta: -19.73%
• 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
1810 Cabin Wood Ln	0.03mi	3/2.0	1,451 (+4%)	4mo	$217,174	$150	89
1101 Baker Bridge Dr	0.09mi	3/2.0	1,451 (+4%)	2mo	$214,874	$148	88
1714 Glacial Beech Pl	0.20mi	3/2.0	1,395 (-0%)	5mo	$249,590	$179	86
1430 Everett Gardens Way	0.10mi	3/2.0	1,465 (+5%)	7mo	$240,000	$164	82
1531 Gentle Night Dr	0.23mi	3/2.0	1,310 (-6%)	3mo	$229,000	$175	76
2721 Baker Farm Rd	0.30mi	3/2.0	1,451 (+4%)	6mo	$211,224	$146	75
1719 Glacial Beech Pl	0.18mi	3/2.0	1,518 (+8%)	4mo	$269,690	$178	74
1923 Long Pond Trl	0.23mi	3/2.0	1,518 (+8%)	1mo	$269,890	$178	74
1795 Gleasondale Pl	0.17mi	3/2.0	1,606 (+15%)	2mo	$304,890	$190	66
4515 Stardust Way	0.57mi	3/2.0	1,295 (-8%)	0mo	$210,000	$162	61
2114 Foxglove Ct	0.63mi	3/2.0	1,556 (+11%)	4mo	$260,000	$167	49
2015 Natchez Dr	0.61mi	3/2.0	1,596 (+14%)	7mo	$254,000	$159	42

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: -23.6%
• Equity multiple: 0.20×
• Total profit: $-62,675
• Equity at exit: $41,793

10-year hold

• IRR: -23.4%
• Equity multiple: -0.09×
• Total profit: $-85,858
• Equity at exit: $24,235

Cash invested: $78,483 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 58 active · 25 under contract
• Months of supply: 16.6 mo (6%/mo absorbed)
• Median asking: $264,445 ($172/sqft)
• Median days on market: 143 d
• This list price: 3% of active listings are priced below it
• ARV vs active asking: +16.1% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75126

• Rents YoY: 1.4%
• Active inventory: 3067
• Price-to-rent: 8.6×

Monthly cashflow live

• Estimated rent: $2,176 high
• Mortgage (P&I): −$1,470
• Tax est. 1.5%: −$350 /mo · $4,204/yr
• Insurance: −$117
• HOA: −$0
• Vacancy / Maint / Mgmt: −$457
• Net cashflow: $-218

Break-even live

Break-even rent $2,452

Max offer price $248,756

Occupancy floor —

Sensitivity live

Price	-10% $-24	-5% $-121	+0% $-218	+5% $-315	+10% $-412
Rent	-10% $-390	-5% $-304	+0% $-218	+5% $-132	+10% $-46
Rate	-1.0pp $-77	-0.5pp $-147	base $-218	+0.5pp $-291	+1.0pp $-364

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: $70,074
• Closing costs: $8,409
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1462 Everett Gardens Way Forney, TX	4.0	2.0	1858	$2,195	$1.18	82d	1	0.09mi
1462 Everett Gardens Way Forney, TX	4.0	2.0	1858	$2,195	$1.18	90d	1	0.09mi
2421 Eldor Way Forney, TX	4.0	2.0	1680	$2,195	$1.31	120d	1	0.09mi
1507 Forge Pond Ln Forney, TX	3.0	2.0	1350	$2,000	$1.48	35d	1	0.10mi
1430 Everett Gardens Way Forney, TX	3.0	2.0	1465	$1,950	$1.33	108d	1	0.12mi
1580 Forge Pond Ln Forney, TX	3.0	2.0	1440	$1,875	$1.30	6d	1	0.18mi
1759 Gleasondale Pl Forney, TX	3.0	2.0	1726	$2,050	$1.19	120d	1	0.20mi
1769 Glacial Beech Pl Forney, TX	4.0	2.0	1598	$1,950	$1.22	7d	1	0.20mi
1750 Gleasondale Pl Forney, TX	3.0	2.0	1633	$2,200	$1.35	139d	1	0.23mi
1130 Arborwood Dr Forney, TX	4.0	2.0	1705	$2,200	$1.29	11d	1	0.26mi
1122 Arborwood Dr Forney, TX	4.0	2.0	1718	$2,200	$1.28	84d	1	0.28mi
1503 Gentle Night Dr Forney, TX	4.0	2.0	1696	$2,650	$1.56	26d	1	0.31mi
2301 Kirkstall Way Forney, TX	3.0	2.0	1736	$2,800	$1.61	41d	1	0.32mi
1012 Barkers Pond Ave Forney, TX	4.0	2.0	1710	$2,195	$1.28	37d	1	0.35mi
1012 Barkers Pond Ave Forney, TX	4.0	2.0	1710	$2,295	$1.34	98d	1	0.35mi
2106 Bluebell Forney, TX	3.0	2.0	1541	$1,899	$1.23	12d	1	0.43mi
4325 Pyramid Dr Forney, TX	3.0	2.0	1450	$1,895	$1.31	28d	1	0.49mi
2021 Fair Crest Trl Forney, TX	3.0	2.0	1465	$1,829	$1.25	4d	1	0.52mi
2013 Natchez Dr Forney, TX	4.0	2.0	1672	$1,975	$1.18	11d	1	0.61mi
2101 Wildwood Dr Forney, TX	3.0	2.0	1558	$1,900	$1.22	139d	1	0.64mi
2009 Brook Meadow Dr Forney, TX	3.0	2.0	1714	$1,800	$1.05	139d	1	0.66mi
2000 Natchez Dr Forney, TX	3.0	2.0	1551	$1,819	$1.17	139d	1	0.66mi
2031 Cone Flower Dr Forney, TX	3.0	2.0	1516	$1,779	$1.17	87d	1	0.67mi
2029 Cone Flower Dr Forney, TX	3.0	2.0	1604	$1,816	$1.13	103d	1	0.68mi
2015 Gardenia Dr Forney, TX	3.0	2.0	1598	$1,850	$1.16	116d	1	0.69mi
2023 Avondown Rd Forney, TX	3.0	2.0	1640	$2,071	$1.26	89d	1	0.69mi
3006 Pitchfork Way Forney, TX	3.0	2.0	1604	$2,100	$1.31	81d	1	0.70mi
2012 Cone Flower Dr Forney, TX	3.0	2.0	1553	$1,910	$1.23	5d	1	0.75mi
2029 Wildwood Dr Forney, TX	3.0	2.0	1810	$1,860	$1.03	5d	1	0.76mi
2021 Wildwood Dr Forney, TX	4.0	2.0	1763	$1,855	$1.05	7d	1	0.80mi
4809 Bullfrog Way Forney, TX	3.0	2.0	1784	$2,195	$1.23	29d	1	0.82mi
4809 Bullfrog Way Forney, TX	3.0	2.0	1784	$2,195	$1.23	24d	1	0.82mi
3095 Barzona Rd Forney, TX	4.0	2.0	1683	$1,850	$1.10	113d	1	0.82mi
4817 Bullfrog Way Forney, TX	3.0	2.0	1784	$2,195	$1.23	59d	1	0.82mi
3010 Saddleback Way Forney, TX	3.0	2.0	1538	$1,895	$1.23	139d	1	0.83mi
3044 Boran Dr Forney, TX	3.0	2.0	1643	$2,045	$1.24	30d	1	0.83mi
3039 Boran Dr Forney, TX	3.0	2.0	1690	$2,000	$1.18	139d	1	0.84mi
4510 Oatman Dr Forney, TX	3.0	2.5	1784	$2,195	$1.23	71d	1	0.85mi
4006 Dayton Dr Forney, TX	3.0	2.0	1784	$2,195	$1.23	48d	1	0.85mi
2005 Wildwood Dr Forney, TX	3.0	2.0	1588	$2,100	$1.32	12d	1	0.87mi

Listing history 50 events

1. 2026-09-24
   days on market $224,990 Active 329 DOM
2. 2026-09-23
   days on market $224,990 Active 328 DOM
3. 2026-09-22
   days on market $224,990 Active 327 DOM
4. 2026-09-21
   days on market $224,990 Active 326 DOM
5. 2026-09-20
   days on market $224,990 Active 325 DOM
6. 2026-09-19
   days on market $224,990 Active 324 DOM
7. 2026-09-18
   days on market $224,990 Active 323 DOM
8. 2026-09-17
   days on market $224,990 Active 322 DOM
9. 2026-09-16
   days on market $224,990 Active 321 DOM
10. 2026-09-15
    days on market $224,990 Active 320 DOM
11. 2026-09-14
    days on market $224,990 Active 319 DOM
12. 2026-09-13
    days on market $224,990 Active 318 DOM
13. 2026-09-12
    days on market $224,990 Active 317 DOM
14. 2026-09-11
    days on market $224,990 Active 316 DOM
15. 2026-09-05
    days on market $224,990 Active 310 DOM
16. 2026-09-04
    days on market $224,990 Active 309 DOM
17. 2026-09-02
    days on market $224,990 Active 307 DOM
18. 2026-08-31
    days on market $224,990 Active 305 DOM
19. 2026-08-29
    days on market $224,990 Active 303 DOM
20. 2026-08-28
    days on market $224,990 Active 302 DOM
21. 2026-08-27
    days on market $224,990 Active 301 DOM
22. 2026-08-25
    days on market $224,990 Active 299 DOM
23. 2026-08-24
    days on market $224,990 Active 298 DOM
24. 2026-08-23
    days on market $224,990 Active 297 DOM
25. 2026-08-22
    days on market $224,990 Active 296 DOM
26. 2026-08-21
    days on market $224,990 Active 295 DOM
27. 2026-08-20
    price $224,990 Active 294 DOM
28. 2026-08-20
    days on market $244,990 Active 294 DOM
29. 2026-08-19
    days on market $244,990 Active 293 DOM
30. 2026-08-18
    days on market $244,990 Active 292 DOM
31. 2026-08-17
    days on market $244,990 Active 291 DOM
32. 2026-08-16
    days on market $244,990 Active 290 DOM
33. 2026-08-15
    days on market $244,990 Active 289 DOM
34. 2026-08-14
    days on market $244,990 Active 288 DOM
35. 2026-08-13
    days on market $244,990 Active 287 DOM
36. 2026-08-12
    days on market $244,990 Active 286 DOM
37. 2026-08-11
    days on market $244,990 Active 285 DOM
38. 2026-08-10
    days on market $244,990 Active 284 DOM
39. 2026-08-09
    days on market $244,990 Active 283 DOM
40. 2026-08-08
    days on market $244,990 Active 282 DOM
41. 2026-08-06
    days on market $244,990 Active 280 DOM
42. 2026-08-05
    days on market $244,990 Active 279 DOM
43. 2026-08-04
    days on market $244,990 Active 278 DOM
44. 2026-08-03
    days on market $244,990 Active 277 DOM
45. 2026-07-31
    days on market $244,990 Active 274 DOM
46. 2026-07-30
    days on market $244,990 Active 273 DOM
47. 2026-07-30
    days on market $244,990 Active 272 DOM
48. 2026-07-28
    days on market $244,990 Active 271 DOM
49. 2026-07-26
    days on market $244,990 Active 269 DOM
50. 2026-07-24
    days on market $244,990 Active 267 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $26,113
• − Mortgage interest: −$15,701
• − Property taxes: −$4,204
• − Insurance: −$1,401
• − Repairs & maintenance: −$2,089
• − Management: −$2,089
• − Depreciation: −$8,154
• Taxable loss: −$7,526
• Est. tax savings @ 24.0%: +$1,806
• After-tax cash flow: $-809/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 · 1 photo

Good 80/100 Cosmetic rehab Est. rehab $7,000–$21,000 screening

This single-story Compass home is in good condition with a good condition score of 80. It is move-in ready with a cosmetic rehab level, and minor updates to the exterior and interior can significantly increase its resale and rental value.

Value-add opportunities

• Both Painting exterior and interior — Enhances curb appeal and interior aesthetics ↑
• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Both New flooring in kitchen and bathrooms — Improves functionality and aesthetics ↑
• Both New kitchen appliances — Enhances functionality and aesthetics ↑
• Both New bathroom fixtures — Enhances functionality and aesthetics ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 36/100

Zoned Schools

Elementary Crosby El F TX #1,883/4,322 Nat'l #22,441/41,679 Middle Brown Middle F TX #892/1,662 Nat'l #7,813/14,009 High North Forney H S F TX #866/1,632 Nat'l #8,796/17,239

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

B Composite livability gradescore 76/100

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 · 138,716 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: 20% of renters

---

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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-2.0% since first listed

2 events — show timeline

• 2026-01-07 Price Changed $244,990 Zillow
• 2025-10-30 Listed $249,990 Zillow