7905 Rattlers Ct · Arlington, 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 3/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 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).
- Cash flow +11.1/30.0
- ARV discount +10.1/15.0
- Schools +4.6/10.0
- Livability +3.9/5.0
- 1% rule +3.6/10.0
- Rent growth +3.3/5.0
- DSCR +3.2/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$325,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
Key facts
- Private backyard
- Growing neighborhood
- Cul-de-sac
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $325k.
Deal economics
- At list price, monthly cash flow is $-130 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $302k (7.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $281k (13.5% below list).
- Recommended offer: $281k (13.5% below list) — sets the bar for 1% rule.
- Cap rate 5.8% vs local median 3.6% in Arlington — 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 78/100 on livability (#75 in TX, #2,697 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime F, commute F.
- Mansfield ISD (suburban): math 47% / reading 53% proficiency, ranked #125 of 826 in TX (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Judy Miller El (math 39% / reading 47%, grade F, #1,283 of 4,322 statewide, top 30%, 535 students, 42% FRL); James Coble Middle (math 34% / reading 51%, grade D-, #553 of 1,662 statewide, top 34%, 854 students, 64% FRL); Mansfield Timberview H S (math 49% / reading 61%, grade C, #373 of 1,632 statewide, top 23%, 1,864 students, 56% FRL) — zoned schools average 54% FRL vs 35% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+3.1%/yr); 104 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 33% of the median local income ($101k/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 $10k 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
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 sale attempts since 19y ago; this cycle's ask is 44% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; 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
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.86% ✗
- Cap rate
- 5.81%
- Cash-on-cash
- -1.72%
- DSCR
- 0.92
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $345,187
- List price
- $325,000
- Delta
- -5.85%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 7926 Rattlers Ct | 0.11mi | 3/2.0 (-1) | 1,964 (-4%) | 1mo | $355,000 | $181 | 83 |
| 202 Creek Point Ln | 0.43mi | 4/2.0 | 2,096 (+3%) | 0mo | $344,000 | $164 | 75 |
| 510 Poplar Vista Ln | 0.48mi | 4/2.0 | 2,214 (+8%) | 2mo | $350,000 | $158 | 62 |
| 218 Quail Meadows Ln | 0.38mi | 3/2.0 (-1) | 2,226 (+9%) | 3mo | $335,000 | $150 | 60 |
| 7315 Fossil Creek Dr | 0.44mi | 3/2.0 (-1) | 1,818 (-11%) | 0mo | $330,000 | $182 | 56 |
| 8118 La Frontera Trl | 0.62mi | 3/2.0 (-1) | 2,169 (+6%) | 1mo | $344,900 | $159 | 55 |
| 730 W Lonesome Dove Trl | 0.45mi | 4/2.0 | 1,785 (-12%) | 4mo | $384,000 | $215 | 55 |
| 803 W Lonesome Dove Trl | 0.51mi | 3/2.0 (-1) | 1,843 (-10%) | 4mo | $345,000 | $187 | 52 |
| 7815 Regent Dr | 0.58mi | 3/2.5 (-1) | 2,209 (+8%) | 3mo | $299,000 | $135 | 50 |
| 809 Elbe Dr | 0.64mi | 4/2.0 | 1,812 (-11%) | 3mo | $280,000 | $155 | 49 |
| 506 Quartz St | 0.61mi | 3/2.0 (-1) | 1,798 (-12%) | 2mo | $310,000 | $172 | 46 |
| 8132 LA Frontera Trl | 0.70mi | 3/2.0 (-1) | 1,776 (-13%) | 3mo | $298,000 | $168 | 38 |
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 · 3.1% rent growth · sell at horizon
- IRR
- -19.0%
- Equity multiple
- 0.33×
- Total profit
- $-60,560
- Equity at exit
- $48,459
- IRR
- -11.2%
- Equity multiple
- 0.32×
- Total profit
- $-61,806
- Equity at exit
- $28,100
Cash invested: $91,000 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 76002
- Home prices YoY
- -4.6%
- Rents YoY
- 3.1%
- Active inventory
- 104
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $2,810 high interval (Pro) →
- Mortgage (P&I)
- −$1,704
- Tax from tax record
- −$510 /mo · $6,125/yr
- Insurance
- −$135
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$590
- Net cashflow
- $-130
Break-even live
Sensitivity live
| Price | -10% $54 | -5% $-38 | +0% $-130 | +5% $-222 | +10% $-314 |
|---|---|---|---|---|---|
| Rent | -10% $-352 | -5% $-241 | +0% $-130 | +5% $-19 | +10% $92 |
| Rate | -1.0pp $34 | -0.5pp $-47 | base $-130 | +0.5pp $-214 | +1.0pp $-300 |
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
- $81,250
- Closing costs
- $9,750
- 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 |
|---|---|---|---|---|---|---|---|---|
| 8001 Mourning Dove Dr Arlington, TX | 4.0 | 2.0 | 1785 | $2,399 | $1.34 | 18d | 1 | 0.18mi |
| 8001 Mourning Dove Dr Arlington, TX | 4.0 | 2.0 | 1785 | $2,349 | $1.32 | 3d | 1 | 0.18mi |
| 8024 Mourning Dove Dr Arlington, TX | 4.0 | 3.0 | 2469 | $2,680 | $1.09 | 26d | 1 | 0.20mi |
| 8024 Mourning Dove Dr Arlington, TX | 4.0 | 3.0 | 2469 | $2,801 | $1.13 | 45d | 1 | 0.20mi |
| 8004 Mourning Dove Dr Arlington, TX | 4.0 | 2.0 | 2020 | $1,100 | $0.54 | 20d | 1 | 0.21mi |
| 7711 Rochester Ln Arlington, TX | 4.0 | 2.0 | 2058 | $2,650 | $1.29 | 14d | 1 | 0.21mi |
| 7903 Clear Fork Trl Arlington, TX | 4.0 | 2.5 | 2474 | $3,000 | $1.21 | 7d | 1 | 0.22mi |
| 343 Mesquite Hill Dr Arlington, TX | 3.0 | 2.5 | 2539 | $3,095 | $1.22 | 19d | 1 | 0.26mi |
| 8012 Blue Duck Trl Arlington, TX | 4.0 | 2.0 | 1990 | $2,500 | $1.26 | 45d | 1 | 0.28mi |
| 8015 Splitrail Ct Arlington, TX | 3.0 | 2.0 | 1778 | $2,495 | $1.40 | 0d | 1 | 0.32mi |
| 8101 Sawyer Dr Arlington, TX | 3.0 | 2.5 | 1822 | $2,645 | $1.45 | 45d | 1 | 0.36mi |
| 8013 Sawyer Dr Unit 2883 Arlington, TX | 3.0 | 2.5 | 1822 | $2,100 | $1.15 | 1d | 1 | 0.36mi |
| 303 Quail Meadows Ln Arlington, TX | 3.0 | 2.5 | 2917 | $2,495 | $0.86 | 45d | 1 | 0.40mi |
| 307 Pointer Pl Arlington, TX | 4.0 | 2.5 | 2900 | $2,995 | $1.03 | 45d | 1 | 0.45mi |
| 7406 Lake Front Trl Arlington, TX | 3.0 | 2.0 | 1818 | $2,440 | $1.34 | 7d | 1 | 0.48mi |
| 625 Spanish Oak Ct Arlington, TX | 3.0 | 2.0 | 1565 | $2,125 | $1.36 | 45d | 1 | 0.51mi |
| 409 Creek Point Ln Arlington, TX | 4.0 | 2.0 | 2256 | $5,750 | $2.55 | 9d | 1 | 0.53mi |
| 7232 Jurassic Dr Arlington, TX | 4.0 | 2.5 | 2423 | $2,623 | $1.08 | 45d | 1 | 0.55mi |
| 7301 Fossil Lake Dr Arlington, TX | 3.0 | 2.0 | 1990 | $2,400 | $1.21 | 18d | 1 | 0.66mi |
| 809 Elbe Dr Arlington, TX | 4.0 | 2.0 | 1812 | $2,850 | $1.57 | 45d | 1 | 0.67mi |
| 7218 Fossil Rim Trl Arlington, TX | 4.0 | 2.5 | 2365 | $2,850 | $1.21 | 26d | 1 | 0.69mi |
| 405 Matlock Meadow Dr Arlington, TX | 4.0 | 2.0 | 2004 | $2,595 | $1.29 | 45d | 1 | 0.71mi |
| 316 Matlock Meadow Dr Arlington, TX | 3.0 | 2.0 | 1402 | $2,150 | $1.53 | 5d | 1 | 0.72mi |
| 606 Primavera Dr Arlington, TX | 4.0 | 2.0 | 2419 | $3,100 | $1.28 | 14d | 1 | 0.73mi |
| 629 Rosarita Rd Arlington, TX | 4.0 | 2.0 | 1932 | $2,650 | $1.37 | 19d | 1 | 0.75mi |
| 618 Rosarita Rd Arlington, TX | 3.0 | 2.0 | 1997 | $2,395 | $1.20 | 26d | 1 | 0.78mi |
| 8107 Young Ct Arlington, TX | 3.0 | 2.5 | 2661 | $2,500 | $0.94 | 45d | 1 | 0.78mi |
| 206 Shady Brook Dr Arlington, TX | 3.0 | 2.0 | 1743 | $2,190 | $1.26 | 22d | 1 | 0.78mi |
| 623 Soledad St Arlington, TX | 3.0 | 2.0 | 1680 | $2,370 | $1.41 | 45d | 1 | 0.80mi |
| 8103 Zephyr Ct Arlington, TX | 3.0 | 2.0 | 1539 | $2,395 | $1.56 | 45d | 1 | 0.81mi |
| 8115 Wesson Rd Arlington, TX | 3.0 | 2.0 | 2384 | $2,261 | $0.95 | 45d | 1 | 0.82mi |
| 7409 Cresswell Dr Arlington, TX | 3.0 | 2.0 | 1430 | $2,200 | $1.54 | 45d | 1 | 0.83mi |
| 7023 Spoonbill Ct Arlington, TX | 3.0 | 2.0 | 2014 | $2,480 | $1.23 | 0d | 1 | 0.85mi |
| 6930 Misty Meadow Ln Arlington, TX | 3.0 | 2.0 | 1678 | $2,450 | $1.46 | 45d | 1 | 0.86mi |
| 6920 Misty Meadow Ln Arlington, TX | 3.0 | 2.0 | 1582 | $2,150 | $1.36 | 20d | 1 | 0.91mi |
| 7005 Edmundson Dr Arlington, TX | 3.0 | 2.0 | 1475 | $2,145 | $1.45 | 12d | 1 | 0.91mi |
| 920 Dove Meadows Dr Arlington, TX | 3.0 | 2.0 | 1638 | $2,151 | $1.31 | 26d | 1 | 0.94mi |
| 2911 Saint Jude Dr Mansfield, TX | 5.0 | 3.0 | 2900 | $3,095 | $1.07 | 4d | 1 | 0.97mi |
| 2704 Pyramid Ln Mansfield, TX | 4.0 | 2.0 | 2246 | $2,550 | $1.14 | 26d | 1 | 1.02mi |
| 7006 Pickford Ct Arlington, TX | 3.0 | 2.0 | 1765 | $2,250 | $1.27 | 14d | 1 | 1.02mi |
Listing history 20 events
-
2026-05-12$325,000 Active 541-char remark
-
2019-09-06soldstatus
-
2019-09-05soldstatus Sold 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-08-07price $225,000 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-08-07status Pending 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-08-07status Active 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-08-06soldstatus
-
2019-08-02historical Active Option Contract 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-07-29historical 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-07-29price $230,000 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2019-07-24$225,000 Active 634-char remark
Show marketing remark (634 chars)
* * Back on the market after brand new HVAC system and furnace installation * * Walk to Misenheimer Park and Splash Pad! This lovely, well-maintained 4 bedroom home is located in Mansfield ISD. The 4th bedroom could be used as an office. Front door opens to large living room that could also be a formal living and dining area. In the back of the house, the kitchen opens up to the family room that has a brick fireplace in the corner. The master bedroom is separate from the secondary bedrooms. The large laundry room is centrally located near the 2 car garage. The large backyard has a circular patio area. Don't miss this one!
-
2014-07-30soldstatus
-
2011-03-18soldstatus Closed
Show marketing remark (367 chars)
Great first home with a nicely landscaped front yard, open foreplan with a fireplace. Also features walk in closets and garden tub. This is a Fannie Mae HomePath property. Purchase this property for as little as 3% down! Property is approved for HomePath Mortgage Financing and HomePath Renovation Mortgage Financing. See Media or Contact Listing Agent for more info.
-
2011-02-25status Pending
Show marketing remark (367 chars)
Great first home with a nicely landscaped front yard, open foreplan with a fireplace. Also features walk in closets and garden tub. This is a Fannie Mae HomePath property. Purchase this property for as little as 3% down! Property is approved for HomePath Mortgage Financing and HomePath Renovation Mortgage Financing. See Media or Contact Listing Agent for more info.
-
2011-01-21$134,130 Active
Show marketing remark (367 chars)
Great first home with a nicely landscaped front yard, open foreplan with a fireplace. Also features walk in closets and garden tub. This is a Fannie Mae HomePath property. Purchase this property for as little as 3% down! Property is approved for HomePath Mortgage Financing and HomePath Renovation Mortgage Financing. See Media or Contact Listing Agent for more info.
-
2007-04-25soldstatus
-
2007-04-24soldstatus
-
2007-04-01historical
-
2007-02-27$147,000
-
2001-02-16soldstatus
ⓘ 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
- $6,125 · $510/mo
- Projected year-2 tax
- $6,125 · $510/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 3/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥110°F today · 23 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
- $33,723
- − Mortgage interest
- −$18,205
- − Property taxes
- −$6,125
- − Insurance
- −$1,625
- − Repairs & maintenance
- −$2,698
- − Management
- −$2,698
- − Depreciation
- −$9,455
- Taxable loss
- −$7,082
- Est. tax savings @ 24.0%
- +$1,700
- After-tax cash flow
- $139/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
- Mansfield ISD
- NCES district ID
- 4828920
- Math proficiency
- 47% ▼ -17.00%
- Reading proficiency
- 53% ▼ -6.00%
- Median HH income
- $81,934
- Composite
- 45.82/100
- National rank
- #2558
- State rank
- #125 of 826 in TX
Livability — Arlington
- Score
- 78/100
- State rank
- #75
- US rank
- #2697
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Arlington, TX
- County
- Tarrant County · 2,033,669 people
- City population
- 366,588
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 35,265
- Household income
- $100,667
- Rent vs Own
- Severe rent burden
- 566.0
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
- Highly diverse neighborhood (Simpson 0.74)
- Race & ethnicity
- Black 35% White 26% Hispanic / Latino 24% Asian 11% Two or more races 11%
- Hispanic origin (detail)
- Mexican 16% Puerto Rican 3%
- Common ancestry
- Swedish 1% Slovak 1% Arab 1%
- Foreign-born
- 25% · Canada, Vietnam, China
- Languages at home
- 62% English-only · Spanish 15% Vietnamese 7% Arabic 5%
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
- ▼ -12.36%
- Current HPI
- 256.7208
- Rent YoY
- ▲ 3.10%
- 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
+53.1% since first listed19 events — show timeline
- 2019-09-06 Sold (Public Records) — Public Records
- 2019-09-05 Sold (MLS) — NTREIS
- 2019-08-07 Price Changed $225,000 NTREIS
- 2019-08-07 Pending — NTREIS
- 2019-08-07 Relisted — NTREIS
- 2019-08-06 Sold (Public Records) — Public Records
- 2019-08-02 Contingent — NTREIS
- 2019-07-29 Price Changed $230,000 NTREIS
- 2019-07-29 Listing Removed — NTREIS
- 2019-07-24 Listed $225,000 NTREIS
- 2014-07-30 Sold (Public Records) — Public Records
- 2011-03-18 Sold (MLS) — NTREIS
- 2011-02-25 Pending — NTREIS
- 2011-01-21 Listed $134,130 NTREIS
- 2007-04-25 Sold (Public Records) — Public Records
- 2007-04-24 Sold (MLS) — NTREIS
- 2007-04-01 Listing Removed — NTREIS
- 2007-02-27 Listed $147,000 NTREIS
- 2001-02-16 Sold (Public Records) — Public Records
Property tax history
+3.4%/yrLatest (2025): $6,125 · -17.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…