🏷️ Likely Rental
2115 Hurley Ave · Fort Worth, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.2/5.0
- Schools +1.8/10.0
- Appreciation +0.0/10.0
$269,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
Historic full duplex in Fairmount District! This is a property with opportunities. Great area near TCU, Fort Worth Zoo, Downtown, Cultural District, Magnolia St, & medical district. Each unit is 2 Bedroom, 1 Bath. Unit A is occupied & rented below market at $595 month. Unit B is vacant. Market rent in area is $1000 - $1100 per month. Owner pays all utilities. Tenant in Unit A has defaulted on rent. Convert to single family home, keep as rental or live in one side & rent the other. SFR in the area selling for $225-230 Sq Ft. Drive by but do not disturb resident! As is sale. Buyer to verify all information.
Key facts
- On-street parking
- Two separate units
- Access to retail
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1-bath units multifamily listed at $270k. Condition is rated fair.
- This rent per unit runs 41% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Deal economics
- At list price, monthly cash flow is $2k ($22k/yr) — positive. Per door: $919/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($5k rent vs $270k).
- Recommended offer: $246k (9.0% below list) — sets the bar for market timing.
- Cap rate 14.5% 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: 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.
- Zoned schools: Daggett El (math 17% / reading 20%, grade F, #3,759 of 4,322 statewide, top 88%, 544 students, 84% FRL).
- Market conditions: 187 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $8k 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.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $76k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 109 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 5y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1930 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.78% ✓
- Cap rate
- 14.46%
- Cash-on-cash
- 29.17%
- DSCR
- 2.30
- GRM
- 4.7
CMA / ARV
- ARV (median comp)
- $431,907
- List price
- $269,900
- Delta
- -37.51%
- Verdict
- UNDERPRICED
- Comps
- 11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2107 College Ave | 0.44mi | 3/2.0 (-1) | 1,468 (-2%) | 0mo | $495,000 | $337 | 71 |
| 2012 Fairmount Ave | 0.06mi | 3/2.0 (-1) | 1,798 (+20%) | 1mo | $535,000 | $298 | 66 |
| 1820 Washington Ave | 0.41mi | 3/2.0 (-1) | 1,839 (+23%) | 0mo | $565,000 | $307 | 50 |
| 1331 6th Ave | 0.60mi | 3/2.0 (-1) | 1,662 (+11%) | 1mo | $500,000 | $301 | 48 |
| 3324 Ryan Ave | 1.36mi | 3/2.0 (-1) | 1,386 (-8%) | 0mo | $299,000 | $216 | 47 |
| 625 E Powell Ave | 1.13mi | 3/2.5 (-1) | 1,611 (+7%) | 1mo | $184,950 | $115 | 44 |
| 3404 Livingston Ave | 1.41mi | 3/1.0 (-1) | 1,365 (-9%) | 1mo | $205,000 | $150 | 40 |
| 1300 Buck Ave | 0.98mi | 3/2.0 (-1) | 1,734 (+16%) | 0mo | $525,000 | $303 | 35 |
| 3240 Lipscomb St | 1.35mi | 3/2.0 (-1) | 1,730 (+15%) | 1mo | $265,000 | $153 | 34 |
| 3028 James Ave | 1.00mi | 3/2.0 (-1) | 1,844 (+23%) | 1mo | $375,000 | $203 | 34 |
| 3105 S Adams St | 1.11mi | 3/2.0 (-1) | 1,802 (+20%) | 1mo | $299,000 | $166 | 34 |
| 2551 Greene Ave | 1.02mi | 3/1.0 (-1) | 1,760 (+17%) | 1mo | $494,900 | $281 | 30 |
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 · 3.0% rent growth · sell at horizon
- IRR
- 23.6%
- Equity multiple
- 1.97×
- Total profit
- $73,410
- Equity at exit
- $40,243
- IRR
- 31.5%
- Equity multiple
- 3.85×
- Total profit
- $215,121
- Equity at exit
- $23,336
Cash invested: $75,572 (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 76110
- Active inventory
- 187
- Price-to-rent
- 9.4×
Monthly cashflow live
- Estimated rent
- $4,800 high interval (Pro) →
- Mortgage (P&I)
- −$1,415
- Tax from tax record
- −$427 /mo · $5,122/yr
- Insurance
- −$112
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$1,008
- Net cashflow
- $1,837
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $4,800 |
| #1 | 2 | 1 | $2,400 |
| #2 | 2 | 1 | $2,400 |
| Total (2 units) | $4,800 | ||
Break-even live
Sensitivity live
| Price | -10% $1,990 | -5% $1,914 | +0% $1,837 | +5% $1,761 | +10% $1,685 |
|---|---|---|---|---|---|
| Rent | -10% $1,458 | -5% $1,648 | +0% $1,837 | +5% $2,027 | +10% $2,216 |
| Rate | -1.0pp $1,973 | -0.5pp $1,906 | base $1,837 | +0.5pp $1,767 | +1.0pp $1,696 |
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
- $67,475
- Closing costs
- $8,097
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2117 Hurley Ave Fort Worth, TX | 2.0 | 2.0 | — | $2,400 | — | 93d | 1 | 0.02mi |
| 2101 Fairmount Ave Fort Worth, TX | 3.0 | 2.5 | 1516 | $3,200 | $2.11 | 51d | 1 | 0.06mi |
| 2200 6th Ave Fort Worth, TX | 3.0 | 3.0 | 1552 | $2,650 | $1.71 | 93d | 1 | 0.10mi |
| 1946 Fairmount Ave #202 Fort Worth, TX | 1.0 | 1.0 | 750 | $1,050 | $1.40 | 26d | 1 | 0.10mi |
| 1824 Fairmount Ave #1824 Fort Worth, TX | 2.0 | 1.0 | 890 | $1,595 | $1.79 | 67d | 1 | 0.23mi |
| 2311 Warner Rd Fort Worth, TX | 3.0 | 2.0 | 2114 | $3,750 | $1.77 | 68d | 1 | 0.35mi |
| 1921 Ben Hall Ct Fort Worth, TX | 3.0 | 1.0 | 1507 | $2,750 | $1.82 | 7d | 1 | 0.35mi |
| 2311 Warner Rd Fort Worth, TX | 3.0 | 2.0 | 2114 | $3,650 | $1.73 | 4d | 1 | 0.35mi |
| 1724 5th Ave Fort Worth, TX | 3.0 | 2.5 | 2479 | $3,000 | $1.21 | 73d | 1 | 0.36mi |
| 1804 S Henderson St Fort Worth, TX | 1.0 | 1.0 | 680 | $1,300 | $1.91 | 93d | 1 | 0.36mi |
| 1903 Washington Ave Fort Worth, TX | 2.0 | 2.0 | 864 | $1,950 | $2.26 | 25d | 1 | 0.39mi |
| 1456 W Allen Ave Unit B Fort Worth, TX | 1.0 | 1.0 | 675 | $1,200 | $1.78 | 93d | 1 | 0.40mi |
| 1456 W Allen Ave Fort Worth, TX | 1.0 | 1.0 | 675 | $1,200 | $1.78 | 73d | 1 | 0.40mi |
| 2532 Ryan Ave Fort Worth, TX | 3.0 | 2.0 | 1416 | $2,100 | $1.48 | 93d | 1 | 0.45mi |
| 2532 Ryan Ave Fort Worth, TX | 3.0 | 2.0 | 1416 | $2,100 | $1.48 | 1d | 1 | 0.45mi |
| 1513 Hurley Ave Fort Worth, TX | 1.0 | 1.0 | 806 | $1,600 | $1.99 | 93d | 1 | 0.47mi |
| 1506 Hurley Ave Unit 7 Fort Worth, TX | 1.0 | 1.0 | 750 | $1,295 | $1.73 | 7d | 1 | 0.49mi |
| 1605 5th Ave Fort Worth, TX | 2.0 | 2.0 | 1050 | $1,495 | $1.42 | 68d | 1 | 0.49mi |
| 1605 5th Ave Unit 3 Fort Worth, TX | 2.0 | 1.5 | 960 | $1,495 | $1.56 | 37d | 1 | 0.50mi |
| 2101 Ward Pkwy Unit 1575054P Fort Worth, TX | 2.0 | 2.0 | — | $3,913 | — | 26d | 1 | 0.54mi |
| 1817 Lipscomb St Fort Worth, TX | 2.0 | 1.0 | 1055 | $1,600 | $1.52 | 23d | 1 | 0.56mi |
| 1411 6th Ave Unit 3 Fort Worth, TX | 1.0 | 1.0 | 900 | $1,275 | $1.42 | 93d | 1 | 0.56mi |
| 2001 Park Hill Dr Fort Worth, TX | 1.0–3.0 | 1.0–2.0 | 1024 | $1,979 | $1.93 | 0d | 56 | 0.56mi |
| 1815 Lipscomb St Fort Worth, TX | 2.0 | 1.0 | 1550 | $1,625 | $1.05 | 8d | 1 | 0.56mi |
| 1815 Lipscomb St Fort Worth, TX | 2.0 | 1.0 | 1550 | $1,625 | $1.05 | 17d | 1 | 0.56mi |
| 1811 Lipscomb St Fort Worth, TX | 2.0 | 1.0 | 1550 | $1,625 | $1.05 | 18d | 1 | 0.57mi |
| 1805 Lipscomb St Fort Worth, TX | 2.0 | 1.0 | 1000 | $1,495 | $1.50 | 7d | 1 | 0.57mi |
| 2100 Forest Park Blvd Unit 9 Fort Worth, TX | 1.0 | 1.0 | 675 | $1,350 | $2.00 | 53d | 1 | 0.59mi |
| 2100 Forest Park Blvd Unit 11 Fort Worth, TX | 1.0 | 1.0 | 675 | $1,350 | $2.00 | 93d | 1 | 0.59mi |
| 2100 Forest Park Blvd Unit 3 Fort Worth, TX | 1.0 | 1.0 | 675 | $1,350 | $2.00 | 73d | 1 | 0.59mi |
| 1325 Hurley Ave Fort Worth, TX | 3.0 | 1.0 | 1032 | $1,700 | $1.65 | 22d | 1 | 0.60mi |
| 1325 Hurley Ave Fort Worth, TX | 3.0 | 1.0 | 1032 | $1,700 | $1.65 | 14d | 1 | 0.60mi |
| 1615 Alston Ave Unit D Fort Worth, TX | 1.0 | 1.0 | 2044 | $1,250 | $0.61 | 73d | 1 | 0.60mi |
| 1318 Fairmount Ave Fort Worth, TX | 2.0 | 2.0 | 1380 | $2,550 | $1.85 | 21d | 1 | 0.62mi |
| 2205 Park Hill Dr Fort Worth, TX | 2.0 | 2.0 | 1368 | $1,950 | $1.43 | 93d | 1 | 0.62mi |
| 2700 S Adams St Fort Worth, TX | 2.0 | 1.0 | 1360 | $1,195 | $0.88 | 0d | 1 | 0.62mi |
| 2001 Hemphill St Unit 4 Fort Worth, TX | 1.0 | 1.0 | 477 | $985 | $2.06 | 34d | 1 | 0.63mi |
| 2112 Edwin St Fort Worth, TX | 2.0 | 2.5 | 1152 | $1,750 | $1.52 | 12d | 1 | 0.64mi |
| 1420 College Ave Fort Worth, TX | 1.0 | 1.0 | 629 | $1,850 | $2.94 | 30d | 3 | 0.65mi |
| 2131 Edwin St #2133 Fort Worth, TX | 2.0 | 1.0 | 1955 | $1,545 | $0.79 | 64d | 1 | 0.65mi |
Property features AI
Finance
- Other
- Real estate owned (REO) special listing conditionPossession at closing/funding
- Financial info
- Listed for cash, conventional, FHA, FHA-203K, or VA financingDesigned as residential income; 2 buildings with 2 total unitsReported gross annual income and expenses (placeholder values provided)
- HOA & community
- No association
Exterior
- Parking
- On-street parkingOpen parking
- Utilities
- City waterCity sewerAll-weather road accessAsphalt access
- Home design
- Duplex (residential income)One story
- Construction
- Built in 1930Brick and vinyl siding exteriorComposition roofPillar/post/pier foundation
- Exterior features
- Covered porch(es)Back yard fencingFew treesInterior lotSubdivision lot
Interior
- Kitchen
- Gas range
- Bedrooms
- 4 bedrooms
- Flooring
- Laminate flooring
- Bathrooms
- 4 full bathrooms
- Heating & cooling
- Electric heatingElectric cooling
- Interior features
- Built-in featuresWalk-in closets
- Laundry & utility
- Individual gas meterIndividual water meter
Listing history 50 events
-
2026-08-08days on market $269,900 Active 109 DOM
-
2026-08-06days on market $269,900 Active 107 DOM
-
2026-08-05days on market $269,900 Active 106 DOM
-
2026-08-04days on market $269,900 Active 105 DOM
-
2026-08-03days on market $269,900 Active 104 DOM
-
2026-07-31days on market $269,900 Active 101 DOM
-
2026-07-30days on market $269,900 Active 99 DOM
-
2026-07-28days on market $269,900 Active 98 DOM
-
2026-07-26days on market $269,900 Active 96 DOM
-
2026-07-24days on market $269,900 Active 94 DOM
-
2026-07-23days on market $269,900 Active 93 DOM
-
2026-07-22days on market $269,900 Active 92 DOM
-
2026-07-21days on market $269,900 Active 91 DOM
-
2026-07-20days on market $269,900 Active 90 DOM
-
2026-07-18days on market $269,900 Active 88 DOM
-
2026-07-18days on market $269,900 Active 87 DOM
-
2026-07-16days on market $269,900 Active 86 DOM
-
2026-07-15days on market $269,900 Active 85 DOM
-
2026-07-14days on market $269,900 Active 84 DOM
-
2026-07-13days on market $269,900 Active 83 DOM
-
2026-07-13days on market $269,900 Active 82 DOM
-
2026-07-11days on market $269,900 Active 81 DOM
-
2026-07-10days on market $269,900 Active 80 DOM
-
2026-07-10price $269,900 Active 79 DOM
-
2026-07-09days on market $284,900 Active 79 DOM
-
2026-07-07days on market $284,900 Active 77 DOM
-
2026-07-06days on market $284,900 Active 76 DOM
-
2026-07-06days on market $284,900 Active 75 DOM
-
2026-07-05days on market $284,900 Active 74 DOM
-
2026-07-03days on market $284,900 Active 73 DOM
-
2026-07-02days on market $284,900 Active 72 DOM
-
2026-07-01days on market $284,900 Active 71 DOM
-
2026-06-30days on market $284,900 Active 70 DOM
-
2026-06-29days on market $284,900 Active 69 DOM
-
2026-06-28days on market $284,900 Active 68 DOM
-
2026-06-27days on market $284,900 Active 67 DOM
-
2026-06-26days on market $284,900 Active 66 DOM
-
2026-06-24days on market $284,900 Active 64 DOM
-
2026-06-22days on market $284,900 Active 62 DOM
-
2026-06-21days on market $284,900 Active 61 DOM
-
2026-06-18days on market $284,900 Active 58 DOM
-
2026-06-17days on market $284,900 Active 57 DOM
-
2026-06-16days on market $284,900 Active 56 DOM
-
2026-06-15days on market $284,900 Active 55 DOM
-
2026-06-13days on market $284,900 Active 53 DOM
-
2026-06-10price $284,900 Active 49 DOM
-
2026-06-09days on market $299,900 Active 49 DOM
-
2026-06-08days on market $299,900 Active 48 DOM
-
2026-06-07days on market $299,900 Active 47 DOM
-
2026-06-04days on market $299,900 Active 44 DOM
ⓘ 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
- $5,122 · $427/mo
- Projected year-2 tax
- $5,122 · $427/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 1/10 Low
- Heat 8/10 Severe 7 d/yr ≥109°F today · 24 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $57,600
- − Mortgage interest
- −$15,119
- − Property taxes
- −$5,122
- − Insurance
- −$1,350
- − Repairs & maintenance
- −$4,608
- − Management
- −$4,608
- − Depreciation
- −$7,852
- Taxable income
- $18,942
- Est. tax owed @ 24.0%
- −$4,546
- After-tax cash flow
- $17,501/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.
Condition & rehab AI · 9 photos
The home requires moderate repairs and maintenance, including roof repair, exterior painting, window replacement, and landscaping. These updates will significantly increase its resale and rental value.
Components & finishes AI
Deferred maintenance Est. $2,500–$10,000 screening
- Minor Roof (roof) — No visible signs of damage or wear
- Minor Windows (windows) — No visible signs of damage or wear
- Minor Electrical (electrical) — No visible signs of damage or wear
- Minor Plumbing (plumbing) — No visible signs of damage or wear
- Minor Exterior (exterior) — No visible signs of damage or wear
Repairs flagged
- Major roof — The roof appears to be in poor condition, with visible signs of wear and tear.
- Moderate exterior siding — The exterior siding and paint appear to be in fair condition, with some discoloration and wear visible.
- Moderate windows — The windows appear to be in fair condition, with some discoloration and wear visible.
- Minor landscaping — The landscaping and curb appeal appear to be in fair condition, with some overgrown areas and debris visible.
Value-add opportunities
- Resale repair roof — A repaired roof will significantly increase the home's resale value by addressing a major issue. ↑
- Rental paint exterior — Painting the exterior will improve curb appeal and attract potential renters. ↑
- Both repair windows — Repairing the windows will improve the home's energy efficiency and increase its overall value. ↑
- Both landscape — Landscape improvements will enhance the home's curb appeal and attract potential buyers or renters. ↑
ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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 · 2,380,417 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 33,441
- Household income
- $69,790
- Rent vs Own
- Severe rent burden
- 12% of renters
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
- Majority Hispanic (63%)
- Race & ethnicity
- Hispanic / Latino 63% White 30% Two or more races 24% Black 2% Asian 2%
- Hispanic origin (detail)
- Mexican 57%
- Common ancestry
- Slovak 1% Italian 1% Lithuanian 1%
- Foreign-born
- 26% · Canada, China
- Languages at home
- 45% English-only · Spanish 52% Other Asian/Pacific 1% Other Indo-European 1%
Political lean MEDSL · Tarrant
- 2024 margin
- Lean R (+5.1) · D 46.7% · R 51.9% · Other 1.4%
- 2008→2024 swing
- +6.6pp toward D · 2008: -11.7pp · 2024: -5.1pp
- All cycles
- 2024: R+5.1 2020: D+0.2 2016: R+8.7 2012: R+15.7 2008: R+11.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -194.46%
- Current HPI
- 274.8888
- Rent YoY
- —
- Metro
- —
- 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
+32.5% since first listed10 events — show timeline
- 2026-06-09 Price Changed $284,900 NTREIS
- 2026-04-21 Listed $299,900 NTREIS
- 2021-04-30 Sold (MLS) — NTREIS
- 2021-03-25 Pending — NTREIS
- 2021-03-22 Relisted — NTREIS
- 2021-02-25 Pending — NTREIS
- 2021-02-05 Contingent — NTREIS
- 2021-01-18 Listed $215,000 NTREIS
- 1987-10-06 Sold (Public Records) — Public Records
- 1987-05-05 Sold (Public Records) — Public Records
Property tax history
+8.9%/yrLatest (2025): $5,122 · -12.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…