🏗️ New Construction
CARSON Plan · Justin, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
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).
- Cash flow +8.2/30.0
- ARV discount +7.5/15.0
- Schools +4.8/10.0
- Condition / age +4.0/5.0
- Livability +3.5/5.0
- 1% rule +2.6/10.0
- Rent growth +2.4/5.0
- DSCR +2.2/10.0
- Appreciation +0.0/10.0
$310,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
The Carson is a spacious single-story home offering approximately 1,876 sq. ft. of living space with 5 bedrooms, 2 bathrooms, and a 2-car garage, thoughtfully designed to provide flexibility for families, guests, or home office needs. A covered front porch and welcoming foyer lead into an open-concept living area where the kitchen, dining space, and expansive family room come together to create a bright and functional gathering space. The kitchen features stainless steel appliances, ample cabinet storage, a pantry, and a centrally located sink overlooking the main living areas, making it ideal for everyday living and entertaining. The private primary suite is positioned toward the rear of the home and includes a walk-in closet and an ensuite bathroom. Four secondary bedrooms are arranged along separate hallways with convenient access to a full bathroom, offering privacy and versatility for a variety of lifestyles. A dedicated laundry room with nearby storage and direct access to the two-car garage adds everyday convenience. With its generous room count, open layout, and efficient use of space, the Carson delivers comfortable single-story living with room to grow. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice.
Key facts
- 2 garage spots
- Listed 150 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/2.0-bath single-family listed at $311k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-325 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $297k (4.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $260k (16.3% below list).
- Recommended offer: $260k (16.3% below list) — sets the bar for 1% rule.
- Cap rate 5.2% vs local median 3.6% in Justin — 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 69/100 on livability (#443 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety 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: W R Hatfield El (math 48% / reading 46%, grade D-, #1,006 of 4,322 statewide, top 25%, 613 students, 29% FRL); Gene Pike Middle (math 47% / reading 46%, grade D+, #443 of 1,662 statewide, top 28%, 1,150 students, 29% FRL); Northwest H S (math 55% / reading 64%, grade C+, #275 of 1,632 statewide, top 19%, 2,264 students, 0% FRL) — zoned schools at 19% FRL track the district average.
- Market conditions: Rents soft (-0.5%/yr); 2042 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 71d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 10,531 units permitted in Denton County in 2024 (2,713 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Denton County population projected at +66% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 150 days — a 12% lower offer ($274k) is reasonable based on typical stale-listing flexibility.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 150 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
- 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.
- 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
- 0.76% ✗
- Cap rate
- 5.16%
- Cash-on-cash
- -4.05%
- DSCR
- 0.82
- GRM
- 11.0
CMA / ARV
- ARV (median comp)
- $344,550
- List price
- $310,990
- Delta
- -9.74%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 16509 Hudson Prairie Way | 0.08mi | 4/2.0 (-1) | 1,827 (+1%) | 0mo | $343,990 | $188 | 89 |
| 16528 Hudson Prairie Way | 0.13mi | 4/2.0 (-1) | 1,799 (-1%) | 0mo | $334,990 | $186 | 87 |
| 204 EC Tally Dr | 0.15mi | 4/2.0 (-1) | 1,778 (-2%) | 0mo | $334,990 | $188 | 84 |
| 16616 Hudson Prairie Way | 0.28mi | 5/2.0 | 1,875 (+4%) | 0mo | $318,990 | $170 | 81 |
| 16632 Hudson Prairie Way | 0.31mi | 5/2.0 | 1,883 (+4%) | 1mo | $322,610 | $171 | 78 |
| 356 Deaf Smith St | 0.14mi | 4/2.0 (-1) | 2,038 (+12%) | 0mo | $353,990 | $174 | 68 |
| 16569 Port Arthur Pl | 0.23mi | 4/2.0 (-1) | 1,614 (-11%) | 0mo | $329,990 | $204 | 66 |
| 376 Deaf Smith St | 0.18mi | 4/2.0 (-1) | 2,034 (+12%) | 0mo | $360,990 | $177 | 66 |
| 16648 Geskey Dr | 0.50mi | 4/2.0 (-1) | 1,878 (+4%) | 0mo | $305,000 | $162 | 65 |
| 16569 Hudson Prairie Way | 0.19mi | 4/2.0 (-1) | 2,038 (+12%) | 0mo | $357,620 | $175 | 65 |
| 253 Cal Ford Dr | 0.24mi | 4/3.0 (-1) | 2,044 (+13%) | 0mo | $359,377 | $176 | 58 |
| 16721 Hudson Prairie Way | 0.41mi | 4/3.0 (-1) | 2,038 (+12%) | 1mo | $360,990 | $177 | 50 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -26.5%
- Equity multiple
- 0.13×
- Total profit
- $-84,149
- Equity at exit
- $51,374
- IRR
- -38.3%
- Equity multiple
- -0.34×
- Total profit
- $-129,279
- Equity at exit
- $29,790
Cash invested: $96,474 (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
Active competition Active MLS
- For sale now
- 60 active · 96 under contract
- Months of supply
- 4.1 mo (24%/mo absorbed)
- Median asking
- $342,490 ($176/sqft)
- Median days on market
- 76 d
- This list price
- 8% of active listings are priced below it
- ARV vs active asking
- +8.2% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 76247
- Home prices YoY
- -13.3%
- Rents YoY
- -0.5%
- Active inventory
- 2042
- Price-to-rent
- 10.0×
Monthly cashflow live
- Estimated rent
- $2,602 high interval (Pro) →
- Mortgage (P&I)
- −$1,807
- Tax est. 1.5%
- −$431 /mo · $5,168/yr
- Insurance
- −$144
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$546
- Net cashflow
- $-325
Break-even live
Sensitivity live
| Price | -10% $-87 | -5% $-206 | +0% $-325 | +5% $-445 | +10% $-564 |
|---|---|---|---|---|---|
| Rent | -10% $-531 | -5% $-428 | +0% $-325 | +5% $-223 | +10% $-120 |
| Rate | -1.0pp $-152 | -0.5pp $-238 | base $-325 | +0.5pp $-415 | +1.0pp $-506 |
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
- $86,138
- Closing costs
- $10,336
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 34 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 16521 Hudson Prairie Way Northlake, TX | 4.0 | 3.0 | 2044 | $2,495 | $1.22 | 70d | 1 | 0.08mi |
| 316 Deaf Smith St Northlake, TX | 4.0 | 3.0 | 2037 | $2,599 | $1.28 | 51d | 1 | 0.08mi |
| 316 Deaf Smith St Northlake, TX | 4.0 | 3.0 | 2037 | $2,700 | $1.33 | 90d | 1 | 0.08mi |
| 16525 Hudson Prairie Way Northlake, TX | 4.0 | 3.0 | 2044 | $2,400 | $1.17 | 82d | 1 | 0.09mi |
| 16537 Hudson Prairie Way Northlake, TX | 4.0 | 3.0 | 2044 | $2,495 | $1.22 | 70d | 1 | 0.12mi |
| 16625 Laguna Vista St Northlake, TX | 4.0 | 2.0 | 1614 | $2,500 | $1.55 | 0d | 1 | 0.16mi |
| 233 Cal Ford Dr Northlake, TX | 5.0 | 2.0 | 1883 | $2,340 | $1.24 | 139d | 1 | 0.25mi |
| 229 Cal Ford Dr Northlake, TX | 4.0 | 2.0 | 1648 | $2,100 | $1.27 | 74d | 1 | 0.25mi |
| 16608 Port Arthur Pl Northlake, TX | 5.0 | 3.0 | 2339 | $2,500 | $1.07 | 84d | 1 | 0.32mi |
| 16616 Port Arthur Pl Northlake, TX | 4.0 | 2.0 | 1659 | $2,195 | $1.32 | 57d | 1 | 0.33mi |
| 16616 Port Arthur Pl Northlake, TX | 4.0 | 2.0 | 1659 | $2,195 | $1.32 | 64d | 1 | 0.33mi |
| 16441 Pembine Ln Justin, TX | 4.0 | 2.0 | 1820 | $2,249 | $1.24 | 54d | 1 | 0.35mi |
| 804 Loomis Trl Justin, TX | 4.0 | 2.0 | 1875 | $2,249 | $1.20 | 88d | 1 | 0.36mi |
| 16756 Laguna Vista St Northlake, TX | 4.0 | 2.0 | 1476 | $2,100 | $1.42 | 4d | 1 | 0.36mi |
| 829 Loomis Trl Justin, TX | 4.0 | 2.0 | 2091 | $2,450 | $1.17 | 139d | 1 | 0.37mi |
| 708 Basteen Ln Justin, TX | 4.0 | 2.0 | 1728 | $2,300 | $1.33 | 107d | 1 | 0.40mi |
| 16424 Milwaukee St Justin, TX | 4.0 | 2.0 | 1661 | $2,095 | $1.26 | 6d | 1 | 0.43mi |
| 16428 Milwaukee St Justin, TX | 4.0 | 2.0 | 1738 | $2,500 | $1.44 | 139d | 1 | 0.43mi |
| 16428 Milwaukee St Justin, TX | 4.0 | 2.0 | 1738 | $2,250 | $1.29 | 45d | 1 | 0.43mi |
| 721 White Comb Ln Justin, TX | 4.0 | 2.0 | 1818 | $2,400 | $1.32 | 50d | 1 | 0.46mi |
| 16537 Milwaukee St Justin, TX | 4.0 | 2.0 | 1653 | $1,925 | $1.16 | 67d | 1 | 0.52mi |
| 16729 Milwaukee St Justin, TX | 4.0 | 2.0 | 1836 | $2,275 | $1.24 | 51d | 1 | 0.70mi |
| 16428 Marinette Ct Justin, TX | 4.0 | 2.0 | 1649 | $2,295 | $1.39 | 76d | 1 | 0.72mi |
| 16308 Caledonia Ct Justin, TX | 4.0 | 2.0 | 1820 | $2,300 | $1.26 | 84d | 1 | 0.77mi |
| 900 Shire Ave Haslet, TX | 4.0 | 3.0 | 2344 | $2,600 | $1.11 | 12d | 1 | 0.87mi |
| 16013 Crews Ave Haslet, TX | 4.0 | 2.5 | 2498 | $2,595 | $1.04 | 12d | 1 | 0.97mi |
| 16020 Rein Ave Haslet, TX | 4.0 | 3.0 | 2358 | $2,355 | $1.00 | 108d | 1 | 0.98mi |
| 12981 Heather Brook Rd Justin, TX | 4.0 | 2.0 | 2432 | $2,100 | $0.86 | 33d | 1 | 1.00mi |
| 1020 Valerian Dr Haslet, TX | 4.0 | 3.0 | 2144 | $2,325 | $1.08 | 139d | 1 | 1.09mi |
| 1045 Knightly Ln Haslet, TX | 4.0 | 3.0 | 2388 | $2,500 | $1.05 | 139d | 1 | 1.12mi |
| 1201 Viscount St Haslet, TX | 4.0 | 3.0 | 1941 | $2,700 | $1.39 | 108d | 1 | 1.18mi |
| 11816 Mancos Trl Aurora, TX | 4.0 | 2.0 | 1667 | $1,899 | $1.14 | 59d | 1 | 1.48mi |
| 12413 Arbor Lake Rd Rhome, TX | 4.0 | 2.5 | 2592 | $2,100 | $0.81 | 48d | 1 | 1.49mi |
| 12413 Arbor Lake Rd Rhome, TX | 4.0 | 2.5 | 2592 | $2,050 | $0.79 | 20d | 1 | 1.49mi |
Listing history 40 events
-
2026-07-18days on market $310,990 Active 150 DOM
-
2026-07-15days on market $310,990 Active 148 DOM
-
2026-07-14days on market $310,990 Active 147 DOM
-
2026-07-13days on market $310,990 Active 146 DOM
-
2026-07-13days on market $310,990 Active 145 DOM
-
2026-07-11days on market $310,990 Active 144 DOM
-
2026-07-10days on market $310,990 Active 143 DOM
-
2026-07-09days on market $310,990 Active 142 DOM
-
2026-07-07days on market $310,990 Active 140 DOM
-
2026-07-06days on market $310,990 Active 139 DOM
-
2026-07-06days on market $310,990 Active 138 DOM
-
2026-07-05days on market $310,990 Active 137 DOM
-
2026-07-03days on market $310,990 Active 136 DOM
-
2026-07-02days on market $310,990 Active 135 DOM
-
2026-07-01days on market $310,990 Active 134 DOM
-
2026-06-30days on market $310,990 Active 133 DOM
-
2026-06-29days on market $310,990 Active 132 DOM
-
2026-06-28days on market $310,990 Active 131 DOM
-
2026-06-27days on market $310,990 Active 130 DOM
-
2026-06-26days on market $310,990 Active 129 DOM
-
2026-06-24days on market $310,990 Active 127 DOM
-
2026-06-22days on market $310,990 Active 125 DOM
-
2026-06-22days on market $310,990 Active 124 DOM
-
2026-06-18days on market $310,990 Active 121 DOM
-
2026-06-17days on market $310,990 Active 120 DOM
-
2026-06-16days on market $310,990 Active 119 DOM
-
2026-06-15days on market $310,990 Active 118 DOM
-
2026-06-13days on market $310,990 Active 116 DOM
-
2026-06-09days on market $310,990 Active 112 DOM
-
2026-06-08days on market $310,990 Active 111 DOM
-
2026-06-07days on market $310,990 Active 110 DOM
-
2026-06-04days on market $310,990 Active 107 DOM
-
2026-06-03days on market $310,990 Active 106 DOM
-
2026-06-02pricedays on market $310,990 Active 105 DOM
-
2026-06-01days on market $307,990 Active 104 DOM
-
2026-05-31days on market $307,990 Active 103 DOM
-
2026-04-28price $307,990 1499-char remark
Show marketing remark (1499 chars)
The Carson is a spacious single-story home offering approximately 1,876 sq. ft. of living space with 5 bedrooms, 2 bathrooms, and a 2-car garage, thoughtfully designed to provide flexibility for families, guests, or home office needs. A covered front porch and welcoming foyer lead into an open-concept living area where the kitchen, dining space, and expansive family room come together to create a bright and functional gathering space. The kitchen features stainless steel appliances, ample cabinet storage, a pantry, and a centrally located sink overlooking the main living areas, making it ideal for everyday living and entertaining. The private primary suite is positioned toward the rear of the home and includes a walk-in closet and an ensuite bathroom. Four secondary bedrooms are arranged along separate hallways with convenient access to a full bathroom, offering privacy and versatility for a variety of lifestyles. A dedicated laundry room with nearby storage and direct access to the two-car garage adds everyday convenience. With its generous room count, open layout, and efficient use of space, the Carson delivers comfortable single-story living with room to grow. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as
-
2026-04-14price $302,990 1499-char remark
Show marketing remark (1499 chars)
The Carson is a spacious single-story home offering approximately 1,876 sq. ft. of living space with 5 bedrooms, 2 bathrooms, and a 2-car garage, thoughtfully designed to provide flexibility for families, guests, or home office needs. A covered front porch and welcoming foyer lead into an open-concept living area where the kitchen, dining space, and expansive family room come together to create a bright and functional gathering space. The kitchen features stainless steel appliances, ample cabinet storage, a pantry, and a centrally located sink overlooking the main living areas, making it ideal for everyday living and entertaining. The private primary suite is positioned toward the rear of the home and includes a walk-in closet and an ensuite bathroom. Four secondary bedrooms are arranged along separate hallways with convenient access to a full bathroom, offering privacy and versatility for a variety of lifestyles. A dedicated laundry room with nearby storage and direct access to the two-car garage adds everyday convenience. With its generous room count, open layout, and efficient use of space, the Carson delivers comfortable single-story living with room to grow. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as
-
2026-03-24price $298,990 1499-char remark
Show marketing remark (1499 chars)
The Carson is a spacious single-story home offering approximately 1,876 sq. ft. of living space with 5 bedrooms, 2 bathrooms, and a 2-car garage, thoughtfully designed to provide flexibility for families, guests, or home office needs. A covered front porch and welcoming foyer lead into an open-concept living area where the kitchen, dining space, and expansive family room come together to create a bright and functional gathering space. The kitchen features stainless steel appliances, ample cabinet storage, a pantry, and a centrally located sink overlooking the main living areas, making it ideal for everyday living and entertaining. The private primary suite is positioned toward the rear of the home and includes a walk-in closet and an ensuite bathroom. Four secondary bedrooms are arranged along separate hallways with convenient access to a full bathroom, offering privacy and versatility for a variety of lifestyles. A dedicated laundry room with nearby storage and direct access to the two-car garage adds everyday convenience. With its generous room count, open layout, and efficient use of space, the Carson delivers comfortable single-story living with room to grow. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as
-
2026-02-17$296,990 Active 1499-char remark
Show marketing remark (1499 chars)
The Carson is a spacious single-story home offering approximately 1,876 sq. ft. of living space with 5 bedrooms, 2 bathrooms, and a 2-car garage, thoughtfully designed to provide flexibility for families, guests, or home office needs. A covered front porch and welcoming foyer lead into an open-concept living area where the kitchen, dining space, and expansive family room come together to create a bright and functional gathering space. The kitchen features stainless steel appliances, ample cabinet storage, a pantry, and a centrally located sink overlooking the main living areas, making it ideal for everyday living and entertaining. The private primary suite is positioned toward the rear of the home and includes a walk-in closet and an ensuite bathroom. Four secondary bedrooms are arranged along separate hallways with convenient access to a full bathroom, offering privacy and versatility for a variety of lifestyles. A dedicated laundry room with nearby storage and direct access to the two-car garage adds everyday convenience. With its generous room count, open layout, and efficient use of space, the Carson delivers comfortable single-story living with room to grow. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $31,225
- − Mortgage interest
- −$19,300
- − Property taxes
- −$5,168
- − Insurance
- −$1,723
- − Repairs & maintenance
- −$2,498
- − Management
- −$2,498
- − Depreciation
- −$10,023
- Taxable loss
- −$9,986
- Est. tax savings @ 24.0%
- +$2,397
- After-tax cash flow
- $-1,509/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 · 4 photos
The Carson home is in good condition with a good exterior and interior. It is move-in ready with minor cosmetic updates that could further enhance its value.
Value-add opportunities
- Both Painting exterior siding — Enhances curb appeal and value ↑
- Both Landscaping improvements — Enhances curb appeal and value ↑
- Resale Kitchen appliances — Modernizes the kitchen and appeals to buyers ↑
- Resale Bathroom updates — Modernizes bathrooms and appeals to buyers ↑
ⓘ 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.
Zoned Schools
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 — Justin
- Score
- 69/100
- State rank
- #443
- US rank
- #9059
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Denton County · 1,053,010 people
- City population
- 21,726
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 21,726
- Household income
- $124,383
- Rent vs Own
- Severe rent burden
- 9% of renters
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
- Predominantly White (74%)
- Race & ethnicity
- White 74% Hispanic / Latino 15% Two or more races 13% Black 3% Asian 3%
- Hispanic origin (detail)
- Mexican 8% Puerto Rican 4%
- Common ancestry
- Serbian 2% Romanian 1% Italian 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 93% English-only · Spanish 4% Other Indo-European 1% Tagalog/Filipino 1%
Political lean MEDSL · Denton
- 2024 margin
- R (+13.2) · D 42.7% · R 55.8% · Other 1.5%
- 2008→2024 swing
- +11.0pp toward D · 2008: -24.2pp · 2024: -13.2pp
- All cycles
- 2024: R+13.2 2020: R+8.1 2016: R+20.2 2012: R+31.7 2008: R+24.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -42.16%
- Current HPI
- 274.368
- Rent YoY
- ▼ -0.46%
- 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
+3.7% since first listed4 events — show timeline
- 2026-04-28 Price Changed $307,990 Zillow
- 2026-04-14 Price Changed $302,990 Zillow
- 2026-03-24 Price Changed $298,990 Zillow
- 2026-02-17 Listed $296,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…