7120 Nohl Ranch Rd · 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 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 24.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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 +15.0/15.0
- Cash flow +13.9/30.0
- 1% rule +4.3/10.0
- DSCR +4.2/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Schools +2.5/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$230,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
Key facts
- 5,009 sq ft lot
- 2 garage spots
- Built 1998
Property features AI
Finance
- Other: Possession in 30-60 days; Standard listing conditions; Listing status: Active Under Contract
- Financial info: Treat as clear loan type; No second mortgage indicated
- HOA & community: No association
Exterior
- Parking: Attached garage with 2 garage spaces
- Utilities: City water; City sewer; Not in a municipal utility district
- Home design: Single-family residence; Residential property; Built in 1998; Entry level: one-story
- Construction: Year built 1998
- Exterior features: Lot less than 0.5 acre (approx. 0.115 acre); Subdivision: South Meadow Add; Directions: Roaring Fork Drive to Nohl Ranch Road
Interior
- Kitchen: Dishwasher
- Bedrooms: 4 bedrooms total; Primary bedroom on level 1 with walk-in closet (17 x 13); Bedroom on level 1 (11 x 10); Bedroom on level 1 (10 x 10); Bedroom on level 1 (10 x 10)
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating (electric); Central air conditioning
- Interior features: Open floorplan; One level; 5 total rooms; 1 living area; 1 dining area; Wood-burning fireplace
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $231k.
Deal economics
- At list price, monthly cash flow is $27 ($321/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 $214k (7.5% below list).
- Recommended offer: $214k (7.5% below list) — sets the bar for 1% rule.
- Cap rate 6.4% 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.
- Crowley ISD (urban): math 23% / reading 32% proficiency, ranked #643 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: David L Walker Elt (math 12% / reading 22%, grade F, #3,836 of 4,322 statewide, top 91%, 417 students, 87% FRL); Crowley Middle (math 17% / reading 28%, grade F, #1,341 of 1,662 statewide, top 82%, 977 students, 86% FRL); North Crowley H S (math 20% / reading 35%, grade F, #1,183 of 1,632 statewide, top 73%, 2,920 students, 71% FRL) — zoned schools average 81% FRL vs 52% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents soft (-0.2%/yr); 217 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 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 34% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
- Tarrant County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- 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
- 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
- 0.93% ✗
- Cap rate
- 6.43%
- Cash-on-cash
- 0.50%
- DSCR
- 1.02
- GRM
- 9.0
CMA / ARV
- ARV (on-the-fly)
- $291,159
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 7221 Ranger Way | 0.15mi | 4/2.0 | 1,885 (-1%) | 8mo | $230,000 | $122 | 85 |
| 7317 Avington Way | 0.24mi | 4/2.0 | 1,864 (-2%) | 8mo | $285,000 | $153 | 78 |
| 2824 Amber Dr S | 0.37mi | 3/2.0 (-1) | 1,842 (-3%) | 3mo | $294,900 | $160 | 70 |
| 6912 Westglen Dr | 0.57mi | 4/2.0 | 1,821 (-4%) | 0mo | $239,000 | $131 | 66 |
| 6824 Westglen Dr | 0.60mi | 4/2.0 | 1,855 (-2%) | 8mo | $250,000 | $135 | 61 |
| 2862 Southpark Ln | 0.53mi | 3/2.0 (-1) | 2,017 (+6%) | 6mo | $225,000 | $112 | 55 |
| 2560 Creekwood Ln | 0.72mi | 4/3.0 | 1,949 (+2%) | 5mo | $300,000 | $154 | 54 |
| 1820 Whittenburg Dr | 0.74mi | 3/2.0 (-1) | 1,835 (-4%) | 3mo | $290,000 | $158 | 52 |
| 2433 Forest Creek Dr | 0.64mi | 3/2.0 (-1) | 2,062 (+8%) | 4mo | $275,000 | $133 | 48 |
| 2512 Galemeadow Dr | 0.66mi | 3/2.0 (-1) | 2,016 (+6%) | 9mo | $285,000 | $141 | 47 |
| 7636 Hollow Forest Dr | 0.54mi | 3/2.0 (-1) | 1,710 (-10%) | 8mo | $277,000 | $162 | 46 |
| 2621 Forest Creek Dr | 0.65mi | 3/2.0 (-1) | 1,710 (-10%) | 8mo | $265,000 | $155 | 41 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -19.0%
- Equity multiple
- 0.35×
- Total profit
- $-41,922
- Equity at exit
- $34,443
- IRR
- -19.8%
- Equity multiple
- 0.10×
- Total profit
- $-58,229
- Equity at exit
- $19,973
Cash invested: $64,680 (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 76133
- Rents YoY
- -0.2%
- Active inventory
- 217
- Price-to-rent
- 9.0×
Monthly cashflow live
- Estimated rent
- $2,138 high interval (Pro) →
- Mortgage (P&I)
- −$1,211
- Tax from tax record
- −$354 /mo · $4,254/yr
- Insurance
- −$96
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$449
- Net cashflow
- $27
Break-even live
Sensitivity live
| Price | -10% $157 | -5% $92 | +0% $27 | +5% $-39 | +10% $-104 |
|---|---|---|---|---|---|
| Rent | -10% $-142 | -5% $-58 | +0% $27 | +5% $111 | +10% $196 |
| Rate | -1.0pp $143 | -0.5pp $85 | base $27 | +0.5pp $-33 | +1.0pp $-94 |
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
- $57,750
- Closing costs
- $6,930
- 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 |
|---|---|---|---|---|---|---|---|---|
| 7320 Laurelhill Ct S Fort Worth, TX | 3.0 | 2.0 | 1480 | $1,865 | $1.26 | 0d | 1 | 0.21mi |
| 7316 Glen Haven Dr Fort Worth, TX | 3.0 | 2.0 | 1331 | $2,333 | $1.75 | 0d | 1 | 0.25mi |
| 7404 Glen Haven Dr Fort Worth, TX | 3.0 | 2.0 | 1350 | $1,995 | $1.48 | 16d | 1 | 0.29mi |
| 2913 Green Ridge St Fort Worth, TX | 3.0 | 2.0 | 1289 | $1,750 | $1.36 | 0d | 1 | 0.35mi |
| 7420 Meadow Creek Dr Fort Worth, TX | 3.0 | 2.0 | 1381 | $1,800 | $1.30 | 8d | 1 | 0.35mi |
| 7421 Ridge Rd W Fort Worth, TX | 3.0 | 2.0 | 1480 | $1,839 | $1.24 | 4d | 1 | 0.38mi |
| 7504 Trotter Ct Fort Worth, TX | 3.0 | 2.5 | 2440 | $2,199 | $0.90 | 3d | 1 | 0.39mi |
| 7501 Meadow Creek Dr Fort Worth, TX | 4.0 | 2.5 | 2167 | $2,295 | $1.06 | 7d | 1 | 0.39mi |
| 6824 Loma Vista Dr Fort Worth, TX | 3.0 | 2.0 | 1540 | $1,980 | $1.29 | 45d | 1 | 0.44mi |
| 3029 Meadowmoor St Fort Worth, TX | 3.0 | 2.0 | 1376 | $1,809 | $1.31 | 6d | 1 | 0.45mi |
| 2618 Butterfield Dr Fort Worth, TX | 3.0 | 2.0 | 1312 | $1,810 | $1.38 | 45d | 1 | 0.48mi |
| 6838 S Creek Dr Fort Worth, TX | 3.0 | 2.0 | 1400 | $1,395 | $1.00 | 4d | 1 | 0.50mi |
| 7617 Hollow Forest Dr Fort Worth, TX | 3.0 | 2.0 | 1400 | $1,925 | $1.38 | 0d | 1 | 0.51mi |
| 7616 Rainbow Creek Dr Fort Worth, TX | 3.0 | 2.0 | 1400 | $1,855 | $1.32 | 45d | 1 | 0.51mi |
| 2905 Joymeadow Dr Fort Worth, TX | 4.0 | 2.5 | 2272 | $2,200 | $0.97 | 7d | 1 | 0.55mi |
| 2520 Clovermeadow Dr Fort Worth, TX | 3.0 | 2.0 | 1567 | $2,029 | $1.29 | 7d | 1 | 0.56mi |
| 2917 Joymeadow Dr Fort Worth, TX | 4.0 | 2.5 | 2253 | $2,210 | $0.98 | 22d | 1 | 0.56mi |
| 2201 Sycamore School Rd Unit 611 Fort Worth, TX | 3.0 | 2.0 | 1318 | $1,322 | $1.00 | 45d | 1 | 0.57mi |
| 2201 Sycamore School Rd Unit 3121 Fort Worth, TX | 3.0 | 2.0 | 1318 | $1,271 | $0.96 | 0d | 1 | 0.57mi |
| 2701 Clovermeadow Dr Fort Worth, TX | 4.0 | 2.5 | 2225 | $2,500 | $1.12 | 0d | 1 | 0.61mi |
| 2701 Clovermeadow Dr Fort Worth, TX | 4.0 | 2.5 | 2225 | $2,500 | $1.12 | 4d | 1 | 0.61mi |
| 7664 Hollow Point Dr Fort Worth, TX | 3.0 | 2.0 | 1400 | $1,895 | $1.35 | 26d | 1 | 0.62mi |
| 3104 Woodlark Dr Fort Worth, TX | 4.0 | 2.5 | 2565 | $2,350 | $0.92 | 45d | 1 | 0.62mi |
| 3324 Green Ridge St Fort Worth, TX | 3.0 | 2.0 | 1250 | $1,695 | $1.36 | 45d | 1 | 0.63mi |
| 2729 Forest Creek Dr Fort Worth, TX | 3.0 | 2.5 | 2333 | $2,350 | $1.01 | 4d | 1 | 0.67mi |
| 1900 Wurzburg Dr Fort Worth, TX | 4.0 | 2.0 | 1607 | $1,800 | $1.12 | 26d | 1 | 0.68mi |
| 2609 Galemeadow Dr Fort Worth, TX | 3.0 | 2.0 | 1356 | $1,995 | $1.47 | 6d | 1 | 0.71mi |
| 2508 Creekwood Ln Fort Worth, TX | 3.0 | 2.5 | 1867 | $2,145 | $1.15 | 7d | 1 | 0.71mi |
| 7741 Galemeadow Ct Fort Worth, TX | 3.0 | 2.0 | 1400 | $1,870 | $1.34 | 22d | 1 | 0.72mi |
| 2805 Galemeadow Dr Fort Worth, TX | 3.0 | 1.5 | 1285 | $1,931 | $1.50 | 0d | 1 | 0.74mi |
| 2109 Shane Ave Fort Worth, TX | 3.0 | 2.5 | 1563 | $1,990 | $1.27 | 22d | 1 | 0.74mi |
| 6417 Canyon Cir Fort Worth, TX | 3.0 | 2.0 | 1582 | $2,300 | $1.45 | 16d | 1 | 0.74mi |
| 6417 Canyon Cir Fort Worth, TX | 3.0 | 2.0 | 1582 | $2,300 | $1.45 | 20d | 1 | 0.74mi |
| 1940 Willow Vale Dr Fort Worth, TX | 3.0 | 2.0 | 1634 | $2,125 | $1.30 | 7d | 1 | 0.77mi |
| 6416 Brookhaven Trl Fort Worth, TX | 3.0 | 2.0 | 1529 | $1,999 | $1.31 | 13d | 1 | 0.77mi |
| 3308 Clovermeadow Dr Fort Worth, TX | 3.0 | 2.0 | 1798 | $1,900 | $1.06 | 26d | 1 | 0.80mi |
| 2616 Harvest Moon Dr Fort Worth, TX | 3.0 | 2.0 | 1436 | $2,350 | $1.64 | 3d | 1 | 0.84mi |
| 1808 Willow Vale Dr Fort Worth, TX | 3.0 | 2.0 | 1500 | $2,000 | $1.33 | 7d | 1 | 0.86mi |
| 1617 Whittenburg Dr Fort Worth, TX | 3.0 | 2.0 | 1955 | $2,073 | $1.06 | 3d | 1 | 0.87mi |
| 6920 Misty Meadow Dr S Fort Worth, TX | 3.0 | 2.0 | 1443 | $1,775 | $1.23 | 45d | 1 | 0.87mi |
Listing history 21 events
-
2026-05-19historical Active Option Contract
-
2026-05-16$230,999 Active
-
2023-06-29soldstatus Closed 999-char remark
Show marketing remark (999 chars)
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
-
2023-06-08status Pending 999-char remark
Show marketing remark (999 chars)
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
-
2023-06-04historical Active Option Contract 999-char remark
Show marketing remark (999 chars)
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
-
2023-05-30price $280,000 999-char remark
Show marketing remark (999 chars)
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
-
2023-05-15$290,000 Active 999-char remark
Show marketing remark (999 chars)
***MULTIPLE OFFERS***HIGHEST & BEST BY 6-3-23 @ 5:00 PM This Spacious 4 Bedroom, 2 Bath Home offers 2 Living Areas, with the Formal Living and Formal Dining Area being in the front. The Large Eat-In Kitchen is Centrally Located in between the Formal Dining and the Family Room, which offers a Wood Burning Fireplace and Backyard Entry. The Family Room is Very Spacious, has Lots of Natural Light & offers a Ceiling Fan for Comfort. The Primary bedroom is Large and offers a Big Walk In Closet. The Primary Bath boasts a Separate Tub & Shower with Plenty of Countertop and Cabinet Space for your goods. The Three Secondary Bedrooms are Split from the Primary Bedroom and has a Full Bath Close By with a Tub and Shower Combo. The Laundry Room is Central to the Home, Making It Convenient to All the Bedrooms and Baths for Ease to Everyone. It is a Walk through, but has doors to close it off. The yard is an interior lot and easy to maintain. New soil and partial sod in back. Very Clean!
-
2019-08-01soldstatus
-
2019-07-06status Pending 100-char remark
Show marketing remark (100 chars)
Great home close to I-35 and downtown Fort Worth. Completely refurbished. New appliances in kitchen.
-
2019-06-28historical Active Option Contract 100-char remark
Show marketing remark (100 chars)
Great home close to I-35 and downtown Fort Worth. Completely refurbished. New appliances in kitchen.
-
2019-06-28soldstatus Sold 100-char remark
Show marketing remark (100 chars)
Great home close to I-35 and downtown Fort Worth. Completely refurbished. New appliances in kitchen.
-
2019-06-25$185,000 Active 100-char remark
Show marketing remark (100 chars)
Great home close to I-35 and downtown Fort Worth. Completely refurbished. New appliances in kitchen.
-
2005-10-24soldstatus
-
2005-10-19soldstatus
-
2005-10-01historical
-
2005-06-15$109,900
-
2005-02-04soldstatus
-
2004-11-05soldstatus
-
2004-08-04historical
-
2004-05-12$88,000
-
1997-01-01soldstatus
ⓘ 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
- $4,254 · $354/mo
- Projected year-2 tax
- $4,254 · $354/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 ≥108°F today · 24 d/yr by 30 yrs out
- Wind 4/10 Moderate 24% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $25,653
- − Mortgage interest
- −$12,940
- − Property taxes
- −$4,254
- − Insurance
- −$1,155
- − Repairs & maintenance
- −$2,052
- − Management
- −$2,052
- − Depreciation
- −$6,720
- Taxable loss
- −$3,520
- Est. tax savings @ 24.0%
- +$845
- After-tax cash flow
- $1,165/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
- Crowley ISD
- NCES district ID
- 4815910
- Math proficiency
- 23% ▼ -15.00%
- Reading proficiency
- 32% ▼ -6.00%
- Median HH income
- $59,810
- Composite
- 25.04/100
- National rank
- #7549
- State rank
- #643 of 826 in TX
Livability — Fort Worth
- Score
- 80/100
- State rank
- #49
- US rank
- #1954
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Fort Worth, TX
- County
- Tarrant County · 2,033,669 people
- City population
- 911,619
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 53,958
- Household income
- $75,523
- Rent vs Own
- Severe rent burden
- 2000.0
Population outlook (Tarrant County) Hauer SSP2
- Today (2025)
- 2,380,417 people
- By 2030
- 2,578,900 · +8.3%
- By 2040
- 2,974,995 · +25.0%
- By 2050
- 3,350,489 · +40.8%
- By 2075
- 4,216,909 · +77.2%
- By 2100
- 4,741,527 · +99.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.69)
- Race & ethnicity
- Hispanic / Latino 39% White 34% Black 21% Two or more races 19% Asian 3% Native American 1%
- Hispanic origin (detail)
- Mexican 34%
- Common ancestry
- Italian 3% Slovak 2% Lithuanian 1%
- Foreign-born
- 15% · Canada, China, Philippines
- Languages at home
- 70% English-only · Spanish 25% Other Asian/Pacific 1% French/Haitian/Cajun 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
- ▼ -196.95%
- Current HPI
- 293.8679
- Rent YoY
- ▼ -0.20%
- 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
+162.5% since first listed21 events — show timeline
- 2026-05-19 Contingent — NTREIS
- 2026-05-16 Listed $230,999 NTREIS
- 2023-06-29 Sold (MLS) — NTREIS
- 2023-06-08 Pending — NTREIS
- 2023-06-04 Contingent — NTREIS
- 2023-05-30 Price Changed $280,000 NTREIS
- 2023-05-15 Listed $290,000 NTREIS
- 2019-08-01 Sold (Public Records) — Public Records
- 2019-07-06 Pending — NTREIS
- 2019-06-28 Contingent — NTREIS
- 2019-06-28 Sold (MLS) — NTREIS
- 2019-06-25 Listed $185,000 NTREIS
- 2005-10-24 Sold (Public Records) — Public Records
- 2005-10-19 Sold (MLS) — NTREIS
- 2005-10-01 Listing Removed — NTREIS
- 2005-06-15 Listed $109,900 NTREIS
- 2005-02-04 Sold (MLS) — NTREIS
- 2004-11-05 Sold (Public Records) — Public Records
- 2004-08-04 Listing Removed — NTREIS
- 2004-05-12 Listed $88,000 NTREIS
- 1997-01-01 Sold (Public Records) — Public Records
Property tax history
+1.4%/yrLatest (2025): $4,254 · -0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…