product

markets

method

2040 Shawnee Trl, Fort Worth, TX 76247 — $239,000 · 4bd · ~1.2% rule | OnePercent

2040 Shawnee Trl, Fort Worth, TX 76247

$239,000

Home·Fort Worth 76247·2040 Shawnee Trl, Fort Worth, TX 76247

Last confirmed 4 days ago

2040 Shawnee Trl, Fort Worth, TX 76247

4 bd · 2.5 ba · 2,609 sqft · built 2003 · Fort Worth · SINGLE_FAMILY·source listing ↗

$239,000

rent, three ways

OnePercent model (vv1)$2,880/mo

p10–p90 confidence band

HUD Fair Market Rent · 76247 · 4BR

$4,200/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Denton

Flood risk indexRelatively High FEMA NRI

Median household income$124,383

Median area rent$2,076/mo

Median home value$397,900

the verdict

1.21%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$239,000

1.21% · rent $2,880

Intrinsic value · income approach

$461,316

48% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.