CashFlowRE
Sign in Sign up
11811 Almeda Genoa Rd
C Composite 59.19
Why this score? — see what drove the C 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 +24.2/30.0
  • 1% rule +8.7/10.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$99,000

11811 Almeda Genoa Rd · Houston, TX 77034
3 bd · 1.0 ba · 1,224 sqft · SingleFamily public records · 10 Days on market
Built 1957 7,200 sqft lot $81/sqft · 61% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Conveniently located in South Houston, 11811 Almeda Genoa Rd offers easy access to I-45, Beltway 8, shopping, dining, and major employment centers. This property features a spacious layout with great potential for homeowners or investors alike. Enjoy a large lot, functional living spaces, and a prime location near schools, parks, and everyday conveniences. Whether you're looking for a place to call home or an investment opportunity, this property combines accessibility and value in a growing Houston area.

Key facts

  • Large lot
  • Easy access to i-45
  • 7,200 sq ft lot

Tags

EASY ACCESS TO I-45EASY ACCESS TO BELTWAY 8LARGE LOTFUNCTIONAL LIVING SPACESPRIME LOCATION NEAR SCHOOLSPRIME LOCATION NEAR PARKS

Property features AI

Finance

  • Other: Seller disclosure available
  • Financial info: Lease not considered

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 1957; Pillar/post/pier foundation
  • Construction: Brick and wood siding construction; Composition roof
  • Exterior features: Subdivision lot

Interior

  • Kitchen: Disposal
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central electric air conditioning
  • Interior features: Disposal; Wood floors; 6 total rooms

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/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Cap rate 8.7% 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.
  • Pasadena ISD (suburban): math 29% / reading 32% proficiency, ranked #612 of 826 in TX (top 74%) — 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: Fred Roberts Middle (math 36% / reading 32%, grade F, #892 of 1,662 statewide, top 55%, 545 students, 80% FRL).
  • Market conditions: Rents soft (-1.4%/yr); 93 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 25y 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

  • Watch-outs: property tax is 3.8% of price; built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  7. 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.
  8. 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
1.37%
Cap rate
8.69%
Cash-on-cash
8.58%
DSCR
1.38
GRM
6.1

CMA / ARV

ARV (median comp)
$256,050
List price
$99,000
Delta
-61.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11811 Almeda Genoa Rd 0.00mi 3/2.0 1,224 (0%) 0mo $99,000 $81 96
12005 Palmfree St 0.23mi 3/1.0 1,268 (+4%) 8mo $160,000 $126 76
12338 Dumas St 0.58mi 3/1.0 1,230 (+0%) 9mo $205,000 $167 65
12125 Palmbeach St 0.29mi 3/1.0 1,400 (+14%) 0mo $140,000 $100 62
12333 Palmway St 0.56mi 3/2.0 1,210 (-1%) 14mo $235,000 $194 57
11922 Kewalo Basin Ln 0.59mi 3/2.0 1,168 (-5%) 8mo $228,990 $196 54
12229 Palmdate St 0.58mi 3/2.0 1,298 (+6%) 8mo $239,000 $184 53
12417 Dumas St 0.66mi 3/1.5 1,116 (-9%) 3mo $340,000 $305 50
12413 Palmbeach St 0.60mi 3/1.0 1,096 (-10%) 9mo $175,000 $160 47
11715 Tara Hills Ct 0.73mi 3/2.0 1,168 (-5%) 13mo $224,000 $192 44
12014 Palmcroft St 0.50mi 4/2.0 (+1) 1,376 (+12%) 14mo $273,000 $198 36
12421 Palmway St 0.64mi 4/2.0 (+1) 1,060 (-13%) 7mo $210,000 $198 33

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
-7.4%
Equity multiple
0.74×
Total profit
$-7,255
Equity at exit
$14,761
10-year hold
IRR
-3.1%
Equity multiple
0.83×
Total profit
$-4,847
Equity at exit
$8,560

Cash invested: $27,720 (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 77034

Home prices YoY
-15.1%
Rents YoY
-1.4%
Active inventory
93
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,353 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$311 /mo · $3,727/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$198

Break-even live

Break-even rent $1,102
Max offer price $99,000
Occupancy floor 80%

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
$24,750
Closing costs
$2,970
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
12601 S Green Dr Unit 2162 Houston, TX 2.0 2.0 883 $1,145 $1.30 5d 1 0.22mi
12601 S Green Dr Unit 12658 Houston, TX 2.0 2.0 883 $1,137 $1.29 2d 1 0.22mi
12601 S Green Dr Houston, TX 1.0–2.0 1.0–2.0 808 $1,425 $1.76 43d 1 0.24mi
12601 S Green Dr Unit 2047 Houston, TX 2.0 2.0 883 $1,180 $1.34 10d 1 0.25mi
12516 S Green Dr Houston, TX 3.0 2.0 1295 $1,600 $1.24 43d 1 0.27mi
11700 Fuqua St Houston, TX 1.0–2.0 1.0–2.0 762 $1,175 $1.54 1d 9 0.30mi
11700 Fuqua St Unit 11757 Houston, TX 2.0 2.0 850 $1,121 $1.32 16d 1 0.32mi
12807 Roydon Dr Houston, TX 2.0 2.0 924 $1,170 $1.27 43d 1 0.44mi
12801 Roydon Dr Houston, TX 1.0–2.0 1.0–2.0 773 $1,240 $1.60 1d 18 0.53mi
8965 N Broadway Houston, TX 1.0–2.0 1.0–2.0 802 $1,502 $1.87 1d 13 0.75mi
10950 Tanner Park Ct Houston, TX 2.0–3.0 1.0–2.0 998 $1,150 $1.15 2d 16 0.75mi
10701 Sabo Rd Houston, TX 1.0–2.0 1.0–2.0 785 $1,155 $1.47 1d 29 0.86mi
11144 Fuqua St Houston, TX 1.0–2.0 1.0–2.0 1066 $1,959 $1.84 10d 24 0.87mi
10721 Katya Gillian Dr Houston, TX 2.0 2.0 936 $1,385 $1.48 43d 1 0.87mi
10601 Sabo Rd Houston, TX 1.0–3.0 1.0–2.0 814 $1,359 $1.67 3d 11 0.88mi
10601 Sabo Rd Houston, TX 1.0–3.0 1.0–2.0 814 $1,359 $1.67 24d 5 0.88mi
13099 Fuqua St Houston, TX 2.0 2.0 953 $1,517 $1.59 24d 1 0.92mi
11881 Gulf Pointe Dr Unit 2162 Houston, TX 2.0 2.0 1035 $1,400 $1.35 5d 1 1.01mi
11881 Gulf Pointe Dr Unit 3174 Houston, TX 3.0 2.0 1365 $2,064 $1.51 10d 1 1.01mi
11881 Gulf Pointe Dr Unit 3112 Houston, TX 3.0 2.0 1365 $2,032 $1.49 2d 1 1.01mi
11881 Gulf Pointe Dr Unit 2112 Houston, TX 2.0 2.0 1035 $1,392 $1.34 2d 1 1.01mi
11881 Gulf Pointe Dr Unit 11938 Houston, TX 2.0 2.0 1035 $1,425 $1.38 43d 1 1.01mi
11881 Gulf Pointe Dr Unit 11918 Houston, TX 2.0 2.0 1035 $1,424 $1.38 10d 1 1.01mi
11881 Gulf Pointe Dr Unit 11914 Houston, TX 3.0 2.0 1365 $2,035 $1.49 43d 1 1.01mi
11887 Gulf Pointe Dr Houston, TX 2.0 2.0 1035 $1,254 $1.21 43d 1 1.02mi
11881 Gulf Pointe Dr Unit 3047 Houston, TX 3.0 2.0 1365 $1,992 $1.46 18d 1 1.05mi
10742 Freehill St Unit 424 Houston, TX 2.0 2.0 953 $1,339 $1.41 5d 1 1.07mi
10742 Freehill St Unit 2148 Houston, TX 2.0 2.0 953 $1,331 $1.40 2d 1 1.07mi
10742 Freehill St Unit 10779 Houston, TX 2.0 2.0 953 $1,414 $1.48 12d 1 1.08mi
10742 Freehill St Houston, TX 2.0 2.0 953 $1,517 $1.59 43d 1 1.08mi
10742 Freehill St Unit 10799 Houston, TX 2.0 2.0 953 $1,363 $1.43 10d 1 1.08mi
10700 Fuqua St Unit 421 Houston, TX 2.0 2.0 904 $1,027 $1.14 5d 1 1.14mi
12055 Sabo Rd Houston, TX 1.0–3.0 1.0–2.0 970 $2,067 $2.13 2d 15 1.15mi
17 Gulf Pointe Dr Houston, TX 2.0 2.0 1177 $1,379 $1.17 43d 1 1.22mi
10925 Beamer Rd Houston, TX 1.0–2.0 1.0–2.0 868 $1,280 $1.47 3d 25 1.23mi
10931 Beamer Rd Houston, TX 2.0 2.0 1012 $1,125 $1.11 19d 1 1.26mi
10931 Beamer Rd Houston, TX 2.0 2.0 1012 $1,125 $1.11 43d 1 1.26mi
11666 Gulf Pointe Dr Houston, TX 1.0–3.0 1.0–2.0 1129 $2,101 $1.86 1d 31 1.28mi
11156 Beamer Rd Houston, TX 2.0 2.0 1012 $1,170 $1.16 43d 1 1.33mi
10100 Almeda-Genoa Rd Unit 10157 Houston, TX 2.0 2.0 1052 $1,467 $1.39 43d 1 1.41mi

Listing history 7 events

  1. 2026-05-18
    status Pending 510-char remark
  2. 2026-05-08
    listed $99,000 Active 510-char remark
  3. 2025-09-19
    soldstatus
  4. 2002-07-10
    soldstatus
  5. 2002-02-28
    historical
  6. 2001-08-08
    listed $62,000
  7. 1999-11-22
    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
$3,727 · $311/mo
Projected year-2 tax
$3,727 · $311/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 9/10 Extreme 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,239
− Mortgage interest
−$5,546
− Property taxes
−$3,727
− Insurance
−$495
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$2,880
Taxable income
$994
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$239
After-tax cash flow
$2,139/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
Pasadena ISD
NCES district ID
4834320
Math proficiency
29% ▼ -17.00%
Reading proficiency
32% ▼ -9.00%
Median HH income
$45,163
Composite
26.15/100
National rank
#7275
State rank
#612 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)
36,456
Household income
$58,217
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
1809.0

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

Neighborhood character
Predominantly Hispanic (71%)
Race & ethnicity
Hispanic / Latino 71% Two or more races 32% Black 11% White 11% Asian 5% Native American 2%
Hispanic origin (detail)
Mexican 51% Puerto Rican 1%
Foreign-born
32% · Canada, Vietnam, China
Languages at home
35% English-only · Spanish 60% Vietnamese 2% Other Asian/Pacific 1%

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
▼ -48.32%
Current HPI
272.1697
Rent YoY
▼ -1.36%
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

+59.7% since first listed
9 events — show timeline
  • 2026-06-04 Sold (MLS) HARMLS
  • 2026-05-28 Sold (Public Records) Public Records
  • 2026-05-18 Pending HARMLS
  • 2026-05-08 Listed $99,000 HARMLS
  • 2025-09-19 Sold (Public Records) Public Records
  • 2002-07-10 Sold (Public Records) Public Records
  • 2002-02-28 Listing Removed HARMLS
  • 2001-08-08 Listed $62,000 HARMLS
  • 1999-11-22 Sold (Public Records) Public Records

Property tax history

+3.4%/yr

Latest (2025): $3,727 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…