1266 Cedarwood Ct · Haslet, TX 76052

$539,900

4 bd · 3.5 ba · 2,462 sqft · Other · 57 Days on market

Built 2026 7,868 sqft lot $219/sqft · 9% below area Est $595k · 9% under $167/mo HOA · 5% of rent ↓ 26% since listing

---

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 +11.7/15.0
• Cash flow +8.9/30.0
• Schools +4.6/10.0
• Livability +3.4/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• DSCR +2.4/10.0
• 1% rule +1.8/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

Key facts

• Dual vanities
• Walk-in closet
• Primary suite

Tags

• OPEN CONCEPT LAYOUT
• PRIMARY SUITE
• WALK-IN CLOSET
• ENSUITE BATH
• DUAL VANITIES
• WALK-IN SHOWER

What this means for you Summary

Snapshot

• This is a 4-bed/3.5-bath other listed at $540k.

Deal economics

• At list price, monthly cash flow is $-439 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $462k (14.4% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $366k (32.2% below list).
• Recommended offer: $366k (32.2% below list) — sets the bar for 1% rule.
• Cap rate 5.3% vs local median 2.9% in Haslet — 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 67/100 on livability (#538 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
• Northwest ISD (rural): math 48% / reading 52% proficiency, ranked #120 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents rising (+1.1%/yr); 1083 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
• This rent runs 31% of the median local income ($144k/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 $4k of loan paydown is wiped out by about $16k 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 57 days — a 3% lower offer ($524k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $63k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $366,206 (32.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. 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?
7. 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.
8. 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.
9. 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: 0.68% ✗
• Cap rate: 5.32%
• Cash-on-cash: -3.48%
• DSCR: 0.84
• GRM: 12.3

CMA / ARV

• ARV (median comp): $594,885
• List price: $539,900
• Delta: -9.24%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.08% rent growth · sell at horizon

5-year hold

• IRR: -24.1%
• Equity multiple: 0.19×
• Total profit: $-122,573
• Equity at exit: $80,501

10-year hold

• IRR: -25.0%
• Equity multiple: -0.13×
• Total profit: $-170,910
• Equity at exit: $46,681

Cash invested: $151,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 76052

• Home prices YoY: -25.0%
• Rents YoY: 1.1%
• Active inventory: 1083
• Price-to-rent: 12.3×

Monthly cashflow live

• Estimated rent: $3,662 medium
• Mortgage (P&I): −$2,831
• Tax from tax record: −$109 /mo · $1,304/yr
• Insurance: −$225
• HOA: −$167
• Vacancy / Maint / Mgmt: −$769
• Net cashflow: $-439

Break-even live

Break-even rent $4,218

Max offer price $462,366

Occupancy floor —

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: $134,975
• Closing costs: $16,197
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1190 Blazingstar Dr Haslet, TX	4.0	3.5	3320	$3,590	$1.08	24d	1	0.57mi
550 Peppercress Ln Haslet, TX	4.0	3.5	3167	$4,400	$1.39	43d	1	1.13mi

HOA detail

• Monthly dues: $167 · $2,004/yr

Listing history 19 events

1. 2026-06-18
   days on market $539,900 Active 57 DOM
2. 2026-06-17
   days on market $539,900 Active 56 DOM
3. 2026-06-16
   days on market $539,900 Active 55 DOM
4. 2026-06-15
   days on market $539,900 Active 54 DOM
5. 2026-06-13
   pricedays on market $539,900 Active 52 DOM
6. 2026-06-09
   days on market $549,900 Active 48 DOM
7. 2026-06-08
   days on market $549,900 Active 47 DOM
8. 2026-06-07
   days on market $549,900 Active 46 DOM
9. 2026-06-04
   days on market $549,900 Active 43 DOM
10. 2026-06-03
    days on market $549,900 Active 42 DOM
11. 2026-06-02
    pricedays on market $549,900 Active 41 DOM
12. 2026-06-01
    days on market $603,161 Active 40 DOM
13. 2026-05-31
    days on market $603,161 Active 39 DOM
14. 2026-05-13
    price $549,900 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

15. 2026-05-06
    price $593,161 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

16. 2026-04-22
    listed $603,161 Active 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

17. 2026-04-21
    price $594,900 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

18. 2026-02-26
    price $603,161 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

19. 2026-02-25
    listed $742,802 Active 1215-char remark

    Show marketing remark (1215 chars)

    Welcome to this beautifully designed one-story, four bedroom, 3.5 bath home offering the perfect blend of comfort, functionality and modern style. The open concept layout features a bright and spacious living area that flows seamlessly into the dining space and kitchen, creating an ideal setting for everyday living and entertaining. The primary suite is thoughtfully positioned for privacy and includes a generous bedroom area, walk-in closet and an ensuite bath with dual vanities and a walk-in shower. Three additional bedrooms provide plenty of flexibility- perfect for family members, guests, home office or hobby room. The kitchen is equipped with ample cabinet space, a large central island and a clear view into the main living area, keeping the heart of the home connected. Large windows throughout provide plenty of natural light and the single floor layout makes the entire space easy to navigate. Outside, a covered patio offers the perfect spot for relaxing or entertaining with direct access from the dining area. The home's practical layout, combined with modern finishes and efficient use of space, makes it an excellent choice for families or anyone seeking the convenience of single-story living.

ⓘ 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: $1,304 · $109/mo
• Projected year-2 tax: $9,880 · $823/mo
• Expected delta: +$8,576/yr (+$715/mo · 657.6%)

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

Taxation est. · year 1

• Rental income: $43,945
• − Mortgage interest: −$30,243
• − Property taxes: −$1,304
• − Insurance: −$2,700
• − Repairs & maintenance: −$3,516
• − Management: −$3,516
• − HOA: −$2,004
• − Depreciation: −$15,706
• Taxable loss: −$15,043
• Est. tax savings @ 24.0%: +$3,610
• After-tax cash flow: $-1,656/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: Northwest ISD
• NCES district ID: 4833180
• Math proficiency: 48% ▼ -15.00%
• Reading proficiency: 52% ▼ -8.00%
• Median HH income: $85,315
• Composite: 46.15/100
• National rank: #2504
• State rank: #120 of 826 in TX

Livability — Haslet

• Score: 67/100
• State rank: #538
• US rank: #10504

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Haslet, TX
• County: Tarrant County · 2,033,669 people
• City population: 34,249
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 34,249
• Household income: $143,555
• Rent vs Own: 15.6% rent · 84.4% own
• Severe rent burden: 358.0

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: Predominantly White (66%)
• Race & ethnicity: White 66% Hispanic / Latino 14% Two or more races 13% Black 11% Asian 4%
• Hispanic origin (detail): Mexican 7% Puerto Rican 2%
• Common ancestry: Lithuanian 7% Slovak 4% Romanian 1%
• Foreign-born: 7% · Canada, Vietnam
• Languages at home: 88% English-only · Spanish 6% Vietnamese 2% 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: ▼ -78.77%
• Current HPI: 235.7417
• Rent YoY: ▲ 1.08%
• 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

-26.0% since first listed

6 events — show timeline

• 2026-05-13 Price Changed $549,900 Zillow
• 2026-05-06 Price Changed $593,161 Zillow
• 2026-04-22 Listed $603,161 NTREIS
• 2026-04-21 Price Changed $594,900 Zillow
• 2026-02-26 Price Changed $603,161 Zillow
• 2026-02-25 Listed $742,802 Zillow