CashFlowRE
Sign in Sign up
9623 Seeker St
D Composite 42.77
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 +10.2/30.0
  • ARV discount +8.3/15.0
  • Appreciation +6.2/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • DSCR +2.9/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$179,999

9623 Seeker St · Houston, TX 77078
3 bd · 2.0 ba · 1,198 sqft · SingleFamily public records · 9 Days on market
Built 1975 8,637 sqft lot Est $183k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Completely remodeled and move-in ready 3 bedrooms and 2 full bathrooms sitting on an oversized lot with a covered patio! 9623 Seeker Street offers a beautifully refreshed interior and exterior with modern updates throughout and a clean, turnkey feel from the moment you arrive. This 1-story home features updated flooring throughout with no carpet, a fully redesigned kitchen with new finishes and appliances, and completely renovated bathrooms with a modern touch. Extensive upgrades include a newly replaced roof completed in May 2026, along with all major systems recently installed in the last few weeks, for peace of mind. Fresh exterior paint and thoughtful renovations throughout the home cre

Key facts

  • Refreshed interior
  • Covered patio
  • Refreshed exterior

Tags

OVERSIZED LOTCOVERED PATIOREFRESHED INTERIORREFRESHED EXTERIORUPDATED FLOORINGREDESIGNED KITCHEN

Property features AI

Exterior

  • Parking: Attached 2-car garage; Driveway; Garage with door opener
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Slab foundation; Shingle and wood roof; Brick and vinyl siding exterior; Built in 1975
  • Construction: Brick and vinyl siding construction; Shingle and wood roof; Slab foundation; Year built: 1975
  • Exterior features: Covered patio; Patio; Deck; Private yard; Fenced backyard; Subdivision lot

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric range; Oven; Disposal; ENERGY STAR qualified appliances
  • Bedrooms: Primary bedroom on first floor (approx. 14 x 11); Bedroom on first floor (approx. 9 x 9); Bedroom on first floor (approx. 9 x 9)
  • Flooring: Plank flooring; Tile flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Kitchen island; Kitchen/family room combo; Self-closing cabinet doors; Tub/shower; Ceiling fans; Living/dining room
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 3-bed/2.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-103 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $162k (10.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (12.1% below list).
  • Recommended offer: $158k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.2% in Houston — 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 74/100 on livability (#184 in TX, #4,771 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime F.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Forest Brook Middle (math 12% / reading 14%, grade F, #1,609 of 1,662 statewide, top 97%, 613 students, 98% FRL); North Forest H S (math 13% / reading 18%, grade F, #1,505 of 1,632 statewide, top 92%, 974 students, 97% FRL) — zoned schools average 98% FRL vs 71% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 14% at this address vs 31% district-wide (-17 pts) — the specific schools serving this property underperform the Houston ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: 129 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (2.5% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
  • Current owner paid $20k; list at $180k implies a 778% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,200 (12.1% 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. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.88%
Cap rate
5.60%
Cash-on-cash
-2.46%
DSCR
0.89
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$183,294
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8414 Rinn St 0.16mi 4/1.5 (+1) 1,253 (+5%) 2mo $190,000 $152 76
8410 Rinn St 0.15mi 3/2.0 1,354 (+13%) 4mo $169,900 $125 68
8117 Snowden St 0.56mi 3/2.0 1,201 (+0%) 11mo $200,000 $167 65
8814 Shady Vista Ln Ln 0.75mi 3/2.0 1,206 (+1%) 6mo $188,800 $157 59
7919 Cabot St 0.51mi 3/2.0 1,304 (+9%) 11mo $199,900 $153 53
8702 Rinn St 0.54mi 3/2.0 1,358 (+13%) 1mo $189,900 $140 52
8054 Parker Rd 0.64mi 3/2.0 1,140 (-5%) 14mo $180,000 $158 50
8044 Parker Rd 0.66mi 3/2.0 1,140 (-5%) 13mo $175,000 $154 50
8907 Shady Vista Ln 0.71mi 4/2.0 (+1) 1,150 (-4%) 10mo $190,000 $165 47
8162 Count St 0.41mi 3/1.0 1,352 (+13%) 13mo $140,000 $104 45
8546 Talton St 0.72mi 3/1.0 1,120 (-6%) 10mo $129,900 $116 43
8121 Homewood Ln 0.75mi 3/1.0 1,120 (-6%) 15mo $155,000 $138 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.21×
Total profit
$10,438
Equity at exit
$75,887
10-year hold
IRR
7.2%
Equity multiple
2.04×
Total profit
$52,572
Equity at exit
$113,167

Cash invested: $50,400 (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 77078

Home prices YoY
0.8%
Active inventory
129
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,582 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$334 /mo · $4,012/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$-103

Break-even live

Break-even rent $1,713
Max offer price $161,717
Occupancy floor

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
$45,000
Closing costs
$5,400
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
8346 Tidwell Rd Unit B Houston, TX 3.0 2.0 980 $1,000 $1.02 43d 1 0.17mi
8350 Tidwell Rd Unit A Houston, TX 3.0 2.0 980 $975 $0.99 43d 1 0.18mi
8126 Sterlingshire St Unit B Houston, TX 3.0 2.0 1150 $1,350 $1.17 24d 1 0.31mi
8122 Sterlingshire St Unit A Houston, TX 3.0 2.0 1160 $1,525 $1.31 15d 1 0.32mi
8122 Sterlingshire St Unit B Houston, TX 3.0 2.0 1160 $1,450 $1.25 15d 1 0.32mi
8302 Caddo Rd Houston, TX 2.0 1.0 896 $1,450 $1.62 43d 1 0.34mi
8213 Bigwood St Unit A Houston, TX 3.0 2.5 1150 $1,595 $1.39 43d 1 0.35mi
9222 Hillis St Houston, TX 3.0 2.0 1498 $1,850 $1.23 43d 1 0.46mi
8600 Sterlingshire St Houston, TX 1.0–2.0 1.0 732 $1,050 $1.43 24d 2 0.60mi
9550 N Wayside Dr Houston, TX 1.0–3.0 1.0–2.0 896 $1,399 $1.56 1d 5 0.63mi
8711 Southwark St Unit A Houston, TX 3.0 2.0 1150 $1,750 $1.52 43d 1 0.65mi
9700 Mesa Dr Houston, TX 1.0–3.0 1.0–2.0 784 $989 $1.26 1d 8 0.69mi
8006 Lynette St Houston, TX 3.0 1.0 1400 $1,475 $1.05 24d 1 0.74mi
8623 Homewood Ln Unit B Houston, TX 3.0 2.5 1150 $1,850 $1.61 18d 1 0.79mi
8623 Homewood Unit A Houston, TX 3.0 2.5 1150 $1,850 $1.61 43d 1 0.79mi
8625 Homewood Ln Unit B Houston, TX 3.0 3.0 1500 $1,850 $1.23 43d 1 0.79mi
8627 Homewood Ln Unit B Houston, TX 3.0 2.5 1500 $1,850 $1.23 43d 1 0.80mi
8631 Homewood Ln Unit B Houston, TX 3.0 3.0 1500 $1,850 $1.23 43d 1 0.81mi
8631 Homewood Ln Unit A Houston, TX 3.0 2.5 1500 $1,850 $1.23 43d 1 0.81mi
9110 Tidwell Rd Houston, TX 2.0 2.0 987 $1,200 $1.22 24d 1 0.88mi
9110 Tidwell Rd Houston, TX 2.0 2.0 987 $1,185 $1.20 43d 1 0.88mi
8213 Linda Vista Rd Houston, TX 3.0 2.0 1298 $1,625 $1.25 24d 1 0.91mi
8602 Wilkins Oaks Dr Houston, TX 3.0 2.0 1307 $1,775 $1.36 43d 1 0.94mi
8216 Richland Dr Unit B Houston, TX 3.0 2.0 1150 $1,750 $1.52 43d 1 1.00mi
7914 Laura Koppe Rd Houston, TX 3.0 2.0 1400 $1,850 $1.32 43d 1 1.02mi
8309 Carolwood Dr Houston, TX 3.0 1.0 938 $1,350 $1.44 43d 1 1.08mi
8113 Denton St Houston, TX 3.0 2.0 1150 $1,750 $1.52 43d 1 1.11mi
10314 Woodwick St Unit 1283919P Houston, TX 3.0 2.5 1496 $3,782 $2.53 7d 1 1.12mi
10708 Lavender Cotton Ln Houston, TX 3.0 2.0 1406 $2,150 $1.53 43d 1 1.20mi
8003 Alpine Bearberry Dr Houston, TX 3.0–4.0 2.0–2.5 1696 $2,000 $1.18 7d 1 1.23mi
9133 Woodlyn Rd Houston, TX 3.0 1.0 1073 $1,495 $1.39 3d 1 1.29mi
7726 Spinet St Houston, TX 4.0 2.0 1456 $2,375 $1.63 7d 1 1.31mi
7804 Crestview Dr Unit A Houston, TX 3.0 2.0 1150 $1,550 $1.35 22d 1 1.33mi
7600 E Houston Rd Houston, TX 1.0–3.0 1.0–2.0 1017 $1,436 $1.41 13d 8 1.37mi
7601 Springdale St Houston, TX 3.0 2.0 1224 $1,200 $0.98 15d 1 1.39mi
9399 Tidwell Rd Houston, TX 2.0 2.0 862 $982 $1.14 43d 1 1.41mi
9399 Tidwell Rd Houston, TX 2.0 2.0 862 $982 $1.14 20d 1 1.41mi
9399 Tidwell Rd Houston, TX 3.0 2.0 1031 $1,107 $1.07 24d 1 1.41mi
9393 Tidwell Rd Houston, TX 3.0–4.0 2.0 1135 $1,244 $1.10 1d 10 1.43mi
7252 Parker Rd Houston, TX 3.0 1.0 916 $1,650 $1.80 43d 1 1.49mi

Listing history 6 events

  1. 2026-06-07
    days on market $179,999 Pending 9 DOM
  2. 2026-06-04
    days on market $179,999 Pending 6 DOM
  3. 2026-06-03
    days on market $179,999 Pending 5 DOM
  4. 2026-06-02
    statusdays on market $179,999 Pending 4 DOM
  5. 2026-06-01
    days on market $179,999 Active 3 DOM
  6. 2026-05-31
    days on market $179,999 Active 2 DOM

ⓘ 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
$4,012 · $334/mo
Projected year-2 tax
$4,012 · $334/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$18,984
− Mortgage interest
−$10,083
− Property taxes
−$4,012
− Insurance
−$900
− Repairs & maintenance
−$1,519
− Management
−$1,519
− Depreciation
−$5,236
Taxable loss
−$4,285
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,028
After-tax cash flow
$-214/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 of 826 in TX

Livability — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
14,247
Household income
$39,093
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
780.0

Population outlook (Harris County) Hauer SSP2

Today (2025)
5,571,493 people
By 2030
6,089,821 · +9.3%
By 2040
7,142,806 · +28.2%
By 2050
8,185,864 · +46.9%
By 2075
10,574,329 · +89.8%
By 2100
12,109,958 · +117.4%

Race, ethnicity, and origin ACS 2023

Race & ethnicity
Black 49% Hispanic / Latino 46% Two or more races 15% White 5%
Hispanic origin (detail)
Mexican 36% Cuban 1%
Common ancestry
Italian 1% Hispanic 1%
Foreign-born
24% · Canada
Languages at home
59% English-only · Spanish 41%

Political lean MEDSL · Harris

2024 margin
Lean D (+5.5) · D 52.0% · R 46.4% · Other 1.6%
2008→2024 swing
+3.9pp toward D · 2008: 1.6pp · 2024: 5.5pp
All cycles
2024: D+5.5 2020: D+13.3 2016: D+12.4 2012: D+0.1 2008: D+1.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.50%
Current HPI
307.0842
Rent YoY
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+778.0% since first listed
9 events — show timeline
  • 2026-05-29 Listed $179,999 HARMLS
  • 2026-01-01 Listing Removed HARMLS
  • 2025-12-01 Price Changed $125,000 HARMLS
  • 2025-11-22 Listed $140,000 HARMLS
  • 2025-10-23 Sold (Public Records) Public Records
  • 2025-10-10 Sold (Public Records) Public Records
  • 2025-09-08 Sold (Public Records) Public Records
  • 2025-09-08 Sold (Public Records) Public Records
  • 1998-06-01 Sold (Public Records) $20,500 Public Records

Property tax history

+5.7%/yr

Latest (2025): $4,012 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…