4301 Valentine 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 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 24.0%
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 C- 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 +16.9/30.0
- ARV discount +15.0/15.0
- DSCR +5.2/10.0
- 1% rule +4.3/10.0
- Livability +4.0/5.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- Schools +2.0/10.0
- Appreciation +0.0/10.0
$219,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
Key facts
- Central location
- Added yard space
- Corner lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $219k.
Deal economics
- At list price, monthly cash flow is $143 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (6.8% below list).
- Recommended offer: $199k (9.0% below list) — sets the bar for market timing.
- Cap rate 7.1% 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 rising (+2.9%/yr); 271 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
- This rent runs 31% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $7k 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 97 days — a 9% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 14y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→23/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 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1952 — 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
- 0.93% ✗
- Cap rate
- 7.08%
- Cash-on-cash
- 2.81%
- DSCR
- 1.12
- GRM
- 8.9
CMA / ARV
- ARV (median comp)
- $315,246
- List price
- $219,000
- Delta
- -30.53%
- 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 |
|---|---|---|---|---|---|---|---|
| 4221 Donnelly Ave | 0.17mi | 3/2.0 | 1,521 (-4%) | 1mo | $295,000 | $194 | 84 |
| 4101 Valentine St | 0.21mi | 4/2.0 (+1) | 1,533 (-4%) | 0mo | $319,000 | $208 | 79 |
| 4116 Locke Ave | 0.41mi | 3/2.0 | 1,641 (+3%) | 3mo | $349,999 | $213 | 73 |
| 4325 Locke Ave | 0.39mi | 2/2.0 (-1) | 1,553 (-2%) | 2mo | $420,000 | $270 | 72 |
| 4328 Lovell Ave | 0.37mi | 2/2.0 (-1) | 1,468 (-8%) | 0mo | $424,999 | $290 | 65 |
| 4101 El Campo Ave | 0.71mi | 2/2.0 (-1) | 1,540 (-3%) | 0mo | $449,000 | $292 | 57 |
| 4608 Birchman Ave | 0.73mi | 3/3.0 | 1,660 (+4%) | 2mo | $610,000 | $367 | 52 |
| 4321 El Campo Ave | 0.70mi | 3/2.0 | 1,417 (-11%) | 1mo | $575,000 | $406 | 48 |
| 3816 Calmont Ave | 0.66mi | 3/2.0 | 1,396 (-12%) | 2mo | $350,000 | $251 | 48 |
| 4516 Calmont Ave | 0.63mi | 3/2.0 | 1,818 (+14%) | 0mo | $550,000 | $303 | 46 |
| 3820 Birchman Ave | 0.70mi | 3/2.0 | 1,810 (+14%) | 3mo | $497,750 | $275 | 41 |
| 4029 El Campo Ave | 0.68mi | 2/2.0 (-1) | 1,388 (-13%) | 2mo | $415,000 | $299 | 40 |
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 · 2.94% rent growth · sell at horizon
- IRR
- -11.9%
- Equity multiple
- 0.57×
- Total profit
- $-26,472
- Equity at exit
- $32,654
- IRR
- -2.9%
- Equity multiple
- 0.81×
- Total profit
- $-11,778
- Equity at exit
- $18,935
Cash invested: $61,320 (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 76107
- Rents YoY
- 2.9%
- Active inventory
- 271
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $2,042 high interval (Pro) →
- Mortgage (P&I)
- −$1,148
- Tax from tax record
- −$230 /mo · $2,758/yr
- Insurance
- −$91
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$429
- Net cashflow
- $143
Break-even live
Sensitivity live
| Price | -10% $267 | -5% $205 | +0% $143 | +5% $81 | +10% $19 |
|---|---|---|---|---|---|
| Rent | -10% $-18 | -5% $63 | +0% $143 | +5% $224 | +10% $305 |
| Rate | -1.0pp $254 | -0.5pp $199 | base $143 | +0.5pp $87 | +1.0pp $29 |
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
- $54,750
- Closing costs
- $6,570
- 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 |
|---|---|---|---|---|---|---|---|---|
| 4300 Valentine St Fort Worth, TX | 3.0 | 2.0 | 1080 | $1,700 | $1.57 | 15d | 1 | 0.05mi |
| 4229 Valentine St Fort Worth, TX | 3.0 | 2.0 | 1101 | $1,995 | $1.81 | 25d | 1 | 0.05mi |
| 4225 Lovell Ave Fort Worth, TX | 3.0 | 2.0 | 1452 | $2,695 | $1.86 | 15d | 1 | 0.32mi |
| 4124 Lovell Ave Unit Main House Fort Worth, TX | 2.0 | 1.0 | 1147 | $2,195 | $1.91 | 14d | 1 | 0.36mi |
| 4108 Locke Ave Fort Worth, TX | 2.0 | 1.0 | 1078 | $1,950 | $1.81 | 25d | 1 | 0.43mi |
| 4621 Houghton Ave Fort Worth, TX | 3.0 | 1.0 | 1134 | $1,995 | $1.76 | 44d | 1 | 0.46mi |
| 4000 Hulen St Fort Worth, TX | 2.0 | 2.0 | 1126 | $1,710 | $1.52 | 6d | 1 | 0.50mi |
| 4000 Hulen St Fort Worth, TX | 3.0 | 3.0 | 1409 | $2,399 | $1.70 | 20d | 1 | 0.50mi |
| 4628 Bonnell Ave Unit 1545936P Fort Worth, TX | 3.0 | 2.0 | 1291 | $4,516 | $3.50 | 14d | 1 | 0.50mi |
| 4705 Diaz Ave Fort Worth, TX | 2.0 | 2.0 | 1140 | $1,625 | $1.43 | 44d | 1 | 0.53mi |
| 4000 Hulen Pl Unit 4033 Fort Worth, TX | 3.0 | 2.0 | 1409 | $2,381 | $1.69 | 3d | 1 | 0.53mi |
| 4000 Hulen Pl Unit 4037 Fort Worth, TX | 2.0 | 2.0 | 1126 | $1,599 | $1.42 | 3d | 1 | 0.53mi |
| 3245 Donnelly Cir Fort Worth, TX | 1.0–2.0 | 1.0–2.5 | 1290 | $1,500 | $1.16 | 44d | 1 | 0.55mi |
| 3205 Donnelly Cir Fort Worth, TX | 2.0 | 2.0 | 1206 | $1,700 | $1.41 | 25d | 1 | 0.55mi |
| 4300 Calmont Ave Unit 1 Fort Worth, TX | 2.0 | 2.0 | 1500 | $1,900 | $1.27 | 44d | 1 | 0.56mi |
| 3205 Donnelly Cir #205 Fort Worth, TX | 2.0 | 2.5 | 1206 | $1,700 | $1.41 | 25d | 1 | 0.56mi |
| 4727 Wellesley Ave Fort Worth, TX | 2.0 | 1.0–2.0 | 786 | $1,430 | $1.82 | 11d | 15 | 0.57mi |
| 4332 Calmont Ave Fort Worth, TX | 3.0 | 2.0 | 1515 | $2,800 | $1.85 | 44d | 1 | 0.58mi |
| 4121 Pershing Ave Fort Worth, TX | 2.0 | 1.0 | 1224 | $2,400 | $1.96 | 44d | 1 | 0.65mi |
| 4815 Fletcher Ave Fort Worth, TX | 3.0 | 2.5 | 1625 | $2,100 | $1.29 | 16d | 1 | 0.67mi |
| 4817 Fletcher Ave Fort Worth, TX | 2.0 | 2.0 | 1195 | $1,850 | $1.55 | 25d | 1 | 0.67mi |
| 4825 Diaz Ave #3 Fort Worth, TX | 2.0 | 1.5 | 1140 | $1,200 | $1.05 | 44d | 1 | 0.68mi |
| 2501 Oak Hill Cir Fort Worth, TX | 1.0–3.0 | 1.0–2.0 | 921 | $2,128 | $2.31 | 2d | 43 | 0.69mi |
| 3913 Micki Lynn Ave Fort Worth, TX | 2.0 | 2.0 | 1644 | $2,300 | $1.40 | 15d | 1 | 0.70mi |
| 4713 Driskell Blvd Fort Worth, TX | 3.0 | 2.0 | 1566 | $1,850 | $1.18 | 44d | 1 | 0.70mi |
| 4200 Bridgeview Dr Unit 3121 Fort Worth, TX | 3.0 | 2.0 | 1302 | $2,217 | $1.70 | 3d | 1 | 0.73mi |
| 4200 Bridgeview Dr Unit 4233 Fort Worth, TX | 3.0 | 2.0 | 1302 | $1,819 | $1.40 | 44d | 1 | 0.73mi |
| 3939 El Campo Ave Fort Worth, TX | 2.0 | 1.0 | 1299 | $2,400 | $1.85 | 44d | 1 | 0.73mi |
| 4900 Geddes Ave Fort Worth, TX | 2.0 | 1.5 | 1136 | $1,650 | $1.45 | 25d | 1 | 0.74mi |
| 4828 Curzon Ave Fort Worth, TX | 3.0 | 2.0 | 1739 | $2,600 | $1.50 | 18d | 1 | 0.75mi |
| 4828 Curzon Ave Fort Worth, TX | 3.0 | 2.0 | 1739 | $2,495 | $1.43 | 4d | 1 | 0.75mi |
| 2320 Tremont Ave Fort Worth, TX | 2.0 | 2.0 | 1492 | $2,095 | $1.40 | 5d | 1 | 0.75mi |
| 3602 Eldridge St Fort Worth, TX | 1.0–2.0 | 1.0–2.0 | 916 | $1,600 | $1.75 | 3d | 10 | 0.76mi |
| 4200 Bridgeview Dr Fort Worth, TX | 2.0 | 2.0 | 1052 | $1,812 | $1.72 | 25d | 1 | 0.80mi |
| 4200 Bridgeview Dr Fort Worth, TX | 3.0 | 2.0 | 1302 | $2,774 | $2.13 | 4d | 1 | 0.80mi |
| 4200 Bridgeview Dr Fort Worth, TX | 2.0 | 2.0 | 1052 | $1,785 | $1.70 | 19d | 1 | 0.80mi |
| 3804 Driskell Blvd Fort Worth, TX | 4.0 | 2.0 | 1836 | $2,176 | $1.19 | 6d | 1 | 0.83mi |
| 4801 Birchman Ave Fort Worth, TX | 3.0 | 2.5 | 1960 | $2,424 | $1.24 | 44d | 1 | 0.85mi |
| 4801 Birchman Ave Unit 4803 Fort Worth, TX | 3.0 | 2.5 | 1960 | $2,349 | $1.20 | 44d | 1 | 0.85mi |
| 4803 Birchman Ave Fort Worth, TX | 3.0 | 2.5 | 1960 | $2,349 | $1.20 | 44d | 1 | 0.85mi |
Listing history 28 events
-
2026-06-18days on market $219,000 Active 97 DOM
-
2026-06-17days on market $219,000 Active 96 DOM
-
2026-06-16days on market $219,000 Active 95 DOM
-
2026-06-15days on market $219,000 Active 94 DOM
-
2026-06-13days on market $219,000 Active 92 DOM
-
2026-06-09days on market $219,000 Active 88 DOM
-
2026-06-08days on market $219,000 Active 87 DOM
-
2026-06-07days on market $219,000 Active 86 DOM
-
2026-06-04days on market $219,000 Active 83 DOM
-
2026-06-03days on market $219,000 Active 82 DOM
-
2026-06-02days on market $219,000 Active 81 DOM
-
2026-06-02days on market $219,000 Active 80 DOM
-
2026-05-31days on market $219,000 Active 79 DOM
-
2026-05-07price $219,000 755-char remark
Show marketing remark (755 chars)
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
-
2026-04-16price $229,000 755-char remark
Show marketing remark (755 chars)
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
-
2026-03-23status Active 755-char remark
Show marketing remark (755 chars)
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
-
2026-03-20historical Active Option Contract 755-char remark
Show marketing remark (755 chars)
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
-
2026-03-13$239,000 Active 755-char remark
Show marketing remark (755 chars)
Situated on a corner lot in one of Fort Worth’s most convenient central locations, 4301 Valentine Street presents an excellent investment opportunity. This 3-bedroom, 2-bath home offers a comfortable layout with bright living spaces and plenty of potential for customization over time. The home sits proudly on a corner lot, offering added yard space and great presence from the street. Its central location makes everyday living easy, with quick access to I-30 and Vickery Boulevard and just blocks from Central Market. Whether you’re looking for a rental property, renovation project, or a home to personalize, this property offers strong potential in a highly accessible Fort Worth location. New water heater and HVAC in the last 12 months.
-
2013-07-01soldstatus
-
2013-06-28soldstatus Closed 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2013-05-29status Pending 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2013-05-22historical Active Option Contract 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2013-04-17price $75,000 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2013-01-08price $84,500 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2012-11-16status Active 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2012-09-04historical 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
2012-09-03$89,900 Active 262-char remark
Show marketing remark (262 chars)
Priced below market value. For sale as is. House needs foundation work. Still great value. Large 3 bedroom and 2 bath on corner lot. Updated 7 years ago with new flooring, countertops, and appliances. New roof and central H AC unit. Agent is related to seller(s)
-
1987-03-15soldstatus
ⓘ 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
- $2,758 · $230/mo
- Projected year-2 tax
- $4,008 · $334/mo
- Expected delta
- +$1,250/yr (+$104/mo · 45.3%)
ⓘ 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 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
- Wind 4/10 Moderate 24% 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
- $24,501
- − Mortgage interest
- −$12,267
- − Property taxes
- −$2,758
- − Insurance
- −$1,095
- − Repairs & maintenance
- −$1,960
- − Management
- −$1,960
- − Depreciation
- −$6,371
- Taxable loss
- −$1,911
- Est. tax savings @ 24.0%
- +$459
- After-tax cash flow
- $2,180/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)
- 30,994
- Household income
- $79,990
- Rent vs Own
- Severe rent burden
- 2303.0
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 0.58)
- Race & ethnicity
- White 59% Hispanic / Latino 20% Black 15% Two or more races 8% Asian 3%
- Hispanic origin (detail)
- Mexican 17%
- Common ancestry
- Slovak 3% Lithuanian 2% Romanian 1%
- Foreign-born
- 9% · Canada, China, Vietnam
- Languages at home
- 82% English-only · Spanish 14% French/Haitian/Cajun 1% Chinese 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
- ▼ -447.90%
- Current HPI
- 296.4355
- Rent YoY
- ▲ 2.94%
- 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
+143.6% since first listed15 events — show timeline
- 2026-05-07 Price Changed $219,000 NTREIS
- 2026-04-16 Price Changed $229,000 NTREIS
- 2026-03-23 Relisted — NTREIS
- 2026-03-20 Contingent — NTREIS
- 2026-03-13 Listed $239,000 NTREIS
- 2013-07-01 Sold (Public Records) — Public Records
- 2013-06-28 Sold (MLS) — NTREIS
- 2013-05-29 Pending — NTREIS
- 2013-05-22 Contingent — NTREIS
- 2013-04-17 Price Changed $75,000 NTREIS
- 2013-01-08 Price Changed $84,500 NTREIS
- 2012-11-16 Relisted — NTREIS
- 2012-09-04 Listing Removed — NTREIS
- 2012-09-03 Listed $89,900 NTREIS
- 1987-03-15 Sold (Public Records) — Public Records
Property tax history
+0.5%/yrLatest (2025): $2,758 · -18.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…