1180 Kachina Ln · 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
- —
Fire risk 7/10 · Major
- 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
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 22.0%
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).
- ARV discount +11.1/15.0
- Cash flow +8.7/30.0
- Schools +4.6/10.0
- Livability +4.0/5.0
- 1% rule +3.5/10.0
- Rent growth +2.8/5.0
- Condition / age +2.5/5.0
- DSCR +2.4/10.0
- Appreciation +0.0/10.0
$275,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
Key facts
- Large backyard
- Fishing ponds
- Farmhouse sink
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $275k.
Deal economics
- At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $235k (14.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (15.1% below list).
- Recommended offer: $233k (15.1% below list) — sets the bar for 1% rule.
- Cap rate 5.3% 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.
- 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.
- Market conditions: Rents rising (+1.1%/yr); 1083 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 18,938 units permitted in Tarrant County in 2024 (8,336 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.
- 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 23 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 11y 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: major wind risk, 22% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→22/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
- 0.85% ✗
- Cap rate
- 5.29%
- Cash-on-cash
- -3.57%
- DSCR
- 0.84
- GRM
- 9.8
CMA / ARV
- ARV (median comp)
- $299,271
- List price
- $275,000
- Delta
- -8.11%
- 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 |
|---|---|---|---|---|---|---|---|
| 1180 Kachina Ln | 0.00mi | 4/2.0 (+1) | 1,816 (0%) | 1mo | $275,000 | $151 | 94 |
| 1100 Diablo Pass | 0.07mi | 3/2.0 | 1,777 (-2%) | 2mo | $274,900 | $155 | 92 |
| 1237 Kachina Ln | 0.13mi | 3/2.0 | 1,844 (+2%) | 1mo | $299,900 | $163 | 91 |
| 14308 Snaffle Bit Trl | 0.14mi | 3/2.0 | 1,694 (-7%) | 1mo | $279,500 | $165 | 81 |
| 1173 Roping Reins Way | 0.11mi | 4/2.0 (+1) | 1,941 (+7%) | 2mo | $320,000 | $165 | 77 |
| 1113 Day Dream Dr | 0.48mi | 3/2.0 | 1,834 (+1%) | 1mo | $294,950 | $161 | 75 |
| 808 Mexicali Way | 0.67mi | 3/2.0 | 1,844 (+2%) | 1mo | $294,900 | $160 | 66 |
| 14625 Viking Ln | 0.61mi | 3/2.0 | 1,874 (+3%) | 2mo | $325,000 | $173 | 65 |
| 813 Amberwood Ct | 0.74mi | 4/2.0 (+1) | 1,840 (+1%) | 1mo | $325,000 | $177 | 58 |
| 14048 Esperanza Dr | 0.49mi | 4/2.0 (+1) | 1,653 (-9%) | 0mo | $282,500 | $171 | 57 |
| 716 Salida Rd | 0.68mi | 3/2.0 | 1,614 (-11%) | 1mo | $324,000 | $201 | 49 |
| 1628 Suncatcher Way | 0.62mi | 4/2.0 (+1) | 2,060 (+13%) | 1mo | $370,000 | $180 | 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 · 1.08% rent growth · sell at horizon
- IRR
- -24.6%
- Equity multiple
- 0.18×
- Total profit
- $-63,429
- Equity at exit
- $41,003
- IRR
- -27.6%
- Equity multiple
- -0.18×
- Total profit
- $-90,910
- Equity at exit
- $23,777
Cash invested: $77,000 (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 76052
- Home prices YoY
- -25.0%
- Rents YoY
- 1.1%
- Active inventory
- 1083
- Price-to-rent
- 9.8×
Monthly cashflow live
- Estimated rent
- $2,335 high interval (Pro) →
- Mortgage (P&I)
- −$1,442
- Tax from tax record
- −$477 /mo · $5,721/yr
- Insurance
- −$115
- HOA
- −$40
- Vacancy / Maint / Mgmt
- −$490
- Net cashflow
- $-229
Break-even live
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
- $68,750
- Closing costs
- $8,250
- 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 |
|---|---|---|---|---|---|---|---|---|
| 14353 Snaffle Bit Trl Haslet, TX | 4.0 | 2.0 | 1664 | $1,919 | $1.15 | 43d | 1 | 0.08mi |
| 1216 Artesia Dr Fort Worth, TX | 4.0 | 2.5 | 1977 | $2,300 | $1.16 | 43d | 1 | 0.09mi |
| 1241 Kachina Ln Haslet, TX | 4.0 | 2.0 | 2121 | $2,250 | $1.06 | 7d | 1 | 0.13mi |
| 1257 Barrel Run Haslet, TX | 3.0 | 2.0 | 1780 | $2,200 | $1.24 | 43d | 1 | 0.25mi |
| 1352 Barrel Run Haslet, TX | 3.0 | 2.0 | 1780 | $2,055 | $1.15 | 4d | 1 | 0.29mi |
| 1124 Mustang Ridge Dr Haslet, TX | 3.0 | 2.0 | 2340 | $2,259 | $0.97 | 2d | 1 | 0.35mi |
| 14620 Little Water Dr Haslet, TX | 4.0 | 2.5 | 2506 | $2,650 | $1.06 | 24d | 1 | 0.44mi |
| 14620 Little Water Dr Haslet, TX | 4.0 | 2.5 | 2506 | $2,650 | $1.06 | 22d | 1 | 0.44mi |
| 952 Dustwood Dr Haslet, TX | 4.0 | 2.0 | 1838 | $2,470 | $1.34 | 24d | 1 | 0.45mi |
| 15725 Euston TER, Fort Worth, TX 76052 Fort Worth, TX | 4.0 | 2.0 | 1836 | $2,500 | $1.36 | 43d | 1 | 0.46mi |
| 917 Dustwood Dr Haslet, TX | 4.0 | 2.0 | 1996 | $2,395 | $1.20 | 43d | 1 | 0.48mi |
| 917 Dustwood Dr Haslet, TX | 4.0 | 2.0 | 1996 | $2,295 | $1.15 | 7d | 1 | 0.48mi |
| 14044 Esperanza Dr Haslet, TX | 3.0 | 2.0 | 1423 | $2,100 | $1.48 | 17d | 1 | 0.52mi |
| 856 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1586 | $2,350 | $1.48 | 18d | 1 | 0.53mi |
| 1005 Castle Top Dr Haslet, TX | 3.0 | 2.0 | 1516 | $1,850 | $1.22 | 43d | 1 | 0.53mi |
| 900 San Felipe Trl Haslet, TX | 3.0 | 2.0 | 1470 | $1,995 | $1.36 | 3d | 1 | 0.54mi |
| 14048 Firebush Ln Haslet, TX | 4.0 | 2.0 | 1928 | $1,950 | $1.01 | 24d | 1 | 0.54mi |
| 832 Santa Rosa Dr Haslet, TX | 4.0 | 3.0 | 1784 | $2,325 | $1.30 | 43d | 1 | 0.57mi |
| 14144 Rabbit Brush Ln Haslet, TX | 3.0 | 2.0 | 1860 | $2,299 | $1.24 | 11d | 1 | 0.59mi |
| 14144 Rabbit Brush Ln Haslet, TX | 3.0 | 2.0 | 1860 | $2,299 | $1.24 | 2d | 1 | 0.59mi |
| 825 Poncho Ln Haslet, TX | 4.0 | 2.0 | 1768 | $1,100 | $0.62 | 18d | 1 | 0.60mi |
| 14048 Tanglebrush Trl Haslet, TX | 3.0 | 2.0 | 1916 | $1,970 | $1.03 | 5d | 1 | 0.61mi |
| 14048 Tanglebrush Trl Haslet, TX | 3.0 | 2.0 | 1916 | $2,036 | $1.06 | 22d | 1 | 0.61mi |
| 816 Joaquin Way Haslet, TX | 4.0 | 2.0 | 2063 | $2,395 | $1.16 | 7d | 1 | 0.65mi |
| 801 Santa Rosa Dr Haslet, TX | 4.0 | 2.0 | 2192 | $2,139 | $0.98 | 24d | 1 | 0.65mi |
| 745 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1489 | $2,090 | $1.40 | 5d | 1 | 0.67mi |
| 14805 Gilley Ln Haslet, TX | 3.0 | 2.0 | 1874 | $2,400 | $1.28 | 24d | 1 | 0.71mi |
| 14845 Gilley Ln Haslet, TX | 3.0 | 2.0 | 1844 | $2,395 | $1.30 | 43d | 1 | 0.75mi |
| 14933 Tejano St Haslet, TX | 3.0 | 2.0 | 1460 | $2,300 | $1.58 | 20d | 1 | 0.76mi |
| 15016 Reyes Rd Fort Worth, TX | 3.0 | 2.0 | 1461 | $2,099 | $1.44 | 1d | 1 | 0.78mi |
| 604 Poncho Ln Haslet, TX | 3.0 | 2.0 | 1230 | $2,300 | $1.87 | 24d | 1 | 0.78mi |
| 1305 Mountain Peak Dr Haslet, TX | 4.0 | 2.0 | 1920 | $2,125 | $1.11 | 7d | 1 | 0.80mi |
| 1305 Mountain Peak Dr Haslet, TX | 4.0 | 2.0 | 1920 | $2,195 | $1.14 | 20d | 1 | 0.80mi |
| 15021 Red Sands Trl Haslet, TX | 3.0 | 2.0 | 1311 | $2,045 | $1.56 | 43d | 1 | 0.81mi |
| 652 Rosario Ln Haslet, TX | 3.0 | 2.0 | 1576 | $1,795 | $1.14 | 24d | 1 | 0.82mi |
| 15024 Red Sands Trl Haslet, TX | 4.0 | 2.0 | 1725 | $2,200 | $1.28 | 12d | 1 | 0.82mi |
| 14409 Mainstay Way Haslet, TX | 3.0 | 2.0 | 1680 | $2,205 | $1.31 | 11d | 1 | 0.83mi |
| 14800 Mainstay Way Haslet, TX | 4.0 | 2.5 | 2245 | $2,895 | $1.29 | 7d | 1 | 0.84mi |
| 652 Ridgeback Trl Haslet, TX | 4.0 | 2.0 | 1841 | $2,350 | $1.28 | 24d | 1 | 0.89mi |
| 625 Saguaro Dr Haslet, TX | 3.0 | 2.0 | 1521 | $2,120 | $1.39 | 43d | 1 | 0.89mi |
HOA detail
- Monthly dues
- $40 · $480/yr
- Likely covers
- pool
Listing history 21 events
-
2026-05-10status Pending 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2026-05-05historical Active Option Contract 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2026-05-01status Active 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2026-04-24status Pending 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2026-04-14historical Active Option Contract 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2026-04-07$275,000 Active 1351-char remark
Show marketing remark (1351 chars)
Back on Market - Buyer Financing fell through - no fault of seller! Located in the Sendera Ranch community and zoned to Northwest ISD, this move-in ready 4-bedroom, 2-bath home offers the perfect balance of comfort, style, and functionality. The thoughtfully designed floor plan creates both space and privacy, making it ideal for everyday living. Inside, you’ll find a bright, welcoming interior with updated fixtures and a beautifully refreshed kitchen that truly stands out. Featuring butcher block countertops, a farmhouse sink, and a full suite of stainless steel appliances—including a smart oven with air fry capabilities—this kitchen is both stylish and functional, perfect for everything from weeknight dinners to entertaining guests. The spacious living area flows easily for gathering and hosting, while the secondary bedrooms offer plenty of room to spread out. The primary suite serves as a relaxing retreat with a large walk-in closet and private en-suite bath. Step outside to a large backyard with plenty of space to enjoy, complete with a patio that’s perfect for relaxing, entertaining, or unwinding after a long day. Sendera Ranch offers an incredible lifestyle with multiple community pools, basketball courts, fishing ponds, and miles of walking and biking trails. This is one you don’t want to miss!
-
2025-01-13historical
-
2024-11-06$299,000 Active
-
2020-02-24soldstatus Sold
-
2020-02-24soldstatus
-
2020-01-23status Pending
-
2020-01-17historical Active Option Contract
-
2020-01-12$198,500 Active
-
2017-09-18historical
-
2017-07-26$200,000 Active
-
2015-03-09soldstatus
-
2015-03-06soldstatus Sold
-
2015-02-11status Pending
-
2015-02-05historical Active Option Contract
-
2015-02-03$147,500 Active
-
2014-10-24soldstatus
ⓘ 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
- $5,721 · $477/mo
- Projected year-2 tax
- $5,721 · $477/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 7/10 Severe
- Heat 7/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
- Wind 6/10 Major 22% chance of damaging wind over 30 yrs
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $28,018
- − Mortgage interest
- −$15,404
- − Property taxes
- −$5,721
- − Insurance
- −$1,375
- − Repairs & maintenance
- −$2,241
- − Management
- −$2,241
- − HOA
- −$480
- − Depreciation
- −$8,000
- Taxable loss
- −$7,445
- Est. tax savings @ 24.0%
- +$1,787
- After-tax cash flow
- $-961/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)
- 34,249
- Household income
- $143,555
- Rent vs Own
- Severe rent burden
- 358.0
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
- Predominantly White (66%)
- Race & ethnicity
- White 66% Hispanic / Latino 14% Two or more races 13% Black 11% Asian 4%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 2%
- Common ancestry
- Lithuanian 7% Slovak 4% Romanian 1%
- Foreign-born
- 7% · Canada, Vietnam
- Languages at home
- 88% English-only · Spanish 6% Vietnamese 2% 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
- ▼ -78.77%
- Current HPI
- 235.7417
- Rent YoY
- ▲ 1.08%
- 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
+86.4% since first listed21 events — show timeline
- 2026-05-10 Pending — NTREIS
- 2026-05-05 Contingent — NTREIS
- 2026-05-01 Relisted — NTREIS
- 2026-04-24 Pending — NTREIS
- 2026-04-14 Contingent — NTREIS
- 2026-04-07 Listed $275,000 NTREIS
- 2025-01-13 Listing Removed — NTREIS
- 2024-11-06 Listed $299,000 NTREIS
- 2020-02-24 Sold (Public Records) — Public Records
- 2020-02-24 Sold (MLS) — NTREIS
- 2020-01-23 Pending — NTREIS
- 2020-01-17 Contingent — NTREIS
- 2020-01-12 Listed $198,500 NTREIS
- 2017-09-18 Listing Removed — NTREIS
- 2017-07-26 Listed $200,000 NTREIS
- 2015-03-09 Sold (Public Records) — Public Records
- 2015-03-06 Sold (MLS) — NTREIS
- 2015-02-11 Pending — NTREIS
- 2015-02-05 Contingent — NTREIS
- 2015-02-03 Listed $147,500 NTREIS
- 2014-10-24 Sold (Public Records) — Public Records
Property tax history
+3.6%/yrLatest (2025): $5,721 · -5.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…