CashFlowRE
Sign in Sign up
1805 Goose Pond Rd
D+ Composite 48.64
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 +12.6/15.0
  • Cash flow +12.4/30.0
  • 1% rule +5.3/10.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • DSCR +3.7/10.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$227,000

1805 Goose Pond Rd · Forney, TX 75126
3 bd · 2.0 ba · 1,500 sqft · SingleFamily public records · 173 Days on market
Built 2024 Good condition 4,704 sqft lot $151/sqft · 11% below area Est $256k · 11% under ↓ 6% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Budget & Energy efficient, ALL APPLIANCES INCLUDED (Blinds, Washer, Dryer, Refrigerator), Move right in! Savings w. Water around $30 & Electric under $100 a month, NO MUD-NO PID! Handicap Accessible throughout. This energy efficient Brand New Home offers spacious open floor plan offering distance but togetherness at once. Primary is away from all rooms offering ensuite wide turn bathroom & Large turn changing closet. The two secondary bedrooms have large closets & are located on the front side of the home with the close door laundry room near the from 2 car garage. Community Swimming pool, miles of walking trails, a community center and onsite park. Luxury Vinyl flooring, Quartz countertops throughout, Designer-Shaker-style cabinetry, Wood Privacy Fence in maintainable yard, Sprinkler system, Water-saving elongated toilets, LED recessed lighting, R insulation in exterior walls, PEX plumbing system, R-38 insulation at attic, Dual-glazed windows w.high-performance low-E glass, Programmable thermostats. Ranked by Homes as the #2 best suburb in the US to move to in 2021, small-town feel w. excellent schools, close to major employers, wide variety of restaurants, shopping. COMING SOON: Target, Home Depot, H-E-B, Texas Health Resources plans to build a new hospital, Ross, Burlington, Rack Room Shoes and Five Below, Dick’s Sporting Goods, Evo Entertainment! Nearby highways US-80, I-20 offers convenient access to the Dallas Metroplex.HOME IN HOA

Key facts

  • Handicap accessible
  • Energy efficient
  • 4,704 sq ft lot

Tags

HANDICAP ACCESSIBLEENERGY EFFICIENTSPACIOUS OPEN FLOOR PLANENSUITE WIDE TURN BATHROOMLARGE TURN CHANGING CLOSETCOMMUNITY SWIMMING POOL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $227k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-37 ($-446/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (2.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $227k).
  • Recommended offer: $200k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.1% vs local median 4.1% in Forney — 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 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); 2200 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $7k 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 173 days — a 12% lower offer ($200k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $17k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
Recommended offer $199,760 (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 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.03%
Cap rate
6.10%
Cash-on-cash
-0.70%
DSCR
0.97
GRM
8.1

CMA / ARV

ARV (median comp)
$256,256
List price
$227,000
Delta
-11.42%
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
1705 Guswood Rd 0.06mi 3/2.0 1,537 (+2%) 2mo $299,960 $195 92
1413 Grove Pond Rd 0.08mi 3/2.0 1,461 (-3%) 3mo $217,399 $149 89
1904 Flaxen Dr 0.09mi 3/2.0 1,451 (-3%) 2mo $220,999 $152 89
1415 Grove Pond Rd 0.08mi 3/2.0 1,451 (-3%) 3mo $215,499 $149 88
2244 Walden Pond Blvd 0.12mi 3/2.0 1,537 (+2%) 5mo $289,960 $189 86
1919 Flaxen Dr 0.03mi 3/2.0 1,656 (+10%) 1mo $243,999 $147 80
2218 Walden Pond Blvd 0.13mi 3/2.0 1,604 (+7%) 6mo $260,824 $163 77
2208 Heaton St 0.42mi 3/2.0 1,449 (-3%) 3mo $245,000 $169 72
1703 Sandy Pond 0.39mi 3/2.0 1,574 (+5%) 2mo $280,090 $178 72
2078 Rosebury Ln 0.70mi 3/2.0 1,643 (+10%) 1mo $250,000 $152 51
1410 Fairfield Dr 0.54mi 3/2.0 1,695 (+13%) 4mo $260,000 $153 50
1702 Gleasondale Rd 0.67mi 4/2.0 (+1) 1,720 (+15%) 6mo $247,924 $144 34

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
-19.5%
Equity multiple
0.33×
Total profit
$-42,570
Equity at exit
$33,846
10-year hold
IRR
-16.5%
Equity multiple
0.16×
Total profit
$-53,686
Equity at exit
$19,627

Cash invested: $63,560 (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.

ZIP-level market 75126

Rents YoY
1.4%
Active inventory
2200
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,327 high interval (Pro) →
Mortgage (P&I)
$1,190
Tax from tax record
$590 /mo · $7,085/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$489
Net cashflow
$-37

Break-even live

Break-even rent $2,374
Max offer price $220,434
Occupancy floor 97%

Sensitivity live

Price -10% $91 -5% $27 +0% $-37 +5% $-101 +10% $-166
Rent -10% $-221 -5% $-129 +0% $-37 +5% $55 +10% $147
Rate -1.0pp $77 -0.5pp $21 base $-37 +0.5pp $-96 +1.0pp $-156

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
$56,750
Closing costs
$6,810
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1412 Grove Pond Rd Forney, TX 4.0 2.0 1708 $2,500 $1.46 20d 1 0.13mi
534 Tuscany Dr Forney, TX 4.0 2.0 2069 $2,500 $1.21 45d 1 0.23mi
525 Ardsley Ln Forney, TX 4.0 2.0 1775 $2,395 $1.35 0d 1 0.31mi
1108 Redcoat Dr , TX 3.0 2.0 1800 $2,250 $1.25 6d 1 0.32mi
2207 Heaton Forney, TX 3.0 2.0 1423 $2,100 $1.48 45d 1 0.38mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,395 $1.12 9d 1 0.40mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,395 $1.12 18d 1 0.40mi
1450 Whaley Dr Forney, TX 1.0–2.0 1.0–2.0 922 $2,532 $2.75 0d 20 0.44mi
2225 Heaton Forney, TX 3.0 2.0 1909 $2,150 $1.13 45d 1 0.46mi
2217 Perrymead Dr Forney, TX 3.0 2.0 1423 $2,360 $1.66 6d 1 0.46mi
2127 Pecan Ridge Dr Forney, TX 3.0 2.0 2113 $2,100 $0.99 45d 1 0.53mi
1012 Barkers Pond Ave Forney, TX 4.0 2.0 1710 $2,295 $1.34 4d 1 0.55mi
1105 N Gateway Blvd Forney, TX 1.0–3.0 1.0–2.0 987 $1,842 $1.87 0d 30 0.58mi
2016 Croftbank St Forney, TX 3.0 2.5 1920 $2,600 $1.35 0d 1 0.60mi
1100 N Gateway Blvd Forney, TX 1.0–2.0 1.0–2.0 892 $1,819 $2.04 0d 29 0.68mi
2023 Avondown Rd Forney, TX 3.0 2.0 1640 $2,191 $1.34 0d 1 0.72mi
1205 Gateway Blvd Forney, TX 2.0 1.0–2.0 957 $2,437 $2.55 45d 1 0.74mi
1200 N Gateway Blvd Forney, TX 2.0 1.0–2.0 848 $1,658 $1.96 0d 30 0.74mi
1750 Gleasondale Pl Forney, TX 3.0 2.0 1633 $2,200 $1.35 45d 1 0.75mi
2105 Cardinal Dr Forney, TX 4.0 2.0 1763 $2,200 $1.25 23d 1 0.76mi
1759 Gleasondale Pl Forney, TX 3.0 2.0 1726 $2,050 $1.19 26d 1 0.76mi
2201 Woodberry Dr Forney, TX 3.0 2.0 1839 $2,050 $1.11 45d 1 0.77mi
1430 Everett Gardens Way Forney, TX 3.0 2.0 1465 $1,950 $1.33 14d 1 0.77mi
236 Pennridge Dr Forney, TX 3.0 2.0 1871 $2,295 $1.23 26d 1 0.82mi
1462 Everett Gardens Way Forney, TX 4.0 2.0 1858 $2,195 $1.18 3d 1 0.84mi
1462 Everett Gardens Way Forney, TX 4.0 2.0 1858 $2,195 $1.18 26d 1 0.84mi
108 Antler Trl Forney, TX 4.0 2.0 2250 $2,449 $1.09 26d 1 0.86mi
236 Archer Way Forney, TX 3.0 2.0 2016 $2,300 $1.14 20d 1 0.87mi
120 Garner Ct Forney, TX 3.0 2.0 2214 $2,500 $1.13 45d 1 0.89mi
10900 Reeder Ln Forney, TX 3.0 1.5 1186 $3,200 $2.70 23d 1 0.93mi
1405 N Gateway Blvd Forney, TX 1.0–3.0 1.0–2.0 936 $3,920 $4.19 0d 1 0.93mi
2121 Juniper Dr Forney, TX 4.0 2.0 1935 $2,249 $1.16 4d 1 0.96mi
2421 Eldor Way Forney, TX 4.0 2.0 1680 $2,195 $1.31 26d 1 0.98mi
213 Long Prairie Dr Forney, TX 4.0 2.5 1964 $2,025 $1.03 18d 1 0.99mi
1448 Kingswell Ln Forney, TX 4.0 3.0 2208 $2,950 $1.34 26d 1 1.01mi
1017 Somerset Cir Forney, TX 3.0 2.0 2185 $2,375 $1.09 9d 1 1.03mi
2106 Bluebell Forney, TX 3.0 2.0 1541 $1,950 $1.27 7d 1 1.04mi
2029 Cone Flower Dr Forney, TX 3.0 2.0 1604 $1,816 $1.13 9d 1 1.07mi
1806 Balfour Bnd Forney, TX 3.0 2.0 1981 $2,600 $1.31 26d 1 1.10mi
2027 Fair Crest Trl Forney, TX 4.0 2.0 2108 $1,975 $0.94 45d 1 1.12mi

Listing history 7 events

  1. 2026-05-31
    days on market $227,000 Active 173 DOM
  2. 2026-04-27
    price $242,200 1483-char remark
    Show marketing remark (1483 chars)

    Budget & Energy efficient, ALL APPLIANCES INCLUDED (Blinds, Washer, Dryer, Refrigerator), Move right in! Savings w. Water around $30 & Electric under $100 a month, NO MUD-NO PID! Handicap Accessible throughout. This energy efficient Brand New Home offers spacious open floor plan offering distance but togetherness at once. Primary is away from all rooms offering ensuite wide turn bathroom & Large turn changing closet. The two secondary bedrooms have large closets & are located on the front side of the home with the close door laundry room near the from 2 car garage. Community Swimming pool, miles of walking trails, a community center and onsite park. Luxury Vinyl flooring, Quartz countertops throughout, Designer-Shaker-style cabinetry, Wood Privacy Fence in maintainable yard, Sprinkler system, Water-saving elongated toilets, LED recessed lighting, R insulation in exterior walls, PEX plumbing system, R-38 insulation at attic, Dual-glazed windows w.high-performance low-E glass, Programmable thermostats. Ranked by Homes as the #2 best suburb in the US to move to in 2021, small-town feel w. excellent schools, close to major employers, wide variety of restaurants, shopping. COMING SOON: Target, Home Depot, H-E-B, Texas Health Resources plans to build a new hospital, Ross, Burlington, Rack Room Shoes and Five Below, Dick’s Sporting Goods, Evo Entertainment! Nearby highways US-80, I-20 offers convenient access to the Dallas Metroplex.HOME IN HOA

  3. 2026-04-04
    price $242,300 1483-char remark
    Show marketing remark (1483 chars)

    Budget & Energy efficient, ALL APPLIANCES INCLUDED (Blinds, Washer, Dryer, Refrigerator), Move right in! Savings w. Water around $30 & Electric under $100 a month, NO MUD-NO PID! Handicap Accessible throughout. This energy efficient Brand New Home offers spacious open floor plan offering distance but togetherness at once. Primary is away from all rooms offering ensuite wide turn bathroom & Large turn changing closet. The two secondary bedrooms have large closets & are located on the front side of the home with the close door laundry room near the from 2 car garage. Community Swimming pool, miles of walking trails, a community center and onsite park. Luxury Vinyl flooring, Quartz countertops throughout, Designer-Shaker-style cabinetry, Wood Privacy Fence in maintainable yard, Sprinkler system, Water-saving elongated toilets, LED recessed lighting, R insulation in exterior walls, PEX plumbing system, R-38 insulation at attic, Dual-glazed windows w.high-performance low-E glass, Programmable thermostats. Ranked by Homes as the #2 best suburb in the US to move to in 2021, small-town feel w. excellent schools, close to major employers, wide variety of restaurants, shopping. COMING SOON: Target, Home Depot, H-E-B, Texas Health Resources plans to build a new hospital, Ross, Burlington, Rack Room Shoes and Five Below, Dick’s Sporting Goods, Evo Entertainment! Nearby highways US-80, I-20 offers convenient access to the Dallas Metroplex.HOME IN HOA

  4. 2025-12-09
    listed $244,300 Active 1483-char remark
    Show marketing remark (1483 chars)

    Budget & Energy efficient, ALL APPLIANCES INCLUDED (Blinds, Washer, Dryer, Refrigerator), Move right in! Savings w. Water around $30 & Electric under $100 a month, NO MUD-NO PID! Handicap Accessible throughout. This energy efficient Brand New Home offers spacious open floor plan offering distance but togetherness at once. Primary is away from all rooms offering ensuite wide turn bathroom & Large turn changing closet. The two secondary bedrooms have large closets & are located on the front side of the home with the close door laundry room near the from 2 car garage. Community Swimming pool, miles of walking trails, a community center and onsite park. Luxury Vinyl flooring, Quartz countertops throughout, Designer-Shaker-style cabinetry, Wood Privacy Fence in maintainable yard, Sprinkler system, Water-saving elongated toilets, LED recessed lighting, R insulation in exterior walls, PEX plumbing system, R-38 insulation at attic, Dual-glazed windows w.high-performance low-E glass, Programmable thermostats. Ranked by Homes as the #2 best suburb in the US to move to in 2021, small-town feel w. excellent schools, close to major employers, wide variety of restaurants, shopping. COMING SOON: Target, Home Depot, H-E-B, Texas Health Resources plans to build a new hospital, Ross, Burlington, Rack Room Shoes and Five Below, Dick’s Sporting Goods, Evo Entertainment! Nearby highways US-80, I-20 offers convenient access to the Dallas Metroplex.HOME IN HOA

  5. 2025-01-31
    soldstatus Closed 616-char remark
    Show marketing remark (616 chars)

    LENNAR Walden Pond West - Idlewood Floorplan - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests. THIS IS COMPLETE JANUARY 2025! Prices, dimensions and features may vary and are subject to change. Photos are for illustrative purposes only.

  6. 2024-12-22
    status Pending 616-char remark
    Show marketing remark (616 chars)

    LENNAR Walden Pond West - Idlewood Floorplan - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests. THIS IS COMPLETE JANUARY 2025! Prices, dimensions and features may vary and are subject to change. Photos are for illustrative purposes only.

  7. 2024-12-10
    listed $256,999 Active 616-char remark
    Show marketing remark (616 chars)

    LENNAR Walden Pond West - Idlewood Floorplan - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests. THIS IS COMPLETE JANUARY 2025! Prices, dimensions and features may vary and are subject to change. Photos are for illustrative purposes only.

ⓘ 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
$7,085 · $590/mo
Projected year-2 tax
$7,085 · $590/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,923
− Mortgage interest
−$12,716
− Property taxes
−$7,085
− Insurance
−$1,135
− Repairs & maintenance
−$2,234
− Management
−$2,234
− Depreciation
−$6,604
Taxable loss
−$4,084
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$980
After-tax cash flow
$534/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

This single-family home is in good condition with minimal repairs needed. It offers a good investment opportunity with potential for cosmetic upgrades to enhance 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 bathrooms and kitchen — Improves aesthetics and adds value
  • Both New window treatments — Enhances curb appeal and interior aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in bathrooms and kitchen — Improves aesthetics and adds value
  • Both New window treatments — Enhances curb appeal and interior aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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 · 122,338 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
1306.0

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

Price history

-5.8% since first listed
6 events — show timeline
  • 2026-04-27 Price Changed $242,200 NTREIS
  • 2026-04-04 Price Changed $242,300 NTREIS
  • 2025-12-09 Listed $244,300 NTREIS
  • 2025-01-31 Sold (MLS) NTREIS
  • 2024-12-22 Pending NTREIS
  • 2024-12-10 Listed $256,999 NTREIS

Property tax history

+973.6%/yr

Latest (2025): $7,085 · +973.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…