CashFlowRE
Sign in Sign up
1534 Gale Dr
C- Composite 52.47
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 +20.0/30.0
  • ARV discount +9.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.4/10.0
  • Schools +3.6/10.0
  • Rent growth +3.1/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1534 Gale Dr · Pelican Bay, TX 76020
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 217 Days on market
Built 2011 7,710 sqft lot $144/sqft · at area comps Est $183k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience affordable lake living in Pelican Bay, a welcoming lakeside community just moments from Eagle Mountain Lake. This well-maintained 3-bedroom, 2-bath manufactured home offers approximately 1,216 square feet of functional space on a .177-acre lot, with no HOA and convenient community access to a private boat ramp and fishing pier. Inside, a split-bedroom floorplan provides comfort and privacy. The open-concept layout connects the living, dining, and kitchen areas, ideal for gatherings or everyday living. The kitchen features black appliances, ample counter space, a high-top breakfast bar, and a hidden cabinet that opens to a cleverly combined pantry and laundry room. The primary suite is privately located and includes a large walk-in closet, dual sinks, a garden soaking tub, and a separate shower. Two secondary bedrooms and a full guest bath are located on the opposite side of the home, offering flexibility for household members, visitors, or workspace needs. Outdoor living is easy with covered porches at both the front and rear entrances, a 2-car carport, and a flat, usable yard that’s ideal for pets, gardening, or recreation. Pelican Bay residents enjoy the lake lifestyle while being close to local conveniences in nearby Azle, including grocery stores, shopping, and restaurants. Whether you're looking for a primary residence, weekend escape, or an investment opportunity, this home provides value, location, and flexibility. Looking for more space? The adjacent lot is also available (MLS #21111468) and features a 28x24 metal workshop — ideal for hobbies, storage, or future projects. This additional lot is prepped with its own water, power, and sewer! This is an excellent opportunity to own a home near the lake with space to spread out and no HOA restrictions.

Key facts

  • Dual sinks
  • Fishing pier
  • Open concept kitchen

Tags

FISHING PIERLARGE WALK-IN CLOSETDUAL SINKSGARDEN TUBSEPARATE SHOWEROPEN CONCEPT KITCHEN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/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 $164k (6.2% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 6.3% in Pelican Bay — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#917 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D+, schools F, amenities F.
  • Azle ISD (suburban): math 37% / reading 43% proficiency, ranked #351 of 826 in TX (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.3%/yr); 591 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 217 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
7.77%
Cash-on-cash
5.28%
DSCR
1.23
GRM
8.9

CMA / ARV

ARV (median comp)
$183,000
List price
$175,000
Delta
-4.37%
Verdict
FAIR
Comps
13 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1405 Cardinal Ter 0.20mi 3/2.0 1,216 (0%) 6mo $125,000 $103 86
1413 Dawn Dr N 0.27mi 3/2.0 1,216 (0%) 3mo $150,000 $123 85
1821 Gale Dr 0.34mi 3/2.0 1,216 (0%) 1mo $183,000 $150 83
1521 Lark Ct 0.39mi 3/2.0 1,216 (0%) 2mo $185,000 $152 80
1605 Sheri Ct 0.35mi 3/2.0 1,216 (0%) 5mo $185,000 $152 79
1552 Chaparral Ln 0.48mi 3/2.0 1,216 (0%) 1mo $185,000 $152 77
1704 Coral Rd 0.17mi 3/2.0 1,178 (-3%) 15mo $180,950 $154 74
1505 Mockingbird Ln 0.30mi 3/2.0 1,232 (+1%) 14mo $159,500 $129 72
1609 Quail Run 0.25mi 3/2.0 1,152 (-5%) 15mo $174,900 $152 68
1413 Whippoorwill Way 0.34mi 2/2.0 (-1) 1,144 (-6%) 8mo $115,000 $101 63
1820 Coral Rd 0.31mi 3/2.0 1,368 (+12%) 12mo $179,900 $132 55
1901 Gale Dr 0.43mi 3/2.0 1,344 (+10%) 16mo $105,000 $78 49

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 · 2.31% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.68×
Total profit
$-15,811
Equity at exit
$26,093
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-886
Equity at exit
$15,131

Cash invested: $49,000 (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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76020

Home prices YoY
-20.6%
Rents YoY
2.3%
Active inventory
591
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,642 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$91 /mo · $1,093/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$216

Break-even live

Break-even rent $1,369
Max offer price $175,000
Occupancy floor 82%

Sensitivity live

Price -10% $315 -5% $265 +0% $216 +5% $166 +10% $117
Rent -10% $86 -5% $151 +0% $216 +5% $280 +10% $345
Rate -1.0pp $304 -0.5pp $260 base $216 +0.5pp $170 +1.0pp $124

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
$43,750
Closing costs
$5,250
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1620 Mockingbird Ln Azle, TX 3.0 2.0 1090 $1,499 $1.38 21d 1 0.32mi
1844 Sheila Dr Azle, TX 3.0 2.0 1319 $1,675 $1.27 7d 1 0.36mi
1329 Fox Hollow Ct Azle, TX 2.0 1.0 924 $900 $0.97 7d 1 0.44mi
1920 Reef Ct Azle, TX 3.0 2.0 1090 $1,449 $1.33 44d 1 0.48mi
11124 Liberty School Rd Unit 24B Azle, TX 2.0 2.0 700 $999 $1.43 22d 1 0.75mi
1324 White Sand Dr Azle, TX 3.0 2.0 1149 $1,650 $1.44 5d 1 0.76mi
11128 Liberty School Rd Unit 28A Azle, TX 2.0 2.0 700 $1,050 $1.50 25d 1 0.76mi
1408 Yachtclub Dr Azle, TX 3.0 2.0 1302 $2,000 $1.54 13d 1 0.77mi
1300 White Sand Dr Unit 1304 Azle, TX 3.0 2.0 1149 $1,695 $1.48 44d 1 0.78mi
1304 White Sand Dr Azle, TX 3.0 2.0 1149 $1,695 $1.48 44d 1 0.81mi
700 Stribling Cir Azle, TX 3.0 2.0 1311 $1,659 $1.27 17d 1 1.46mi

Listing history 48 events

  1. 2026-06-18
    days on market $175,000 Active 217 DOM
  2. 2026-06-17
    days on market $175,000 Active 216 DOM
  3. 2026-06-16
    days on market $175,000 Active 215 DOM
  4. 2026-06-15
    days on market $175,000 Active 214 DOM
  5. 2026-06-13
    days on market $175,000 Active 212 DOM
  6. 2026-06-13
    days on market $175,000 Active 211 DOM
  7. 2026-06-09
    days on market $175,000 Active 208 DOM
  8. 2026-06-08
    days on market $175,000 Active 207 DOM
  9. 2026-06-07
    pricedays on market $175,000 Active 206 DOM
  10. 2026-06-04
    days on market $180,000 Active 203 DOM
  11. 2026-06-03
    days on market $180,000 Active 202 DOM
  12. 2026-06-02
    days on market $180,000 Active 201 DOM
  13. 2026-06-01
    days on market $180,000 Active 200 DOM
  14. 2026-05-31
    days on market $180,000 Active 199 DOM
  15. 2026-04-27
    price $185,000 1821-char remark
    Show marketing remark (1821 chars)

    Experience affordable lake living in Pelican Bay, a welcoming lakeside community just moments from Eagle Mountain Lake. This well-maintained 3-bedroom, 2-bath manufactured home offers approximately 1,216 square feet of functional space on a .177-acre lot, with no HOA and convenient community access to a private boat ramp and fishing pier. Inside, a split-bedroom floorplan provides comfort and privacy. The open-concept layout connects the living, dining, and kitchen areas, ideal for gatherings or everyday living. The kitchen features black appliances, ample counter space, a high-top breakfast bar, and a hidden cabinet that opens to a cleverly combined pantry and laundry room. The primary suite is privately located and includes a large walk-in closet, dual sinks, a garden soaking tub, and a separate shower. Two secondary bedrooms and a full guest bath are located on the opposite side of the home, offering flexibility for household members, visitors, or workspace needs. Outdoor living is easy with covered porches at both the front and rear entrances, a 2-car carport, and a flat, usable yard that’s ideal for pets, gardening, or recreation. Pelican Bay residents enjoy the lake lifestyle while being close to local conveniences in nearby Azle, including grocery stores, shopping, and restaurants. Whether you're looking for a primary residence, weekend escape, or an investment opportunity, this home provides value, location, and flexibility. Looking for more space? The adjacent lot is also available (MLS #21111468) and features a 28x24 metal workshop — ideal for hobbies, storage, or future projects. This additional lot is prepped with its own water, power, and sewer! This is an excellent opportunity to own a home near the lake with space to spread out and no HOA restrictions.

  16. 2026-02-28
    price $190,000 1821-char remark
    Show marketing remark (1821 chars)

    Experience affordable lake living in Pelican Bay, a welcoming lakeside community just moments from Eagle Mountain Lake. This well-maintained 3-bedroom, 2-bath manufactured home offers approximately 1,216 square feet of functional space on a .177-acre lot, with no HOA and convenient community access to a private boat ramp and fishing pier. Inside, a split-bedroom floorplan provides comfort and privacy. The open-concept layout connects the living, dining, and kitchen areas, ideal for gatherings or everyday living. The kitchen features black appliances, ample counter space, a high-top breakfast bar, and a hidden cabinet that opens to a cleverly combined pantry and laundry room. The primary suite is privately located and includes a large walk-in closet, dual sinks, a garden soaking tub, and a separate shower. Two secondary bedrooms and a full guest bath are located on the opposite side of the home, offering flexibility for household members, visitors, or workspace needs. Outdoor living is easy with covered porches at both the front and rear entrances, a 2-car carport, and a flat, usable yard that’s ideal for pets, gardening, or recreation. Pelican Bay residents enjoy the lake lifestyle while being close to local conveniences in nearby Azle, including grocery stores, shopping, and restaurants. Whether you're looking for a primary residence, weekend escape, or an investment opportunity, this home provides value, location, and flexibility. Looking for more space? The adjacent lot is also available (MLS #21111468) and features a 28x24 metal workshop — ideal for hobbies, storage, or future projects. This additional lot is prepped with its own water, power, and sewer! This is an excellent opportunity to own a home near the lake with space to spread out and no HOA restrictions.

  17. 2026-01-16
    price $195,000 1821-char remark
    Show marketing remark (1821 chars)

    Experience affordable lake living in Pelican Bay, a welcoming lakeside community just moments from Eagle Mountain Lake. This well-maintained 3-bedroom, 2-bath manufactured home offers approximately 1,216 square feet of functional space on a .177-acre lot, with no HOA and convenient community access to a private boat ramp and fishing pier. Inside, a split-bedroom floorplan provides comfort and privacy. The open-concept layout connects the living, dining, and kitchen areas, ideal for gatherings or everyday living. The kitchen features black appliances, ample counter space, a high-top breakfast bar, and a hidden cabinet that opens to a cleverly combined pantry and laundry room. The primary suite is privately located and includes a large walk-in closet, dual sinks, a garden soaking tub, and a separate shower. Two secondary bedrooms and a full guest bath are located on the opposite side of the home, offering flexibility for household members, visitors, or workspace needs. Outdoor living is easy with covered porches at both the front and rear entrances, a 2-car carport, and a flat, usable yard that’s ideal for pets, gardening, or recreation. Pelican Bay residents enjoy the lake lifestyle while being close to local conveniences in nearby Azle, including grocery stores, shopping, and restaurants. Whether you're looking for a primary residence, weekend escape, or an investment opportunity, this home provides value, location, and flexibility. Looking for more space? The adjacent lot is also available (MLS #21111468) and features a 28x24 metal workshop — ideal for hobbies, storage, or future projects. This additional lot is prepped with its own water, power, and sewer! This is an excellent opportunity to own a home near the lake with space to spread out and no HOA restrictions.

  18. 2025-11-13
    listed $199,900 Active 1821-char remark
    Show marketing remark (1821 chars)

    Experience affordable lake living in Pelican Bay, a welcoming lakeside community just moments from Eagle Mountain Lake. This well-maintained 3-bedroom, 2-bath manufactured home offers approximately 1,216 square feet of functional space on a .177-acre lot, with no HOA and convenient community access to a private boat ramp and fishing pier. Inside, a split-bedroom floorplan provides comfort and privacy. The open-concept layout connects the living, dining, and kitchen areas, ideal for gatherings or everyday living. The kitchen features black appliances, ample counter space, a high-top breakfast bar, and a hidden cabinet that opens to a cleverly combined pantry and laundry room. The primary suite is privately located and includes a large walk-in closet, dual sinks, a garden soaking tub, and a separate shower. Two secondary bedrooms and a full guest bath are located on the opposite side of the home, offering flexibility for household members, visitors, or workspace needs. Outdoor living is easy with covered porches at both the front and rear entrances, a 2-car carport, and a flat, usable yard that’s ideal for pets, gardening, or recreation. Pelican Bay residents enjoy the lake lifestyle while being close to local conveniences in nearby Azle, including grocery stores, shopping, and restaurants. Whether you're looking for a primary residence, weekend escape, or an investment opportunity, this home provides value, location, and flexibility. Looking for more space? The adjacent lot is also available (MLS #21111468) and features a 28x24 metal workshop — ideal for hobbies, storage, or future projects. This additional lot is prepped with its own water, power, and sewer! This is an excellent opportunity to own a home near the lake with space to spread out and no HOA restrictions.

  19. 2013-12-09
    soldstatus
  20. 2013-12-02
    soldstatus Closed 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  21. 2013-11-08
    status Pending 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  22. 2013-10-19
    price $44,000 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  23. 2013-10-06
    price $45,000 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  24. 2013-09-25
    price $46,000 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  25. 2013-09-22
    price $48,000 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  26. 2013-09-05
    price $49,000 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  27. 2013-08-05
    listed $50,000 Active 401-char remark
    Show marketing remark (401 chars)

    Walking distance to Eagle Mountain Lake!! Just like new singlewide. Spacious kitchen with lots of cabinet space. Breakfast bar. Open the tall cabinet doors in the breakfast area to reveal the concealed laundry room with extra pantry space. Split bedrooms. Garden tub, separate shower, & dual sinks in master bath. Metal carport. Free access to Eagle Mountain Lake with boat ramp and fishing pier.

  28. 2013-07-29
    historical
  29. 2013-07-01
    price $55,000 Active
  30. 2013-07-01
    status Active
  31. 2013-06-20
    status Pending
  32. 2013-06-13
    historical Active Option Contract
  33. 2013-06-04
    price $45,000
  34. 2013-05-18
    price $48,000
  35. 2013-04-29
    price $50,000
  36. 2013-04-15
    price $54,000
  37. 2013-04-09
    price $55,000
  38. 2013-03-29
    listed $60,000 Active
  39. 2012-06-27
    soldstatus
  40. 2012-06-20
    soldstatus Closed
  41. 2012-05-31
    status Pending
  42. 2012-04-14
    listed $7,000 Active
  43. 2011-12-13
    historical
  44. 2011-08-14
    listed $7,000 Active
  45. 2006-09-14
    soldstatus
  46. 2006-07-26
    historical
  47. 2005-10-25
    listed $4,000
  48. 1998-07-17
    soldstatus

ⓘ 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
$1,093 · $91/mo
Projected year-2 tax
$3,202 · $267/mo
Expected delta
+$2,110/yr (+$176/mo · 193.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$19,706
− Mortgage interest
−$9,803
− Property taxes
−$1,093
− Insurance
−$875
− Repairs & maintenance
−$1,576
− Management
−$1,576
− Depreciation
−$5,091
Taxable loss
−$308
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$74
After-tax cash flow
$2,661/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
Azle ISD
NCES district ID
4809200
Math proficiency
37% ▼ -11.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$61,473
Composite
35.57/100
National rank
#4900
State rank
#351 of 826 in TX

Livability — Pelican Bay

Score
62/100
State rank
#917
US rank
#16376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pelican Bay, TX
County
Parker County · 144,797 people
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
34,602
Household income
$87,298
Rent vs Own
22.3% rent · 77.7% own
Severe rent burden
433.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 18% Two or more races 9% Black 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 2% Italian 1% Portuguese 1%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 11%

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
▼ -74.72%
Current HPI
287.155
Rent YoY
▲ 2.31%
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

Price history

+4525.0% since first listed
34 events — show timeline
  • 2026-04-27 Price Changed $185,000 NTREIS
  • 2026-02-28 Price Changed $190,000 NTREIS
  • 2026-01-16 Price Changed $195,000 NTREIS
  • 2025-11-13 Listed $199,900 NTREIS
  • 2013-12-09 Sold (Public Records) Public Records
  • 2013-12-02 Sold (MLS) NTREIS
  • 2013-11-08 Pending NTREIS
  • 2013-10-19 Price Changed $44,000 NTREIS
  • 2013-10-06 Price Changed $45,000 NTREIS
  • 2013-09-25 Price Changed $46,000 NTREIS
  • 2013-09-22 Price Changed $48,000 NTREIS
  • 2013-09-05 Price Changed $49,000 NTREIS
  • 2013-08-05 Listed $50,000 NTREIS
  • 2013-07-29 Listing Removed NTREIS
  • 2013-07-01 Relisted NTREIS
  • 2013-07-01 Price Changed $55,000 NTREIS
  • 2013-06-20 Pending NTREIS
  • 2013-06-13 Contingent NTREIS
  • 2013-06-04 Price Changed $45,000 NTREIS
  • 2013-05-18 Price Changed $48,000 NTREIS
  • 2013-04-29 Price Changed $50,000 NTREIS
  • 2013-04-15 Price Changed $54,000 NTREIS
  • 2013-04-09 Price Changed $55,000 NTREIS
  • 2013-03-29 Listed $60,000 NTREIS
  • 2012-06-27 Sold (Public Records) Public Records
  • 2012-06-20 Sold (MLS) NTREIS
  • 2012-05-31 Pending NTREIS
  • 2012-04-14 Listed $7,000 NTREIS
  • 2011-12-13 Listing Removed NTREIS
  • 2011-08-14 Listed $7,000 NTREIS
  • 2006-09-14 Sold (MLS) NTREIS
  • 2006-07-26 Listing Removed NTREIS
  • 2005-10-25 Listed $4,000 NTREIS
  • 1998-07-17 Sold (Public Records) Public Records

Property tax history

+12.3%/yr

Latest (2025): $1,093 · +13.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…