🏷️ Likely Rental
8612 Cottage Creek Dr #13 · Fort Worth, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +15.0/15.0
- Cash flow +8.2/30.0
- 1% rule +5.3/10.0
- Livability +4.0/5.0
- Condition / age +4.0/5.0
- Schools +2.9/10.0
- Rent growth +2.8/5.0
- DSCR +2.2/10.0
- Appreciation +0.0/10.0
$200,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Income-producing investment opportunity in Fort Worth generating $2,990 per month in rental income. This tenant-occupied property offers immediate cash flow and is ideal for investors seeking a strong addition to their portfolio. The home features a functional floor plan with multiple bedrooms and bathrooms, open living areas, and a spacious kitchen. The layout provides comfortable living space and flexibility for a variety of future plans. Located with convenient access to major roadways, shopping, dining, and everyday amenities, this property is well-positioned in a growing area of Fort Worth. Opportunity exists for future value enhancement over time.
Key facts
- Spacious kitchen
- Convenient access
- 8.61 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $200k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-187 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $167k (16.5% below list).
- Meets the 1% rule at list price ($2k rent vs $200k).
- Recommended offer: $167k (16.5% below list) — sets the bar for cash-flow.
- Cap rate 5.2% vs local median 4.0% 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: crime F.
- Crowley ISD (urban): math 23% / reading 32% proficiency, ranked #643 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: J A Hargrave El (math 32% / reading 42%, grade F, #1,769 of 4,322 statewide, top 44%, 420 students, 82% FRL); Mary Harris El (math 27% / reading 22%, grade F, #3,052 of 4,322 statewide, top 74%, 389 students, 87% FRL); North Crowley H S (math 20% / reading 35%, grade F, #1,183 of 1,632 statewide, top 73%, 2,920 students, 71% FRL) — zoned schools average 80% FRL vs 52% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+1.1%/yr); 582 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 107d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k 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 174 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 2.6% of price.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate 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?
- It's been on market 174 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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.
- 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
- 1.03% ✓
- Cap rate
- 5.17%
- Cash-on-cash
- -4.01%
- DSCR
- 0.82
- GRM
- 8.1
CMA / ARV
- ARV (median comp)
- $252,069
- List price
- $200,000
- Delta
- -20.66%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3986 Sarasota Springs Dr | 0.39mi | 3/2.0 | 1,170 (0%) | 19mo | $252,000 | $215 | 66 |
| 8723 Cottage Creek Dr #39 | 0.05mi | 3/2.0 | 1,028 (-12%) | 21mo | $220,000 | $214 | 60 |
| 8505 Tallahassee Ln | 0.49mi | 3/2.0 | 1,281 (+10%) | 6mo | $225,000 | $176 | 56 |
| 9220 Abaco Way | 0.56mi | 3/2.0 | 1,285 (+10%) | 3mo | $218,500 | $170 | 55 |
| 3625 Garden Springs Dr | 0.26mi | 3/2.0 | 1,345 (+15%) | 11mo | $225,000 | $167 | 54 |
| 8404 Ohara Ln | 0.61mi | 3/2.0 | 1,089 (-7%) | 10mo | $209,900 | $193 | 52 |
| 3700 Brett Dr | 0.73mi | 2/2.0 (-1) | 1,231 (+5%) | 19mo | $240,000 | $195 | 37 |
| 3745 Fairhaven Dr | 0.68mi | 3/2.0 | 1,343 (+15%) | 9mo | $250,000 | $186 | 36 |
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 · 1.07% rent growth · sell at horizon
- IRR
- -25.8%
- Equity multiple
- 0.14×
- Total profit
- $-47,950
- Equity at exit
- $29,821
- IRR
- -32.9%
- Equity multiple
- -0.27×
- Total profit
- $-71,371
- Equity at exit
- $17,292
Cash invested: $56,000 (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
Active competition Active MLS
- For sale now
- 2 active · 5 under contract
- Months of supply
- 2.4 mo (42%/mo absorbed)
- Median asking
- $202,500 ($160/sqft)
- Median days on market
- 65 d
- This list price
- 50% of active listings are priced below it
- ARV vs active asking
- +34.7% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 76123
- Home prices YoY
- -17.9%
- Rents YoY
- 1.1%
- Active inventory
- 582
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $2,057 high interval (Pro) →
- Mortgage (P&I)
- −$1,049
- Tax from tax record
- −$430 /mo · $5,163/yr
- Insurance
- −$83
- HOA
- −$250
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$432
- Net cashflow
- $-187
Break-even live
Sensitivity live
| Price | -10% $-74 | -5% $-130 | +0% $-187 | +5% $-244 | +10% $-300 |
|---|---|---|---|---|---|
| Rent | -10% $-350 | -5% $-268 | +0% $-187 | +5% $-106 | +10% $-25 |
| Rate | -1.0pp $-86 | -0.5pp $-136 | base $-187 | +0.5pp $-239 | +1.0pp $-292 |
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
- $50,000
- Closing costs
- $6,000
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 8732 Texas Risinger Dr Fort Worth, TX | 3.0 | 2.0 | 1028 | $2,199 | $2.14 | 56d | 1 | 0.03mi |
| 8730 Texas Risinger Dr Fort Worth, TX | 3.0 | 2.0 | 1028 | $1,875 | $1.82 | 184d | 1 | 0.03mi |
| 8730 Texas Risinger Dr Fort Worth, TX | 3.0 | 2.0 | 1028 | $1,875 | $1.82 | 138d | 1 | 0.03mi |
| 8738 Texas Risinger Dr Fort Worth, TX | 3.0 | 2.0 | 1028 | $2,299 | $2.24 | 146d | 1 | 0.03mi |
| 3883 Fox Run Dr Fort Worth, TX | 3.0 | 2.0 | 1497 | $3,225 | $2.15 | 10d | 1 | 0.27mi |
| 3625 Garden Springs Dr Fort Worth, TX | 3.0 | 2.0 | 1345 | $1,799 | $1.34 | 10d | 1 | 0.27mi |
| 3612 Garden Springs Dr Fort Worth, TX | 3.0 | 2.0 | 1345 | $1,795 | $1.33 | 100d | 1 | 0.31mi |
| 3916 Golden Horn Ln Fort Worth, TX | 3.0 | 2.0 | 1354 | $1,699 | $1.25 | 49d | 1 | 0.33mi |
| 8528 Gatlinburg Dr Fort Worth, TX | 3.0 | 2.0 | 1120 | $1,695 | $1.51 | 70d | 1 | 0.39mi |
| 8510 Gatlinburg Dr Fort Worth, TX | 3.0 | 2.0 | 1006 | $1,699 | $1.69 | 165d | 1 | 0.42mi |
| 8517 Gatlinburg Dr Fort Worth, TX | 3.0 | 2.0 | 1006 | $2,000 | $1.99 | 10d | 1 | 0.44mi |
| 8507 Gatlinburg Dr Fort Worth, TX | 3.0 | 2.0 | 1006 | $1,700 | $1.69 | 10d | 1 | 0.45mi |
| 3124 Winoak Dr Fort Worth, TX | 3.0 | 2.0 | 1450 | $1,600 | $1.10 | 10d | 1 | 0.45mi |
| 3124 Winoak Dr Fort Worth, TX | 3.0 | 2.0 | 1450 | $1,600 | $1.10 | 90d | 1 | 0.45mi |
| 3469 Cayman Dr Fort Worth, TX | 3.0 | 2.0 | 1368 | $1,749 | $1.28 | 184d | 1 | 0.46mi |
| 3217 Stonewall Ln Fort Worth, TX | 3.0 | 2.0 | 1400 | $2,100 | $1.50 | 1d | 1 | 0.47mi |
| 3217 Stonewall Ln Fort Worth, TX | 3.0 | 2.0 | 1400 | $2,100 | $1.50 | 48d | 1 | 0.47mi |
| 3408 Saint Vincent Rd Fort Worth, TX | 3.0 | 2.0 | 1400 | $2,195 | $1.57 | 184d | 1 | 0.49mi |
| 3124 Stonewall Ln Fort Worth, TX | 3.0 | 2.0 | 1378 | $1,875 | $1.36 | 146d | 1 | 0.55mi |
| 2924 Grand Gulf Rd Fort Worth, TX | 3.0 | 2.0 | 1462 | $2,250 | $1.54 | 10d | 1 | 0.56mi |
| 8505 Delta Way Fort Worth, TX | 3.0 | 2.0 | 1090 | $2,500 | $2.29 | 184d | 1 | 0.58mi |
| 3104 Stonewall Ln Fort Worth, TX | 3.0 | 2.0 | 1112 | $1,725 | $1.55 | 139d | 1 | 0.59mi |
| 3945 German Pointer Way Fort Worth, TX | 3.0 | 2.0 | 1302 | $1,766 | $1.36 | 131d | 1 | 0.60mi |
| 4001 Bonita Springs Dr Fort Worth, TX | 3.0 | 2.0 | 1398 | $2,050 | $1.47 | 51d | 1 | 0.60mi |
| 3924 Bonita Springs Dr Fort Worth, TX | 3.0 | 2.0 | 1398 | $2,050 | $1.47 | 114d | 1 | 0.61mi |
| 3723 Hulen Park Cir Fort Worth, TX | 2.0 | 1.0 | 1005 | $1,600 | $1.59 | 22d | 1 | 0.61mi |
| 3723 Hulen Park Cir Fort Worth, TX | 2.0 | 1.0 | 1005 | $1,600 | $1.59 | 10d | 1 | 0.61mi |
| 8436 Cloverglen Ln Fort Worth, TX | 3.0 | 2.0 | 1166 | $1,825 | $1.57 | 184d | 1 | 0.62mi |
| 4004 Bonita Springs Dr Fort Worth, TX | 3.0 | 2.0 | 1407 | $2,050 | $1.46 | 51d | 1 | 0.63mi |
| 8420 Cloverglen Ln Fort Worth, TX | 3.0 | 2.0 | 1445 | $1,680 | $1.16 | 112d | 1 | 0.63mi |
| 8564 Charleston Ave Fort Worth, TX | 3.0 | 2.5 | 1463 | $1,875 | $1.28 | 165d | 1 | 0.64mi |
| 3448 Heatherbend St Fort Worth, TX | 3.0 | 2.0 | 1376 | $1,920 | $1.40 | 115d | 1 | 0.67mi |
| 3700 Hulen Park Cir Fort Worth, TX | 2.0 | 1.0 | 1003 | $1,350 | $1.35 | 37d | 1 | 0.68mi |
| 3700 Hulen Park Cir Fort Worth, TX | 2.0 | 1.0 | 1003 | $1,350 | $1.35 | 36d | 1 | 0.68mi |
| 7956 Clear Brook Cir Fort Worth, TX | 3.0 | 2.0 | 1417 | $1,756 | $1.24 | 126d | 1 | 0.70mi |
| 3421 Michelle Ridge Dr Fort Worth, TX | 3.0 | 2.0 | 1363 | $1,880 | $1.38 | 70d | 1 | 0.70mi |
| 3816 Ashley Ln Fort Worth, TX | 3.0 | 2.0 | 1464 | $2,060 | $1.41 | 143d | 1 | 0.78mi |
| 9125 Nevis Dr Fort Worth, TX | 3.0 | 2.0 | 1497 | $2,049 | $1.37 | 107d | 1 | 0.81mi |
| 8312 Runner Oak Ln Fort Worth, TX | 3.0 | 2.0 | 1337 | $1,970 | $1.47 | 165d | 1 | 0.84mi |
| 8220 Runner Oak Ln Fort Worth, TX | 3.0 | 2.0 | 1337 | $1,950 | $1.46 | 135d | 1 | 0.89mi |
Property features AI
Finance
- Other
- Property listed for sale (active)Directions: From Chisholm Trail Parkway, exit onto McPherson Blvd and head east. Turn right on Risinger Rd, then left on Cottage Creek Dr. Follow Cottage Creek Dr to 8612 Cottage Creek Drive.
- Financial info
- Acceptable financing: Cash, Conventional, FHA, VA
- HOA & community
- Mandatory associationMonthly association fee of $250Association includes internetHOA managed by Allied Property Management
Exterior
- Parking
- On-street parkingOutside parkingOther parking options
- Utilities
- City waterCity sewerElectricity availableNatural gas availableCable available
- Home design
- Single-family residenceResidential propertyOne storyBuilt in 2023Preowned
- Construction
- Siding constructionComposition roofSlab foundation
- Exterior features
- CurbsSubdivision: Risinger Court CondosWill subdivide (subdivided)
Interior
- Kitchen
- Electric rangeMicrowaveWalk-in pantryWater line to refrigerator
- Bedrooms
- Primary bedroom on main level with walk-in closetTwo additional bedrooms on main level
- Flooring
- CarpetTile
- Bathrooms
- Two full bathrooms
- Heating & cooling
- Central heatingElectric heatingNatural gas heatingCentral air conditioningGas cooling supply available
- Interior features
- Cable TV availableHigh-speed internet availableWalk-in closet(s)One living areaOne dining areaTotal of 9 roomsOne level
- Laundry & utility
- Utility room on main level
Listing history 50 events
-
2026-10-18days on market $200,000 Active 174 DOM
-
2026-10-17days on market $200,000 Active 173 DOM
-
2026-10-16days on market $200,000 Active 172 DOM
-
2026-10-15days on market $200,000 Active 171 DOM
-
2026-10-14days on market $200,000 Active 170 DOM
-
2026-10-13days on market $200,000 Active 169 DOM
-
2026-10-12days on market $200,000 Active 168 DOM
-
2026-10-11days on market $200,000 Active 167 DOM
-
2026-10-10days on market $200,000 Active 166 DOM
-
2026-10-09days on market $200,000 Active 165 DOM
-
2026-10-08days on market $200,000 Active 164 DOM
-
2026-10-07days on market $200,000 Active 163 DOM
-
2026-10-06days on market $200,000 Active 162 DOM
-
2026-10-05days on market $200,000 Active 161 DOM
-
2026-10-04days on market $200,000 Active 160 DOM
-
2026-10-03days on market $200,000 Active 159 DOM
-
2026-10-02days on market $200,000 Active 158 DOM
-
2026-10-01days on market $200,000 Active 157 DOM
-
2026-09-30days on market $200,000 Active 156 DOM
-
2026-09-29days on market $200,000 Active 155 DOM
-
2026-09-28days on market $200,000 Active 154 DOM
-
2026-09-27days on market $200,000 Active 153 DOM
-
2026-09-26days on market $200,000 Active 152 DOM
-
2026-09-25days on market $200,000 Active 151 DOM
-
2026-09-24days on market $200,000 Active 150 DOM
-
2026-09-23days on market $200,000 Active 149 DOM
-
2026-09-22days on market $200,000 Active 148 DOM
-
2026-09-21days on market $200,000 Active 147 DOM
-
2026-09-20days on market $200,000 Active 146 DOM
-
2026-09-19days on market $200,000 Active 145 DOM
-
2026-09-18days on market $200,000 Active 144 DOM
-
2026-09-17days on market $200,000 Active 143 DOM
-
2026-09-16days on market $200,000 Active 142 DOM
-
2026-09-15days on market $200,000 Active 141 DOM
-
2026-09-14days on market $200,000 Active 140 DOM
-
2026-09-13days on market $200,000 Active 139 DOM
-
2026-09-12days on market $200,000 Active 138 DOM
-
2026-09-11days on market $200,000 Active 137 DOM
-
2026-09-05days on market $200,000 Active 131 DOM
-
2026-09-04days on market $200,000 Active 130 DOM
-
2026-09-02days on market $200,000 Active 128 DOM
-
2026-08-31days on market $200,000 Active 126 DOM
-
2026-08-30days on market $200,000 Active 125 DOM
-
2026-08-29days on market $200,000 Active 124 DOM
-
2026-08-28days on market $200,000 Active 123 DOM
-
2026-08-27days on market $200,000 Active 122 DOM
-
2026-08-25days on market $200,000 Active 120 DOM
-
2026-08-24days on market $200,000 Active 119 DOM
-
2026-08-23days on market $200,000 Active 118 DOM
-
2026-08-22days on market $200,000 Active 117 DOM
ⓘ 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
- $5,163 · $430/mo
- Projected year-2 tax
- $5,163 · $430/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 5/10 Major
- Heat 7/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $24,688
- − Mortgage interest
- −$11,203
- − Property taxes
- −$5,163
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,975
- − Management
- −$1,975
- − HOA
- −$3,000
- − Depreciation
- −$5,818
- Taxable loss
- −$5,446
- Est. tax savings @ 24.0%
- +$1,307
- After-tax cash flow
- $-938/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 · 12 photos
This well-maintained, tenant-occupied condo is ready for minor cosmetic upgrades to enhance its curb appeal and interior condition, making it an attractive investment opportunity.
Repairs flagged
- Minor kitchen countertops — Worn appearance suggests minor wear and tear.
- Minor kitchen cabinets — Slight discoloration and wear visible on cabinet fronts.
- Minor exterior siding — Some areas show minor wear and tear, but no major damage visible.
Value-add opportunities
- Both Paint and minor repairs to kitchen and exterior — Fresh paint and minor repairs will enhance curb appeal and interior condition. ↑
- Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants. ↑
- Rental HVAC maintenance — A well-maintained HVAC system ensures comfort and reduces utility costs for tenants. ↑
ⓘ 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
- Crowley ISD
- NCES district ID
- 4815910
- Math proficiency
- 23% ▼ -15.00%
- Reading proficiency
- 32% ▼ -6.00%
- Median HH income
- $59,810
- Composite
- 25.04/100
- National rank
- #7549
- State rank
- #643 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 · 2,380,417 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 42,957
- Household income
- $102,768
- Rent vs Own
- Severe rent burden
- 14% of renters
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
- Highly diverse neighborhood (Simpson 0.73)
- Race & ethnicity
- Black 37% Hispanic / Latino 26% White 24% Two or more races 15% Asian 8%
- Hispanic origin (detail)
- Mexican 22%
- Languages at home
- 75% English-only · Spanish 16% Other Indo-European 3% Vietnamese 2%
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
- ▼ -50.54%
- Current HPI
- 231.1377
- Rent YoY
- ▲ 1.07%
- 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
4 events — show timeline
- 2026-06-18 Relisted — NTREIS
- 2026-06-10 Pending — NTREIS
- 2026-05-28 Contingent — NTREIS
- 2026-04-19 Listed $220,000 NTREIS
Property tax history
+93.7%/yrLatest (2025): $5,163 · -0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…