10612 Brocket Ln · Fort Worth, TX 76036

$319,990

4 bd · 2.5 ba · 1,940 sqft · Other · 25 Days on market

Built 2026 5,746 sqft lot $165/sqft · at area comps Est $324k · at est. $46/mo HOA · 2% of rent ↓ 6% since listing

---

Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +13.1/30.0
• ARV discount +8.1/15.0
• Livability +4.0/5.0
• DSCR +3.9/10.0
• Rent growth +3.1/5.0
• 1% rule +2.8/10.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Lowry plan is a 2-story home with 4 bedrooms up, 2.5 baths, family room, dining area, and a large backyard. The kitchen offers plenty of counter space including a peninsula with space for seating.

Key facts

• Peninsula kitchen
• Gourmet kitchen
• 42 inch cabinetry

Tags

• VINYL PLANK FLOORING
• PENINSULA KITCHEN
• GOURMET KITCHEN
• 42 INCH CABINETRY
• GRANITE COUNTERTOPS
• STAINLESS STEEL APPLIANCES

Property features AI

Finance

• Financial info: Listing accepts Cash, Conventional, FHA, and VA financing
• HOA & community: Mandatory association; Annual association fee of $550; Association dues include grounds maintenance

Exterior

• Parking: Attached 2-car garage (2 covered spaces, garage faces front, 2-car single door); No carport spaces
• Security: Smoke detectors; Carbon monoxide detectors
• Utilities: City water; City sewer; Property in a municipal utility district
• Home design: Single family residence; Two-story; New construction (completed in 2026)
• Construction: Brick and siding exterior; Composition roof; Slab foundation; Built in 2026
• Exterior features: Back yard with wood fencing; Subdivision setting; Utilities easement

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Garbage disposal; Granite counters; Kitchen island; Pantry
• Bedrooms: 4 bedrooms (primary suite upstairs with ensuite bath); Three additional bedrooms upstairs
• Flooring: Carpet; Luxury vinyl plank
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central air conditioning; Electric heating
• Interior features: Open floorplan; Kitchen island; Pantry; Granite counters; Double vanity
• Laundry & utility: Electric water heater

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath other listed at $320k.

Deal economics

• At list price, monthly cash flow is $-9 ($-108/yr) — negative.
• To cash-flow at today's rent, offer at most $318k (0.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (22.2% below list).
• Recommended offer: $249k (22.2% below list) — sets the bar for 1% rule.
• Cap rate 6.3% 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: June W Davis El (math 25% / reading 36%, grade F, #2,464 of 4,322 statewide, top 58%, 644 students, 59% FRL); H F Stevens Middle (math 16% / reading 26%, grade F, #1,387 of 1,662 statewide, top 85%, 747 students, 84% FRL); Crowley H S (math 23% / reading 36%, grade F, #1,112 of 1,632 statewide, top 70%, 2,351 students, 72% FRL) — zoned schools average 72% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising (+2.3%/yr); 1036 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 18,938 units permitted in Tarrant County in 2024 (8,336 in 5+ unit buildings).
• This rent runs 30% of the median local income ($98k/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 $10k 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 25 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts; this cycle's ask has dropped $18k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $248,969 (22.2% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.78% ✗
• Cap rate: 6.26%
• Cash-on-cash: -0.12%
• DSCR: 0.99
• GRM: 10.7

CMA / ARV

• ARV (median comp): $324,117
• List price: $319,990
• Delta: 2.43%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.28% rent growth · sell at horizon

5-year hold

• IRR: -17.3%
• Equity multiple: 0.39×
• Total profit: $-54,321
• Equity at exit: $47,712

10-year hold

• IRR: -10.6%
• Equity multiple: 0.38×
• Total profit: $-55,716
• Equity at exit: $27,667

Cash invested: $89,597 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

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

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

Methodology + full state rankings →

ZIP-level market 76036

• Home prices YoY: -25.2%
• Rents YoY: 2.3%
• Active inventory: 1036
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $2,490 high
• Mortgage (P&I): −$1,678
• Tax from tax record: −$118 /mo · $1,421/yr
• Insurance: −$133
• HOA: −$46
• Vacancy / Maint / Mgmt: −$523
• Net cashflow: $-9

Break-even live

Break-even rent $2,501

Max offer price $318,406

Occupancy floor 95%

Sensitivity live

Price	-10% $172	-5% $82	+0% $-9	+5% $-100	+10% $-190
Rent	-10% $-206	-5% $-107	+0% $-9	+5% $89	+10% $188
Rate	-1.0pp $152	-0.5pp $72	base $-9	+0.5pp $-92	+1.0pp $-176

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: $79,998
• Closing costs: $9,600
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5020 Cervinae Rd Crowley, TX	4.0	2.5	1947	$2,550	$1.31	22d	1	0.09mi
4932 Water Lily Ln Crowley, TX	3.0	2.0	1848	$2,595	$1.40	14d	1	0.22mi
4633 Benham Dr Crowley, TX	3.0	2.0	1740	$2,000	$1.15	45d	1	0.52mi
4633 Benham Dr Crowley, TX	4.0	2.0	1740	$2,000	$1.15	6d	1	0.52mi
4644 Benham Dr Crowley, TX	3.0	2.0	1422	$1,995	$1.40	45d	1	0.53mi
4505 Greyberry Dr Crowley, TX	3.0	2.0	1429	$2,100	$1.47	20d	1	0.66mi
10357 Rosegreen Ln Crowley, TX	3.0	2.0	1898	$2,200	$1.16	45d	1	0.68mi
9925 Ryegrass Ter Crowley, TX	3.0	2.0	1487	$2,350	$1.58	45d	1	0.71mi
4533 Greenham Ln Crowley, TX	3.0	2.0	1531	$1,995	$1.30	45d	1	0.73mi
10121 Wyseby Rd Crowley, TX	3.0	2.0	1622	$1,995	$1.23	45d	1	0.74mi
10356 Holycross Ln Crowley, TX	4.0	2.0	1827	$2,400	$1.31	0d	1	0.74mi
10321 Rosegreen Ln Crowley, TX	3.0	2.0	1636	$1,999	$1.22	45d	1	0.75mi
4924 Sassafras Dr Crowley, TX	3.0	2.0	1479	$2,350	$1.59	45d	1	0.78mi
4725 Sassafras Dr Crowley, TX	4.0	2.0	2067	$2,899	$1.40	45d	1	0.78mi
5601 Portlaw Ln Crowley, TX	4.0	2.5	2338	$2,575	$1.10	26d	1	0.79mi
10308 Holycross Ln Crowley, TX	3.0	2.0	1636	$2,350	$1.44	26d	1	0.82mi
10308 Holycross Ln Crowley, TX	3.0	2.0	1636	$2,250	$1.38	0d	1	0.82mi
5609 Cookstown Ln Crowley, TX	4.0	2.5	2095	$2,455	$1.17	26d	1	0.84mi
4444 Sagecroft Rd Crowley, TX	3.0	2.0	1534	$2,050	$1.34	45d	1	0.86mi
9808 Mescalbean Blvd Crowley, TX	4.0	2.0	1729	$2,150	$1.24	45d	1	0.87mi
5520 McLanahan Ln Crowley, TX	3.0	2.0	1508	$2,195	$1.46	26d	1	0.92mi
5637 McLanahan Ln Crowley, TX	3.0	2.0	1501	$2,150	$1.43	45d	1	0.97mi
9717 Snowbell Ln Crowley, TX	4.0	2.0	1928	$2,195	$1.14	24d	1	0.98mi
4216 Summersweet Ln Crowley, TX	3.0	2.0	1636	$2,129	$1.30	0d	1	1.10mi
4213 Dublin Ridge Dr Crowley, TX	3.0	2.0	1553	$2,050	$1.32	4d	1	1.10mi
10368 Fort Crockett Trl Crowley, TX	4.0	2.0	1905	$2,150	$1.13	26d	1	1.10mi
10406 Fort Cibolo Trl Crowley, TX	4.0	2.0	1808	$1,900	$1.05	45d	1	1.10mi
4148 Crooked Bend Dr Crowley, TX	3.0	2.0	1469	$2,100	$1.43	26d	1	1.13mi
4148 Crooked Bend Dr Crowley, TX	3.0	2.0	1450	$2,100	$1.45	14d	1	1.13mi
4201 Summersweet Ln Crowley, TX	3.0	2.0	1398	$1,960	$1.40	14d	1	1.13mi
10373 Fort Belknap Trl Crowley, TX	4.0	2.0	1780	$2,160	$1.21	45d	1	1.13mi
9724 Buffalo Ridge Rd Crowley, TX	4.0	2.0	2004	$2,125	$1.06	45d	1	1.13mi
10432 Fort Bird Trl Crowley, TX	4.0	2.0	2100	$3,000	$1.43	45d	1	1.14mi
9729 Wild Prairie Way Crowley, TX	3.0	2.0	1613	$2,500	$1.55	45d	1	1.14mi
9720 Buffalo Ridge Rd Crowley, TX	4.0	2.0	1838	$2,400	$1.31	26d	1	1.14mi
4156 Summersweet Ln Crowley, TX	3.0	2.0	1307	$1,900	$1.45	45d	1	1.15mi
4224 Old Timber Ln Crowley, TX	3.0	2.0	2092	$2,250	$1.08	45d	1	1.19mi
10356 Fort Teran Trl Crowley, TX	3.0	2.0	1508	$2,169	$1.44	45d	1	1.26mi
10344 Fort Teran Trl Crowley, TX	3.0	2.0	1494	$2,149	$1.44	45d	1	1.28mi
10381 Fort Ewell Trl Crowley, TX	3.0	2.0	1494	$2,149	$1.44	45d	1	1.29mi

HOA detail

• Monthly dues: $46 · $552/yr

Listing history 19 events

1. 2026-06-21
   days on market $319,990 Active 25 DOM
2. 2026-06-18
   days on market $319,990 Active 22 DOM
3. 2026-06-17
   days on market $319,990 Active 21 DOM
4. 2026-06-16
   days on market $319,990 Active 20 DOM
5. 2026-06-15
   days on market $319,990 Active 19 DOM
6. 2026-06-13
   days on market $319,990 Active 17 DOM
7. 2026-06-13
   days on market $319,990 Active 16 DOM
8. 2026-06-09
   days on market $319,990 Active 13 DOM
9. 2026-06-08
   days on market $319,990 Active 12 DOM
10. 2026-06-07
    days on market $319,990 Active 11 DOM
11. 2026-06-04
    days on market $319,990 Active 8 DOM

    Show marketing remark (200 chars)

    The Lowry plan is a 2-story home with 4 bedrooms up, 2.5 baths, family room, dining area, and a large backyard. The kitchen offers plenty of counter space including a peninsula with space for seating.

12. 2026-06-03
    days on market $319,990 Active 7 DOM
13. 2026-06-02
    pricedays on market $319,990 Active 6 DOM
14. 2026-06-01
    days on market $331,990 Active 5 DOM
15. 2026-05-31
    days on market $331,990 Active 4 DOM
16. 2026-02-27
    listed $331,990 Active 726-char remark
17. 2026-02-14
    price $331,990 200-char remark

    Show marketing remark (200 chars)

    The Lowry plan is a 2-story home with 4 bedrooms up, 2.5 baths, family room, dining area, and a large backyard. The kitchen offers plenty of counter space including a peninsula with space for seating.

18. 2026-01-03
    price $344,494 200-char remark

    Show marketing remark (200 chars)

    The Lowry plan is a 2-story home with 4 bedrooms up, 2.5 baths, family room, dining area, and a large backyard. The kitchen offers plenty of counter space including a peninsula with space for seating.

19. 2025-11-18
    listed $339,494 Active 200-char remark

    Show marketing remark (200 chars)

    The Lowry plan is a 2-story home with 4 bedrooms up, 2.5 baths, family room, dining area, and a large backyard. The kitchen offers plenty of counter space including a peninsula with space for seating.

ⓘ 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: $1,421 · $118/mo
• Projected year-2 tax: $5,856 · $488/mo
• Expected delta: +$4,435/yr (+$370/mo · 312.0%)

ⓘ 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 5/10 Major
• 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $29,876
• − Mortgage interest: −$17,924
• − Property taxes: −$1,421
• − Insurance: −$1,600
• − Repairs & maintenance: −$2,390
• − Management: −$2,390
• − HOA: −$552
• − Depreciation: −$9,309
• Taxable loss: −$5,710
• Est. tax savings @ 24.0%: +$1,370
• After-tax cash flow: $1,263/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): 36,044
• Household income: $97,973
• Rent vs Own: 23.7% rent · 76.3% own
• Severe rent burden: 584.0

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 0.65)
• Race & ethnicity: White 48% Hispanic / Latino 28% Black 20% Two or more races 14% Asian 2%
• Hispanic origin (detail): Mexican 23% Puerto Rican 2%
• Common ancestry: Slovak 3% Italian 2% Serbian 1%
• Foreign-born: 8% · Canada, Vietnam
• Languages at home: 79% English-only · Spanish 18% Other Indo-European 1% Vietnamese 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: ▼ -80.45%
• Current HPI: 238.6365
• Rent YoY: ▲ 2.28%
• 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

-5.7% since first listed

9 events — show timeline

• 2026-06-04 Price Changed $319,990 Zillow
• 2026-06-02 Price Changed $319,990 NTREIS
• 2026-05-27 Price Changed $331,990 NTREIS
• 2026-05-27 Listing Removed — NTREIS
• 2026-05-27 Listed $338,489 NTREIS
• 2026-02-27 Listed $331,990 NTREIS
• 2026-02-14 Price Changed $331,990 Zillow
• 2026-01-03 Price Changed $344,494 Zillow
• 2025-11-18 Listed $339,494 Zillow

Property tax history

-4.4%/yr

Latest (2025): $1,421 · -0.9% YoY. Source: county tax records.