917 E Pulaski St · 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 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +26.4/30.0
- ARV discount +15.0/15.0
- DSCR +9.0/10.0
- 1% rule +7.0/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.0/10.0
- Appreciation +0.0/10.0
$133,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
Key facts
- Downtown fort worth
- Medical district
- Tcu campus
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $133k.
Deal economics
- At list price, monthly cash flow is $348 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $133k).
- Recommended offer: $117k (12.0% below list) — sets the bar for market timing.
- Cap rate 9.4% 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.
- Fort Worth ISD (urban): math 18% / reading 28% proficiency, ranked #742 of 826 in TX (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents flat; 172 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
- This rent runs 31% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $920 of loan paydown is wiped out by about $4k 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 365 days — a 12% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $20k; list at $133k implies a 567% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 365 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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?
- 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
- 1.20% ✓
- Cap rate
- 9.43%
- Cash-on-cash
- 11.21%
- DSCR
- 1.50
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $188,433
- List price
- $133,000
- Delta
- -29.42%
- 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 |
|---|---|---|---|---|---|---|---|
| 1320 Missouri Ave | 0.31mi | 2/1.0 | 984 (-2%) | 10mo | $145,000 | $147 | 74 |
| 1315 Stewart St | 0.27mi | 3/1.5 (+1) | 1,065 (+6%) | 1mo | $190,000 | $178 | 70 |
| 1415 E Terrell Ave | 0.58mi | 2/2.0 | 1,008 (0%) | 2mo | $170,000 | $169 | 67 |
| 1132 E Hattie St | 0.40mi | 2/2.0 | 1,004 (-0%) | 12mo | $145,000 | $144 | 67 |
| 943 E Richmond Ave | 0.69mi | 2/1.0 | 1,046 (+4%) | 2mo | $175,000 | $167 | 60 |
| 900 Bessie St | 0.43mi | 3/1.0 (+1) | 1,064 (+6%) | 12mo | $165,000 | $155 | 55 |
| 932 E Richmond Ave | 0.72mi | 2/1.0 | 992 (-2%) | 10mo | $160,000 | $161 | 55 |
| 1106 E Terrell Ave | 0.27mi | 2/2.0 | 1,141 (+13%) | 8mo | $168,000 | $147 | 55 |
| 1038 E Maddox Ave | 0.52mi | 2/1.0 | 1,090 (+8%) | 13mo | $135,000 | $124 | 52 |
| 959 E Broadway Ave | 0.55mi | 3/2.0 (+1) | 1,104 (+10%) | 1mo | $205,000 | $186 | 49 |
| 1019 E Richmond Ave | 0.71mi | 3/2.0 (+1) | 1,016 (+1%) | 12mo | $199,950 | $197 | 47 |
| 1125 E Tucker St | 0.48mi | 3/2.0 (+1) | 1,123 (+11%) | 8mo | $200,000 | $178 | 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 · 0.05% rent growth · sell at horizon
- IRR
- -2.9%
- Equity multiple
- 0.89×
- Total profit
- $-3,971
- Equity at exit
- $19,831
- IRR
- 3.2%
- Equity multiple
- 1.20×
- Total profit
- $7,378
- Equity at exit
- $11,499
Cash invested: $37,240 (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 76104
- Home prices YoY
- -11.6%
- Rents YoY
- 0.1%
- Active inventory
- 172
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $1,593 high interval (Pro) →
- Mortgage (P&I)
- −$697
- Tax from tax record
- −$158 /mo · $1,895/yr
- Insurance
- −$55
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$335
- Net cashflow
- $348
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
- $33,250
- Closing costs
- $3,990
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1017 E Humbolt St Fort Worth, TX | 2.0 | 2.0 | 1400 | $1,550 | $1.11 | 44d | 1 | 0.19mi |
| 940 E Hattie St Unit 202 Fort Worth, TX | 2.0 | 1.0 | 825 | $900 | $1.09 | 44d | 1 | 0.28mi |
| 1016 Bryan Ave Unit 102 Fort Worth, TX | 2.0 | 2.5 | 1400 | $2,500 | $1.79 | 24d | 1 | 0.43mi |
| 901 Bessie St Fort Worth, TX | 2.0 | 1.0 | 710 | $1,149 | $1.62 | 22d | 2 | 0.44mi |
| 1228 E Leuda St Fort Worth, TX | 3.0 | 2.0 | 1388 | $2,100 | $1.51 | 44d | 1 | 0.45mi |
| 1310 Crawford St Fort Worth, TX | 2.0 | 2.0 | 938 | $1,393 | $1.49 | 6d | 1 | 0.48mi |
| 650 S Main St Unit 510 Fort Worth, TX | 2.0 | 2.0 | 1068 | $1,614 | $1.51 | 14d | 1 | 0.54mi |
| 650 S Main St Unit 707 Fort Worth, TX | 2.0 | 2.0 | 1068 | $1,619 | $1.52 | 15d | 1 | 0.54mi |
| 650 S Main St Fort Worth, TX | 2.0 | 2.0 | 1257 | $1,799 | $1.43 | 14d | 1 | 0.57mi |
| 650 S Main St Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 944 | $1,799 | $1.91 | 3d | 22 | 0.57mi |
| 220 E Broadway Ave Unit 257 Fort Worth, TX | 2.0 | 2.0 | 1082 | $1,944 | $1.80 | 44d | 1 | 0.58mi |
| 220 E Broadway Ave Unit 2121 Fort Worth, TX | 2.0 | 2.0 | 1151 | $1,946 | $1.69 | 3d | 1 | 0.58mi |
| 320 E Broadway Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 861 | $2,089 | $2.42 | 1d | 30 | 0.60mi |
| 220 E Broadway Ave Fort Worth, TX | 2.0 | 2.0 | 1228 | $2,134 | $1.74 | 24d | 1 | 0.64mi |
| 1015 S Jennings Ave Unit 3121 Fort Worth, TX | 3.0 | 2.0 | 1238 | $1,656 | $1.34 | 20d | 1 | 0.65mi |
| 1015 S Jennings Ave Unit 1048 Fort Worth, TX | 3.0 | 2.0 | 1238 | $1,699 | $1.37 | 44d | 1 | 0.65mi |
| 1015 S Jennings Ave Unit 1072 Fort Worth, TX | 2.0 | 2.0 | 986 | $1,269 | $1.29 | 13d | 1 | 0.65mi |
| 1015 S Jennings Ave Unit 2121 Fort Worth, TX | 2.0 | 2.0 | 986 | $996 | $1.01 | 3d | 1 | 0.65mi |
| 1015 S Jennings Ave Unit 612 Fort Worth, TX | 3.0 | 2.0 | 1238 | $1,656 | $1.34 | 3d | 1 | 0.65mi |
| 1521 E Cannon St Fort Worth, TX | 2.0 | 2.0 | 1140 | $1,600 | $1.40 | 44d | 1 | 0.65mi |
| 654 Saint Louis Ave Unit 204 Fort Worth, TX | 1.0 | 1.0 | 800 | $1,300 | $1.62 | 24d | 1 | 0.66mi |
| 612 Luxton St Unit 202 Fort Worth, TX | 2.0 | 1.0 | 900 | $1,095 | $1.22 | 44d | 1 | 0.66mi |
| 1601 E Leuda St Fort Worth, TX | 3.0 | 2.0 | 1197 | $1,750 | $1.46 | 44d | 1 | 0.68mi |
| 315 W Magnolia Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 827 | $2,118 | $2.56 | 2d | 40 | 0.68mi |
| 1125 S Jennings Ave Ste 203 Fort Worth, TX | 1.0 | 1.0 | 975 | $1,395 | $1.43 | 44d | 1 | 0.69mi |
| 1125 S Jennings Ave Unit 201 Fort Worth, TX | 1.0 | 1.0 | 975 | $1,520 | $1.56 | 44d | 1 | 0.69mi |
| 1324 May St Fort Worth, TX | 1.0 | 1.0 | 817 | $1,250 | $1.53 | 22d | 1 | 0.72mi |
| 501 W Rosedale St Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 795 | $1,990 | $2.50 | 3d | 19 | 0.72mi |
| 218 W Broadway Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 848 | $2,583 | $3.04 | 2d | 19 | 0.75mi |
| 200 W Daggett Ave Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 944 | $2,146 | $2.27 | 2d | 12 | 0.79mi |
| 703 W Magnolia Ave Unit 201 Fort Worth, TX | 1.0 | 1.0 | 1098 | $2,150 | $1.96 | 44d | 1 | 0.84mi |
| 400 S Jennings St Unit 415 Fort Worth, TX | 1.0 | 1.0 | 727 | $1,200 | $1.65 | 3d | 1 | 0.86mi |
| 400 S Jennings St Unit 457 Fort Worth, TX | 2.0 | 2.0 | 1084 | $1,521 | $1.40 | 3d | 1 | 0.86mi |
| 400 S Jennings St Unit 421 Fort Worth, TX | 1.0 | 1.0 | 735 | $1,321 | $1.80 | 14d | 1 | 0.86mi |
| 1016 E Arlington Ave Unit C Fort Worth, TX | 2.0 | 1.0 | 918 | $995 | $1.08 | 17d | 1 | 0.87mi |
| 401 Hemphill St Unit 416 Fort Worth, TX | 1.0 | 1.0 | 711 | $1,375 | $1.93 | 15d | 1 | 0.88mi |
| 401 Hemphill St Unit 416 Fort Worth, TX | 1.0 | 1.0 | 716 | $1,492 | $2.08 | 3d | 1 | 0.88mi |
| 401 Hemphill St Unit 422 Fort Worth, TX | 1.0 | 1.0 | 711 | $1,370 | $1.93 | 44d | 1 | 0.88mi |
| 401 Hemphill St Apt 412 Fort Worth, TX | 1.0 | 1.0 | 711 | $1,370 | $1.93 | 14d | 1 | 0.88mi |
| 401 Hemphill St Unit 438 Fort Worth, TX | 2.0 | 2.0 | 1085 | $1,997 | $1.84 | 3d | 1 | 0.88mi |
Listing history 12 events
-
2026-05-31days on market $133,000 Active 365 DOM
-
2025-11-06price $133,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-09-13price $134,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-08-25price $138,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-08-02price $140,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-07-22price $145,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-07-11price $148,000 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2025-05-31$150,000 Active 1245-char remark
Show marketing remark (1245 chars)
Prime Investment Opportunity! Fully gutted and ready for transformation. This property is located in Fort Worth’s historic Southside District, just steps from the Evans & Rosedale redevelopment zone, where millions in incentives have been approved for new condos, shops, and restaurants. Ideally situated across from the Medical District and just minutes from downtown, TCU, and Texas Wesleyan, this location offers unbeatable convenience and potential. Whether planning a custom residence or an income-producing property, this is your chance to bring your vision to life. Notes: This property is zoned NST-4R(residential with four units allowed)(walkable and mixed-use density)(Airbnb zoning district), and is part of a historic overlay district. Buyers are encouraged to verify all guidelines and restrictions with the city of Fort Worth. The owner will include architectural design plans that feature a loft addition at the rear of the property, adding a spacious bedroom and a full bathroom to the layout. Home is being sold as-is. Bring your ideas and take advantage of this rare chance to seize this property in one of Fort Worth’s most evolving neighborhoods! See Transaction deck for redevelopment plan links
-
2022-11-08soldstatus
-
2015-08-06soldstatus
-
1994-06-16soldstatus $19,950
-
1993-06-01soldstatus
ⓘ 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
- $1,895 · $158/mo
- Projected year-2 tax
- $2,434 · $203/mo
- Expected delta
- +$538/yr (+$45/mo · 28.4%)
ⓘ 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 1/10 Low
- Heat 8/10 Severe 7 d/yr ≥109°F today · 24 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $19,119
- − Mortgage interest
- −$7,450
- − Property taxes
- −$1,895
- − Insurance
- −$665
- − Repairs & maintenance
- −$1,530
- − Management
- −$1,530
- − Depreciation
- −$3,869
- Taxable income
- $2,181
- Est. tax owed @ 24.0%
- −$523
- After-tax cash flow
- $3,651/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
- Fort Worth ISD
- NCES district ID
- 4819700
- Math proficiency
- 18% ▼ -16.00%
- Reading proficiency
- 28% ▼ -6.00%
- Median HH income
- $42,109
- Composite
- 19.61/100
- National rank
- #8753
- State rank
- #742 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)
- 20,443
- Household income
- $61,658
- Rent vs Own
- Severe rent burden
- 1060.0
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
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- Hispanic / Latino 45% Black 28% White 21% Two or more races 17% Asian 2%
- Hispanic origin (detail)
- Mexican 41% Cuban 1%
- Common ancestry
- Lithuanian 1% Italian 1% Arab 1%
- Foreign-born
- 21% · Canada, Vietnam, Philippines
- Languages at home
- 58% English-only · Spanish 37% Arabic 1% 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
- ▼ -36.10%
- Current HPI
- 276.383
- Rent YoY
- ▬ 0.05%
- 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
+566.7% since first listed11 events — show timeline
- 2025-11-06 Price Changed $133,000 NTREIS
- 2025-09-13 Price Changed $134,000 NTREIS
- 2025-08-25 Price Changed $138,000 NTREIS
- 2025-08-02 Price Changed $140,000 NTREIS
- 2025-07-22 Price Changed $145,000 NTREIS
- 2025-07-11 Price Changed $148,000 NTREIS
- 2025-05-31 Listed $150,000 NTREIS
- 2022-11-08 Sold (Public Records) — Public Records
- 2015-08-06 Sold (Public Records) — Public Records
- 1994-06-16 Sold (Public Records) $19,950 Public Records
- 1993-06-01 Sold (Public Records) — Public Records
Property tax history
+7.7%/yrLatest (2025): $1,895 · -2.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…