CashFlowRE
Sign in Sign up
7120 Nohl Ranch Rd
D+ Composite 48.86
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

7120 Nohl Ranch Rd · Fort Worth, TX 76133
4 bd · 2.0 ba · 1,903 sqft · SingleFamily public records · 11 Days on market
Built 1998 5,009 sqft lot Est $291k · 21% under

🖨 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

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 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.
Recommended offer $213,775 (7.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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?
  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
0.93%
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

5-year hold
IRR
-19.0%
Equity multiple
0.35×
Total profit
$-41,922
Equity at exit
$34,443
10-year hold
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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

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

Break-even rent $2,104
Max offer price $230,999
Occupancy floor 94%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-19
    historical Active Option Contract
  2. 2026-05-16
    listed $230,999 Active
  3. 2023-06-29
    soldstatus 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!

  4. 2023-06-08
    status 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!

  5. 2023-06-04
    historical 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!

  6. 2023-05-30
    price $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!

  7. 2023-05-15
    listed $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!

  8. 2019-08-01
    soldstatus
  9. 2019-07-06
    status 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.

  10. 2019-06-28
    historical 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.

  11. 2019-06-28
    soldstatus 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.

  12. 2019-06-25
    listed $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.

  13. 2005-10-24
    soldstatus
  14. 2005-10-19
    soldstatus
  15. 2005-10-01
    historical
  16. 2005-06-15
    listed $109,900
  17. 2005-02-04
    soldstatus
  18. 2004-11-05
    soldstatus
  19. 2004-08-04
    historical
  20. 2004-05-12
    listed $88,000
  21. 1997-01-01
    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
$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
combined federal + state — saved on this device
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

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

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
37.9% rent · 62.1% 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

Price history

+162.5% since first listed
21 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%/yr

Latest (2025): $4,254 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…