CashFlowRE
Sign in Sign up
801 Westway St
C Composite 55.53
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 +13.5/30.0
  • ARV discount +13.4/15.0
  • Appreciation +7.5/10.0
  • 1% rule +5.9/10.0
  • DSCR +4.1/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

801 Westway St · Galena Park, TX 77547
3 bd · 2.0 ba · 1,185 sqft · SingleFamily public records · 7 Days on market
Built 1947 9,770 sqft lot Est $161k · 13% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This charming 3-bedroom, 2 full bathroom home boasts a spacious backyard, making it ideal for first-time buyers or investors. A new roof will be installed this weekend, ensuring peace of mind for the future. Complete with its own laundry room, and a front porch where, you can sit and relax, this affordable property is a must-see.

Key facts

  • Spacious backyard
  • Laundry room
  • Front porch

Tags

SPACIOUS BACKYARDNEW ROOFLAUNDRY ROOMFRONT PORCH

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story (first-floor living/entry level)
  • Construction: Built in 1947; Brick and vinyl siding exterior; Composition roof; Slab foundation
  • Exterior features: Subdivision lot; Lot approximately 0.224 acres

Interior

  • Kitchen: Kitchen on the first floor (11.2 x 10.1)
  • Bedrooms: Primary bedroom on the first floor (13.8 x 13.5); Bedroom on the first floor (11.5 x 14.3); Bedroom on the first floor (13.1 x 9.11)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning (electric)
  • Interior features: 6 total rooms; First-floor living areas

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 $140k.

Deal economics

  • At list price, monthly cash flow is $5 ($58/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 6.3% vs local median 4.1% in Galena Park — 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 68/100 on livability (#456 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Galena Park ISD (suburban): math 32% / reading 33% proficiency, ranked #578 of 826 in TX (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Macarthur El (math 40% / reading 33%, grade F, #1,883 of 4,322 statewide, top 44%, 614 students, 89% FRL); Galena Park Middle (math 28% / reading 31%, grade F, #1,077 of 1,662 statewide, top 66%, 943 students, 88% FRL); Galena Park H S (math 37% / reading 36%, grade F, #924 of 1,632 statewide, top 57%, 1,914 students, 87% FRL).
  • Market conditions: 38 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($968 loan paydown + $7k appreciation (5.0% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1947 — 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 $140,000

Questions for the listing agent

  1. Built in 1947 — 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. 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.
  6. 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.
  7. 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
1.09%
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$161,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2224 11th St 0.24mi 3/2.0 1,120 (-6%) 2mo $179,900 $161 79
2113 10th St 0.09mi 2/2.0 (-1) 1,103 (-7%) 7mo $135,000 $122 74
2222 8th St 0.19mi 3/1.0 1,246 (+5%) 7mo $149,950 $120 73
2220 7th St 0.19mi 4/2.0 (+1) 1,114 (-6%) 7mo $179,990 $162 70
2219 15th St 0.39mi 3/1.0 1,213 (+2%) 7mo $94,000 $77 68
2204 Benson Dr 0.49mi 3/2.0 1,242 (+5%) 1mo $199,999 $161 68
2515 7th St 0.51mi 2/2.0 (-1) 1,171 (-1%) 2mo $169,900 $145 67
2513 13th St 0.56mi 3/1.5 1,258 (+6%) 1mo $139,999 $111 60
1512 12th St 0.57mi 3/1.0 1,052 (-11%) 2mo $185,000 $176 49
1204 Sage Dr 0.48mi 3/1.0 1,336 (+13%) 8mo $160,000 $120 46
1405 9th St 0.60mi 3/1.0 1,301 (+10%) 9mo $129,000 $99 44
506 Sage Dr 0.43mi 2/1.0 (-1) 1,008 (-15%) 4mo $137,000 $136 43

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

Projected returns pro-forma

4.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.0%
Equity multiple
1.83×
Total profit
$32,434
Equity at exit
$79,007
10-year hold
IRR
14.0%
Equity multiple
3.51×
Total profit
$98,277
Equity at exit
$136,084

Cash invested: $39,200 (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 77547

Home prices YoY
2.0%
Active inventory
38
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,529 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$411 /mo · $4,927/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$5

Break-even live

Break-even rent $1,523
Max offer price $140,000
Occupancy floor 95%

Sensitivity live

Price -10% $84 -5% $44 +0% $5 +5% $-35 +10% $-74
Rent -10% $-116 -5% $-56 +0% $5 +5% $65 +10% $126
Rate -1.0pp $75 -0.5pp $40 base $5 +0.5pp $-31 +1.0pp $-68

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
$35,000
Closing costs
$4,200
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2216 3rd St Galena Park, TX 3.0 2.0 1500 $1,400 $0.93 45d 1 0.30mi
423 Armstrong St Houston, TX 3.0 2.0 1090 $1,499 $1.38 0d 1 0.54mi
403 Armstrong St Houston, TX 3.0 2.0 909 $1,399 $1.54 0d 1 0.61mi
335 Delaware St Houston, TX 2.0 1.0 784 $940 $1.20 14d 1 0.63mi
311 Massachusetts St Unit A Houston, TX 3.0 2.0 1184 $1,700 $1.44 14d 1 0.72mi
205 Bolden St Unit A Houston, TX 3.0 2.0 1200 $2,500 $2.08 45d 1 0.86mi
9743 Veyblum St Unit B Houston, TX 3.0 2.0 872 $1,145 $1.31 6d 1 1.06mi
9821 Turnbow St Unit C Houston, TX 3.0 2.0 1140 $1,720 $1.51 45d 1 1.06mi
9713 Stedman St Unit b Houston, TX 3.0 2.0 872 $1,095 $1.26 45d 1 1.20mi
9710 Tuffly St Houston, TX 3.0 2.0 1275 $1,795 $1.41 25d 1 1.38mi

Listing history 7 events

  1. 2026-06-21
    statusdays on market $140,000 Pending 7 DOM
  2. 2026-06-18
    days on market $140,000 Active 6 DOM
  3. 2026-06-17
    days on market $140,000 Active 5 DOM
  4. 2026-06-16
    days on market $140,000 Active 4 DOM
  5. 2026-06-15
    days on market $140,000 Active 3 DOM
  6. 2026-06-13
    remarks 331-char remark
  7. 2026-06-13
    listed $140,000 Active 1 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
$4,927 · $411/mo
Projected year-2 tax
$4,927 · $411/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 3/10 Moderate
  • 🌡 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 2 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
$18,348
− Mortgage interest
−$7,842
− Property taxes
−$4,927
− Insurance
−$700
− Repairs & maintenance
−$1,468
− Management
−$1,468
− Depreciation
−$4,073
Taxable loss
−$2,130
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$511
After-tax cash flow
$569/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
Galena Park ISD
NCES district ID
4820250
Math proficiency
32% ▼ -20.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$43,158
Composite
27.62/100
National rank
#6927
State rank
#578 of 826 in TX

Livability — Galena Park

Score
68/100
State rank
#456
US rank
#9227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galena Park, TX
City population
9,380
Population (ZIP)
9,380

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 (90%)
Race & ethnicity
Hispanic / Latino 90% Two or more races 46% Black 5% White 4%
Hispanic origin (detail)
Mexican 88%
Foreign-born
32% · Canada
Languages at home
21% English-only · Spanish 79%

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
▲ 4.96%
Current HPI
252.9899
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-06-12 Listed $140,000 HARMLS
  • 2017-01-04 Sold (Public Records) Public Records
  • 2014-10-14 Sold (Public Records) Public Records
  • 1988-01-02 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2025): $4,927 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…