Skip to content

2706 Derby Court, Southlake, TX 76092

2706 Derby Court, Southlake, TX 76092Est. $268,000 [P] | 1,880 sq ft [P]

Single-family home

$268,000Estimated value $143 per sq ft
5 / 2Beds / baths 5 bedrooms, 2 bathrooms
1,880 sq ftLiving area Building footprint and floors on the map
1970Year built 56 years old
11,300 sq ftLot size 0.26 acres

What does [P] mean? Address and location are real public data. Anything marked [P] is a probability-based estimate generated for a typical home like this one – not a record about this exact property. Hover or tap [P] to see how each value is estimated.

Sources: TAD county appraisal record · TxGIO / National Address Database · OpenStreetMap buildings · FEMA flood map · USGS elevation · FHFA price index · Texas Dept. of Insurance. Items marked [P] are estimates and are not taken from these sources.

$143 / sq ft ≈ $2,239 / mo to own Rent est. $1,925 / mo Foundation: HighCash flow (investor): HighUpdated Oct 12, 2026 · TX-model v1.1 · 2026-10-12
View as

First look at the property

This is a single-family home in Southlake, Tarrant County, with an estimated value of $268,000 and about 1,880 sq ft of living area. Below is a short read of what speaks for and against it, based on the data on this page.

Strengths

  • 5 bedrooms and 2 bathrooms suit families and many tenants.
  • Modeled price of $143 per sq ft is below the nearby comparable median of $164.
  • Appraised value and building facts come from the TAD county record, not from a model.
  • HVAC age risk looks low on the available data.

Weaknesses

  • Property tax of about $5,220 per year ($435 per month) is a large running cost.
  • Modeled cash flow is negative with 25% down: –$721 per month.
  • Cap rate of 3.2 % is low compared with typical mortgage rates.
  • Building age of 56 years means roof, foundation, plumbing and electrical need a proper inspection.
  • Foundation is rated high: Age 56 yrs on expansive clay.

Working hypothesis: this looks like a better fit for an owner-occupier than for an investor focused on cash flow. That is a starting point, not a conclusion; the sections below show the numbers behind it.

The five questions

1 · What may it be worth?$233,000 – $303,000 Confidence: Low–medium · TX-model v1.1 · 2026-10-12
2 · Is the asking price attractive?Enter a price to compare it with the estimate and nearby comparable homes. [P]
3 · What will it cost to own?≈ $2,239 / month Details in “Financial model”.
4 · What return might it generate?Gross yield 8.6 % · cap rate 3.2 % · cash flow –$721/mo
5 · Largest risks and next stepsHigh Foundation
High Cash flow (investor)
Moderate Flood
See all risks and the due-diligence checklist

Property facts

Address
2706 Derby Court, Southlake, TX 76092
Coordinates
32.92975, -97.12148
Property type
Single-family home
Living area
1,880 sq ft
Bedrooms
5
Bathrooms
2
Floors
2 OSM
Building footprint
1,076 sq ft
Lot size
11,300 sq ft
Year built
1970
Building data source
OpenStreetMap

Parcel, status and occupancy

County
Tarrant County TxGIO all addresses in the county
Address record
TxGIO StratMap · source Tarrant County 911 District
Parcel ID (APN)
6139D-1-17 TAD
Listing status
Off-market (no active listing found)
Occupancy
Renter-occupied
Parking
2-car garage
Virtual tour
Not available
Parcel boundary
Not available
Last updated
County record tax year 2025 · page updated Oct 13, 2026
Canonical ID
TX-2bb85d96e593

County appraisal record real data

From the Tarrant County appraisal district (TAD, tax year 2025). Appraised value is the county’s estimate for tax purposes, not a sale price or an appraisal for a loan.

Appraised market value
$1,336,795 TAD

Photos

Photos from public sources (Wikimedia Commons, Wikidata, KartaView) taken at or near this address – of the building, the street, or the surrounding area. Many addresses have none.

Looking for photos near this address …

Listing

Valuation

Estimated value
$268,000
Range
$233,000 – $303,000
Valuation date
Oct 12, 2026
Confidence
Low–medium
Price per sq ft
$143
Comparable-sales indication
$340,000

Methodology (TX-model v1.1 · 2026-10-12): when no county record is used, estimated living area × a city-level price per sq ft × age factor × a property-level seeded variation, cross-checked against size- and age-adjusted nearby comparable values. Sale prices, listings and assessments from county records are not connected, so every number on this page that is not marked “OSM” is a modeled estimate [P].

Estimated value

$268,000

Range $230,000 – $306,000 · about $143 per sq ft

$119k$188k$257k$327k$396k20162018202020222024202620282030Today
Hover or tap the line for a year. estimated history 5-year outlook (about 2.8% per year, shaded range = uncertainty)

History is real market data: the shape follows the FHFA house price index for ZIP 76092 (all-transactions, annual), scaled to this home’s modeled value

Estimated monthly costs

Property tax
$435/mo
Home insurance
$190/mo
Mortgage (20% down, 30-yr, 6.75%)
$1,391/mo

Price history and appreciation

Listing price history
Not available
1-year change in value
1.2 %
3-year change in value
5.3 %
5-year change in value
47.4 %
Over/undervalued vs comps
Enter an asking price in “The five questions”.

Comps

AddressStatusPrice$/sq ftSize · bd/baBuiltDistanceDateSale-to-listDays on marketAdjusted priceWhy included
1002 South Hollow DriveActive [P]$324,000$1641,970 sq ft · 3/219790.30 miSep 8, 2026–57$315,027size –$5,355 · age –$3,618same type · size within 5% · 0.30 mi away · built 1979
713 Kent CourtSold [P]$313,000$1552,020 sq ft · 3/219810.32 miMay 20, 202692.3 %48$300,248size –$8,330 · age –$4,422same type · size within 7% · 0.32 mi away · built 1981
1001 South Hollow DriveActive [P]$279,000$1531,820 sq ft · 3/219490.30 miSep 30, 2026–34$291,012size +$3,570 · age +$8,442same type · size within 3% · 0.30 mi away · built 1949
1569 East Continental BoulevardActive [P]$269,000$1691,590 sq ft · 2/219650.41 miSep 3, 2026–31$288,265size +$17,255 · age +$2,010same type · size within 15% · 0.41 mi away · built 1965
1500 Spruce CourtSold [P]$413,000$1632,540 sq ft · 4/319750.34 miJun 15, 202694.7 %83$371,720size –$39,270 · age –$2,010same type · size within 35% · 0.34 mi away · built 1975
607 Bordeaux DriveSold [P]$249,000$1661,500 sq ft · 2/219690.47 miAug 25, 202696.9 %28$272,012size +$22,610 · age +$402same type · size within 20% · 0.47 mi away · built 1969
900 South Hollow CourtSold [P]$368,000$1502,450 sq ft · 4/319550.31 miDec 25, 202594.1 %67$340,115size –$33,915 · age +$6,030same type · size within 30% · 0.31 mi away · built 1955
1112 Tealwood CourtActive [P]$434,000$1762,470 sq ft · 4/319710.42 miSep 12, 2026–28$398,493size –$35,105 · age –$402same type · size within 31% · 0.42 mi away · built 1971

Median comparable $/sq ft: $164 (this property: $143). Adjustments: size at 35% of the city price per sq ft, age at 0.15% of value per year, plus a type adjustment where the property types differ.

Rental analysis

Market rent range
$1,733 – $2,118 / month
Long-term rental
Standard 12-month lease assumed
Short-term rental (STR)
Possible with local registration/permit
Vacancy and concessions
6 % vacancy · 1 % concessions
NOI (base case)
$8,600 / year
Cap rate
3.2 %
Break-even occupancy
130 %

Rent comps: nearby modeled rents are not available; rent benchmarks would come from HUD Fair Market Rents and licensed rental feeds. Treat the range as an estimate.

Rental comparables

AddressRent / moCharacteristicsBuiltDistanceDateSource type
1606 Ponderosa Way$5,150 [P]5,210 sq ft · 8 bd / 6 ba19380.16 miAug 2, 2026Advertised [P]
2703 Brookshire Drive$3,325 [P]2,880 sq ft · 4 bd / 3 ba19920.18 miSep 14, 2026Advertised [P]
2701 Brookshire Drive$1,300 [P]1,260 sq ft · 2 bd / 1 ba20140.19 miAug 29, 2026Advertised [P]
1000 Pine Meadow Court$2,000 [P]1,810 sq ft · 3 bd / 2 ba20180.19 miJul 26, 2026Advertised [P]
714 Chatham Court$3,850 [P]3,180 sq ft · 5 bd / 4 ba19820.20 miSep 30, 2026Lease (modeled) [P]
913 Westminster Way$1,650 [P]1,470 sq ft · 2 bd / 2 ba19740.21 miAug 23, 2026Lease (modeled) [P]

Median nearby rent $3,325 vs this property’s estimate $1,925 (–42.1 %): the estimate differs from nearby comparables – verify before relying on it.

True cost of ownership

What will this property actually cost per month? Pick how you will use it and change any assumption. Ranges widen where the input is most uncertain.

Your assumptions

An automated estimate is not an appraisal, inspection, insurance quote or lender approval. Actual loan terms depend on the borrower.

Listing

Property tax scenarios

Model what a buyer may pay, separately for an owner-occupant with a homestead exemption and for an investor. The current owner’s modeled bill is shown for contrast.

Assumptions

Rules used: homestead exemption applies to the school-district part of the rate for a qualifying primary residence; homestead appraisal growth is capped at 10% per year after the first year; non-homestead property may have a separate cap (verify current law and your county). The exemption does not apply automatically to investment property. Verify rates, exemptions and caps with the county appraisal district and the Texas Comptroller.

Property tax protest support

  • Deadline: generally May 15 or 30 days after the notice of appraised value is mailed, whichever is later – confirm the date on your notice.
  • Check the appraisal district’s record of your property (area, year built, condition, exemptions) for errors.
  • Gather evidence: comparable assessments and sales, photos of defects, repair estimates.
  • Compare your assessed value per sq ft with similar nearby homes (this property’s modeled value: $143 per sq ft).
  • A protest does not guarantee a reduction.

Insurance and hazard intelligence

CoverageEstimated range (modeled)Notes
Homeowners (dwelling $282,000)$1,596 – $3,420 / yrBase $2,280
Wind / hail deductible1 % – 2 % of dwelling coverageCommon in Texas policies; check your policy
Flood (separate policy)$600 – $2,000 / yrNFIP or private; homeowners policies exclude flood
Named-storm coverageOften separate in coastal countiesAsk the agent
Hail / wind indicator
Elevated (Texas)
Flood indicator
Moderate
Roof age (est.)
6 years
Owner-occupied homeowners in ZIP 76092
10,498 active policies; Apr–Jun 2026: 512 canceled, 16 not renewed, 574 applications declined (5.0 % of active policies canceled or not renewed in 3 months) TDI
Dwelling (landlord) policies in ZIP 76092
430 active policies; Apr–Jun 2026: 39 canceled, 0 not renewed, 24 applications declined (9.1 % of active policies canceled or not renewed in 3 months) TDI
Source
Texas Department of Insurance, HB 2067 residential property statistics (policy counts as of Dec 31, 2025; actions Apr–Jun 2026). ZIP-level, not this property.
Claims history of this property
Not available at address level TDI

Quote checklist

  • Ask for the CLUE report of the property and seller’s claims history.
  • Get quotes from at least three insurers/agents, with the same coverage and deductibles.
  • Confirm roof age/material, and whether hail damage is excluded or cosmetic-only.
  • Ask about wind/hail and named-storm deductibles.
  • Check flood zone on the FEMA Flood Map Service Center and get a flood quote.
  • Confirm whether the Texas FAIR Plan / TWIA applies (coastal areas).

HOA and document intelligence

HOA likely?
Probably not
Estimated dues
n/a
Special assessments
Unknown
Reserve funding
Unknown
Rental restrictions
None expected
Official portal
hoa.texas.gov

Analyze HOA or resale documents

Paste text from an HOA resale certificate, dues notice or rules. The analysis runs in your browser – nothing is uploaded. It highlights dues, assessments, rental rules and follow-up questions; it is not legal interpretation.

Tip: for PDFs, copy the text out first. You can also upload files in a Listings chat.

Financial model Interactive

All defaults are modeled estimates [P] – change anything. Cap rate uses the purchase price you enter. Debt service is excluded from NOI and cap rate. Tax effects are illustrative, not tax advice.

Acquisition
Income
Operating costs
Capital costs
Financing
Exit
Tax treatment (optional, illustrative)

Offer-price analysis

Saved in this browser so you can compare deals side by side.

Scenarios

Sensitivity

Formulas
  • Gross rental yield = annual scheduled rent ÷ price.
  • NOI = effective gross income − operating expenses (no debt service, no income tax).
  • Cap rate = NOI ÷ price.
  • Cash flow = NOI − debt service − capex reserve.
  • Cash-on-cash = annual pre-tax cash flow ÷ cash invested (down payment + closing + repairs + reserves + points/fees).
  • DSCR = NOI ÷ annual debt service.
  • Break-even occupancy = (operating costs + debt service + reserve) ÷ potential gross income.
  • IRR from the initial cash, yearly cash flows with growth, and net sale proceeds after selling costs and loan payoff.
  • Equity buildup shows principal paydown and appreciation separately.
Listing

Resale and exit risk

ScenarioHoldValue changeSale priceSelling costs (6%)Loan balanceNet proceeds
Base3 yrs2.8 %/yr$291,001$17,460$194,116$79,426
Base7 yrs2.8 %/yr$324,769$19,486$182,483$122,800
Flat3 yrs0.0 %/yr$268,000$16,080$194,116$57,804
Flat7 yrs0.0 %/yr$268,000$16,080$182,483$69,437
Downside3 yrs-2.0 %/yr$252,239$15,134$194,116$42,989
Downside7 yrs-2.0 %/yr$232,658$13,959$182,483$36,215
Severe downside3 yrs-4.5 %/yr$233,424$14,005$194,116$25,303
Severe downside7 yrs-4.5 %/yr$194,159$11,650$182,483$27

Expected time to sell: about 85 days (55 on market + ~30 to close) [P]; slower in a downturn. Negative net proceeds mean you would owe cash at sale.

Market · Southlake

Geographic level: city / metro (Texas). Sources to verify: FHFA House Price Index, U.S. Census ACS, HUD, Texas Real Estate Research Center.

IndicatorValueGeographic level
Median sale price$300,000 [P]City / metro
1-year trend1.2 % [P]City / metro
3-year trend5.3 % [P]City / metro
5-year trend47.4 % [P]City / metro
Rent growth (YoY, asking)1.2 % [P]City / metro
Months of supply4.3 [P]City / metro
Days on market55 [P]City / metro
Sale-to-list ratio97.0 % [P]City / metro
New-construction permits / year1,000 [P]City / metro
Median household income$70,000 [P]City / metro
Affordability: price ÷ income4.3× [P]City / metro
Population100,000 [P]City / metro
Job growth (YoY)1.5 % [P]City / metro
Unemployment4.2 % [P]City / metro

Outlook scenarios

ScenarioAssumed growth202720292031
Downside-0.7 % / yr$266,000$262,000$259,000
Base2.8 % / yr$275,000$291,000$307,000
Upside5.3 % / yr$282,000$313,000$347,000

Assumptions: base growth from the city prior adjusted for this home’s age and type; downside assumes higher rates and weaker demand; upside assumes continued in-migration and constrained supply.

New supply and development

New housing permits / year
1,000 (Southlake)
Competing rental supply
Check new apartment projects within 2 miles
Planned developments
City permit search · County GIS

Plans change and may not be completed.

Neighborhood

Nearby places are read live from OpenStreetMap (within about 1 mile). Statistics below are for the city, not this block. We do not show demographic profiles for individual properties, and school and crime information needs local context – use the official sources linked.

Loading nearby amenities …

Schools
Attendance zone depends on the school district TXschools.gov
Crime
City or police-department reports find official data
Zoning / land use
Not determined zoning map
Planned developments
Check city permit data

Fair housing: Listings does not steer or rank neighborhoods by who lives there. Insights are about the property, its costs and its surroundings.

Floor plan Assumed

Floors 2 from OpenStreetMap

UPENTRY64 sq ftHALL / STAIRS42 sq ftHALL61 sq ftLIVING / KITCHEN225 sq ftDINING105 sq ftOFFICE80 sq ftFAMILY ROOM156 sq ftGUEST ROOM109 sq ftBATH132 sq ftSTORAGE95 sq ft38′ 5″27′ 11″NFLOOR 12706 Derby Court, Southlake, TX 76092 · scale approximate013′ 1″ASSUMED LAYOUT – BASED ON PROBABILITY [P]NOT AN ACTUAL FLOOR PLAN
UPSTAIRWELL98 sq ftHALL66 sq ftBEDROOM 1164 sq ftBEDROOM 2155 sq ftWALK-IN CLOSET61 sq ftBEDROOM 3127 sq ftFAMILY ROOM101 sq ftBATH122 sq ftBEDROOM 4178 sq ft38′ 5″27′ 11″NFLOOR 22706 Derby Court, Southlake, TX 76092 · scale approximate013′ 1″ASSUMED LAYOUT – BASED ON PROBABILITY [P]NOT AN ACTUAL FLOOR PLAN

Probability-based illustration – not an actual floor plan. Listings has no access to this building’s real room layout. The drawing is generated by an algorithm from the building footprint (estimated – no footprint is mapped), number of floors, building type and typical US layouts. Shape, dimensions, rooms, walls, doors, windows and furniture may differ completely from reality. Do not use for buying, selling, permits or valuation.

Listing

Property condition

ComponentEstimated installedAgeTypical life leftCondition (est.)Replacement cost (est.)
Roof~2020 [P]6 yrs16 yrsOK$9,000 – $22,000
HVAC~2023 [P]3 yrs12 yrsOK$7,000 – $15,000
Water heater~1994 [P]32 yrs0 yrsPast typical life$1,200 – $3,500
Plumbing~1970 [P]56 yrs0 yrsPast typical life$4,000 – $15,000 (repipe)
Electrical~1970 [P]56 yrs0 yrsPast typical life$3,000 – $12,000 (panel/rewire)
Foundation~1970 [P]56 yrs14 yrsOK$4,000 – $30,000 (piers/leveling)
Drainage / grading~1970 [P]56 yrs0 yrsPast typical life$1,500 – $8,000
Windows / building envelope~1970 [P]56 yrs0 yrsPast typical life$6,000 – $20,000

Common Texas issues: foundation movement on expansive clay, hail damage to roofs, and HVAC load in summer heat. Year built 1970 – lead-based paint is possible (pre-1978) and asbestos may be present in older materials.

Renovation history

Probable – not real. This is not a record of actual work. Years are approximate.

  • ~2024 Bathroom remodel Tile, fixtures and waterproofing
  • ~2023 HVAC system replaced Central A/C and furnace
  • ~2020 Roof replacement Shingles and underlayment (hail damage is common in Texas)
  • ~2020 New flooring Wood-look vinyl/laminate, tile or carpet
  • ~2016 Kitchen remodel Cabinets, counters and appliances
  • ~2008 Exterior paint / siding Repainting or siding repair
  • ~2004 New flooring Wood-look vinyl/laminate, tile or carpet
  • ~1997 HVAC system replaced Central A/C and furnace
  • ~1995 Roof replacement Shingles and underlayment (hail damage is common in Texas)
  • ~1995 Bathroom remodel Tile, fixtures and waterproofing
  • ~1994 Water heater replaced Tank or tankless water heater
  • ~1994 Kitchen remodel Cabinets, counters and appliances

Likely features

  • Central A/C 99%
  • Attached garage 82%
  • Fenced backyard 78%
  • Covered patio 55%
  • Swimming pool 8%
  • Walk-in closet 80%
  • Home office space 45%

Only features that came out as likely are shown. Percentages are the chance for a typical home like this.

Property records

Appraisal history TAD

Tax yearMarket valueLandImprovementsAssessed
2025$1,336,795––$1,336,795

Tax history (modeled) [P]

YearMarket valueAssessed valueTaxable (after $140k homestead*)Tax bill (est.)
2022$217,000$204,000$64,000$3,792
2023$254,000$239,000$99,000$4,454
2024$245,000$230,000$90,000$4,288
2025$265,000$249,000$109,000$4,635
2026$268,000$252,000$112,000$4,691

*The Texas school-tax homestead exemption applies only to owner-occupied primary residences; the 10% annual appraisal cap also applies to homesteads. Records come from the county appraisal district – not connected, so these are estimates.

Permits and improvements [P]

YearWorkStatus
~2024Bathroom remodelFinal inspection passed [P]
~2023HVAC system replacedFinal inspection passed [P]
~2020Roof replacementFinal inspection passed [P]
~2016Kitchen remodelFinal inspection passed [P]
~1997HVAC system replacedFinal inspection passed [P]
~1995Roof replacementFinal inspection passed [P]
~1995Bathroom remodelFinal inspection passed [P]

Modeled from the renovation simulation – check the city’s permit portal for real permits.

Ownership and deed
Not available
Rental history
Not available
Foreclosure and liens
None known

Title, liens and recorded documents

Recorded filings
Not searched County Clerk records
Liens / tax delinquency
Not verified
Easements
Unknown – order a survey
Mineral rights
Often severed in Texas

Items for title-company review: ownership chain, open liens, easements, restrictive covenants, mineral reservations, HOA liens.

Listing

Risks and due diligence

RiskSeverityEvidenceEstimated impactConfidenceNext step
FoundationHighAge 56 yrs on expansive clay [P]$4,000 – $30,000LowFoundation/structural engineer inspection
Cash flow (investor)HighBase case cash flow –$721/mo, DSCR 0.55See sensitivitiesMediumVerify rent comps, insurance and tax bill; run the Financial model
FloodModerateCity-level: moderate [P]$0 – $40,000 uninsured; flood insurance $700–$3,500/yrLowCheck the FEMA Flood Map Service Center and elevation certificate
Hail / windModerateRoof ~6 yrs old [P]; Texas hail and storm exposure$2,700 – $10,700 roof/exterior; higher premiumsMediumGet an insurance quote and a roof inspection
Plumbing / electricalModerateOlder wiring/pipes possible [P]$3,000 – $15,000LowSewer scope, plumbing and electrical inspection
Property tax reassessmentModerateTexas relies on property tax; rates ~1.90% [P]+$520/yr per +10% valueMediumCheck the county appraisal district and exemptions
Rental complianceModerateCity registration / STR rules varyFines and lost incomeLowCheck Southlake rules
Title and legalUnknownNo title, easement or lien data connectedVariesLowOrder title search and survey
HVAC ageLowSystem ~3 yrs [P]$7,000 – $15,000LowHVAC inspection and service records
HOA / condoLowDues, reserves and special assessments unknown [P]VariesLowRequest the HOA resale package
Data qualityLowConfidence Low–medium; area and rooms are modeledValuation error band ±13%HighCompare with appraisal district and an appraisal

Due-diligence checklist

Your checklist is saved in this browser only.

Climate and risk

FEMA flood zone
… FEMA
Flood risk (city level)
Moderate
Ground elevation
… USGS
Hail & wind
Elevated across most of Texas
Hurricane / tropical storm
Low to moderate (inland)
Wildfire
Low
Earthquake
Low
Extreme heat
High – long, hot summers; cooling costs matter
Drought
Moderate – periodic droughts and water restrictions
Foundation movement
More common on expansive clay soils
State income tax
None in Texas (property tax is higher)

Nearby homes

Map © OpenStreetMap contributors. Blue dots are nearby addresses.

Net proceeds calculator

Estimated net proceeds–
Agent commissions (5.5%)
–
Title policy & escrow (est.)
–
Prorated property tax (est.)
–
Total selling costs
–

Estimates only. Texas has no state income tax or transfer tax; federal capital gains tax is not included.

Overall assessment

Our assessmentCheck the price and negotiate before bidding

As a home for your own use

Estimated cost of owning is about $2,239 per month with 20% down at 6.75%, including property tax, insurance, HOA and maintenance. Because of the building age, an independent inspection is the first step. Compare the price with recent sales of similar homes in Southlake before you decide.

As a leveraged rental

Base case gross yield is 8.6 %, cap rate 3.2 % and cash flow –$721 per month with 25% down. With these assumptions the property does not pay for itself, so a lower price, higher rent or a larger down payment would be needed. Change any assumption in the financial model above to test it.

Largest open questions

  • The real market value: confirm with sold comparables and, if buying, an appraisal.
  • The tax level after purchase: homestead exemptions and reassessment change the bill.
  • The insurance quote: hail, wind and flood cover can differ a lot between addresses.
  • Technical condition: foundation, roof and HVAC need a physical inspection.

Method and limits: this is a desk analysis from public records, map data and stated assumptions. Items marked [P] are probability-based estimates. It is not an appraisal, inspection or legal advice.

Listing

Property report

One-page summary. Use “Print / save as PDF” for a copy. Confidence: Low–medium · TX-model v1.1 · 2026-10-12 · updated Oct 12, 2026.

Estimated all-in monthly cost
$2,483
If taxes +20% and insurance +30%
$2,627 (+$144 / mo)
Rent supported by comparables?
Estimated $1,925 / month; see the rental comparables above.
Base-case investor cash flow
–$721 / mo · cap rate 3.2 % · DSCR 0.55
Price that meets a 6% cap rate
see Financial model

Needs verification

  • High Foundation – Foundation/structural engineer inspection
  • High Cash flow (investor) – Verify rent comps, insurance and tax bill; run the Financial model
  • Moderate Flood – Check the FEMA Flood Map Service Center and elevation certificate
  • Moderate Hail / wind – Get an insurance quote and a roof inspection
  • Moderate Plumbing / electrical – Sewer scope, plumbing and electrical inspection

Who should confirm what

  • Inspection: condition, roof, HVAC, foundation, plumbing
  • Insurance quote: wind/hail premium and availability
  • Official records: appraisal district, county clerk, permits
  • Professional review: title, survey, HOA documents, tax advice

Official sources

Texas Department of Insurance · Comptroller property tax · HOA portal · FEMA flood maps · Appraisal district · County clerk · Permits · GIS

Confirmed facts = address, location and OSM-mapped building data · [P] = modeled estimate · everything else is an unresolved question.

Documents

Keep the paperwork for this property in one place: inspection report, survey, seller’s disclosure, HOA package, insurance quotes and lender estimate. Upload files in a chat with Listings to have them summarized – your documents stay private to your account.

Open Listings chat to upload documents Report a data error

Data sources, provenance and coverage

ValueLabelSource / methodDate / versionConfidence
Address, ZIP, cityrecordedUS DOT National Address Database via Overture Maps2025-09 snapshotHigh
CoordinatesrecordedNAD address point2025-09High
Building typemodeledCity mix priorOverture 2026-09-23Low
Building footprintmodeledTypical sizeOverture 2026-09-23Low
FloorsobservedOpenStreetMap tagsOverture 2026-09-23Medium
Living area, beds, baths, lot, year built, valuemodeledFloor-plan algorithm from footprint and floorsTX-model v1.1 · 2026-10-12Low
Permits, deed dates, appraisal historyrecordedCounty appraisal districtTax year 2025High
FEMA flood zone, ground elevationrecordedFEMA National Flood Hazard Layer; USGS 3DEPLiveHigh
Price history shapeobservedFHFA ZIP house price index where publishedAnnual, through 2025Medium
Estimated value, rent, tax, insurancemodeledCity $/sq ft priors × size × ageTX-model v1.1 · 2026-10-12Low–medium
Renovations, permits, sales, tax historymodeledLifespan simulation; no county recordsTX-model v1.1 · 2026-10-12Low
PhotosobservedWikimedia Commons, Wikidata, KartaView (geotagged)Live, cached 30 daysVaries
Nearby amenitiesobservedOpenStreetMap (live query)Live, cached 14 daysMedium
Financial model inputsuser-entered / modeledDefaults [P]; your edits are yoursLive–

Coverage today: Southlake and four other large Texas cities. Not connected: MLS listings, county recorder, county assessor, parcel boundaries, FEMA flood zones, school and crime datasets. Gaps are shown as “Not available” or [P], never filled silently. Computed metrics are versioned (TX-model v1.1 · 2026-10-12) and the formulas are shown in the Financial model.

Listing

Sources and caveats

Address points: U.S. DOT National Address Database (public domain), via Overture Maps. Buildings: OpenStreetMap contributors and Overture Maps (floors, class and footprint where mapped). Map tiles © OpenStreetMap contributors. Values, size, rooms, year built, renovations, features and costs marked [P] are modeled estimates and may be very different from reality. Not an appraisal, listing or offer. Do not use for buying, selling, lending or insurance decisions.

Listings can make mistakes. Check important info.