CashFlowRE
Sign in Sign up
6523 Hanley Ln
D Composite 40.15
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 +12.2/30.0
  • Appreciation +9.3/10.0
  • Livability +3.7/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$208,999

6523 Hanley Ln · Houston, TX 77016
3 bd · 1.5 ba · 1,448 sqft · SingleFamily public records · 345 Days on market
Built 1965 6,194 sqft lot $144/sqft · 29% above area Est $162k · 29% over

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

Listing remarks MLS

BEAUTIFULLY UPDATED KITCHEN! We just listed this charming 3-Bedroom Brick Home in Northeast Houston! You will really like this updated one story brick home! It features fresh paint, ceramic tile flooring in the beautiful kitchen, dining areas, bathrooms and much more. This home is perfect for a comfortable residence or a great potential investment. It is conveniently located between East Little York and Homestead Road that has easy access to Highway 69. You will be just minutes away from nice shops, restaurants, and other local amenities. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • Updated kitchen
  • Local amenities
  • 6,194 sq ft lot

Tags

UPDATED KITCHENCERAMIC TILE FLOORINGEASY ACCESS TO HIGHWAY 69MINUTES AWAY FROM SHOPSMINUTES AWAY FROM RESTAURANTSLOCAL AMENITIES

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/1.5-bath single-family listed at $209k.

Deal economics

  • At list price, monthly cash flow is $-108 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (14.9% below list).
  • Recommended offer: $178k (14.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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: Marshall El (math 11% / reading 17%, grade F, #4,127 of 4,322 statewide, top 96%, 610 students, 98% FRL); 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: Rents flat; 376 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (8.7% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 345 days — a 12% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y 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: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,811 (14.9% 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. It's been on market 345 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.85%
Cap rate
6.06%
Cash-on-cash
-0.85%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (median comp)
$162,137
List price
$208,999
Delta
28.90%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6302 Hanley Ln 0.23mi 3/2.0 1,440 (-1%) 1mo $189,999 $132 85
6702 Leedale St 0.26mi 3/2.0 1,458 (+1%) 2mo $139,900 $96 83
11151 Spottswood Dr 0.16mi 3/1.0 1,283 (-11%) 1mo $99,900 $78 71
6611 Mohawk St 0.09mi 3/1.5 1,255 (-13%) 6mo $142,500 $114 69
6110 Guadalupe St 0.49mi 3/1.5 1,336 (-8%) 1mo $120,000 $90 63
11426 Lemond Dr 0.55mi 4/2.0 (+1) 1,501 (+4%) 6mo $189,999 $127 56
11122 Thackery Ln 0.66mi 4/2.0 (+1) 1,502 (+4%) 4mo $160,000 $107 53
6315 Mohawk St 0.20mi 4/3.0 (+1) 1,250 (-14%) 7mo $240,000 $192 51
6330 Cobalt St 0.50mi 3/2.0 1,242 (-14%) 1mo $199,995 $161 50
6130 Hartwick Rd 0.54mi 3/1.0 1,278 (-12%) 5mo $115,000 $90 49
7450 Ida Wells Forest Dr 0.56mi 3/2.0 1,645 (+14%) 2mo $220,000 $134 48
5930 Annunciation St 0.69mi 3/1.0 1,235 (-15%) 0mo $186,999 $151 41

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

Projected returns pro-forma

8.65% appreciation · 0.44% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
2.43×
Total profit
$83,587
Equity at exit
$168,093
10-year hold
IRR
17.0%
Equity multiple
5.10×
Total profit
$240,129
Equity at exit
$342,956

Cash invested: $58,520 (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 77016

Home prices YoY
2.8%
Rents YoY
0.4%
Active inventory
376
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,778 high interval (Pro) →
Mortgage (P&I)
$1,096
Tax from tax record
$263 /mo · $3,155/yr
Insurance
$87
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$-108

Break-even live

Break-even rent $1,915
Max offer price $189,964
Occupancy floor

Sensitivity live

Price -10% $11 -5% $-49 +0% $-108 +5% $-167 +10% $-226
Rent -10% $-248 -5% $-178 +0% $-108 +5% $-38 +10% $33
Rate -1.0pp $-3 -0.5pp $-55 base $-108 +0.5pp $-162 +1.0pp $-217

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
$52,250
Closing costs
$6,270
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11235 Lemond Dr Houston, TX 3.0 1.0 1368 $1,450 $1.06 23d 1 0.26mi
6823 Hanley Ln Houston, TX 3.0 2.0 1303 $1,610 $1.24 6d 1 0.32mi
6822 Leedale St Houston, TX 3.0 1.0 978 $1,500 $1.53 45d 1 0.35mi
10750 Nyla Spring St Houston, TX 3.0 2.0 1500 $1,975 $1.32 20d 1 0.59mi
7223 Valmont Dr Houston, TX 4.0 2.0 1546 $1,595 $1.03 45d 1 0.63mi
11435 Raincove Dr Unit A Houston, TX 3.0 1.0 1000 $1,345 $1.34 5d 1 0.68mi
11610 Danford Ln Unit B Houston, TX 3.0 2.0 1150 $1,750 $1.52 45d 1 0.78mi
7726 Spinet St Houston, TX 4.0 2.0 1456 $2,375 $1.63 9d 1 0.95mi
8003 Alpine Bearberry Dr Houston, TX 3.0–4.0 2.0–2.5 1696 $2,000 $1.18 9d 1 0.98mi
10708 Lavender Cotton Ln Houston, TX 3.0 2.0 1406 $2,150 $1.53 45d 1 0.99mi
7314 Saunders Rd Houston, TX 4.0 2.0 1339 $1,723 $1.29 15d 1 1.04mi
10474 Red Orchid Dr Houston, TX 3.0 2.5 1553 $1,875 $1.21 25d 1 1.13mi
10314 Woodwick St Unit 1283919P Houston, TX 3.0 2.5 1496 $3,865 $2.58 0d 1 1.19mi
7325 Boggess Rd Houston, TX 3.0 2.0 1568 $1,850 $1.18 45d 1 1.23mi
7325 Boggess Rd Houston, TX 3.0 2.0 1568 $1,850 $1.18 18d 1 1.23mi
7252 Parker Rd Houston, TX 3.0 1.0 916 $1,650 $1.80 45d 1 1.46mi
10221 Bretton Dr Houston, TX 3.0 1.0 1350 $1,700 $1.26 25d 1 1.49mi

Listing history 24 events

  1. 2026-06-21
    days on market $208,999 Active 345 DOM
  2. 2026-06-18
    days on market $208,999 Active 342 DOM
  3. 2026-06-17
    days on market $208,999 Active 341 DOM
  4. 2026-06-16
    days on market $208,999 Active 340 DOM
  5. 2026-06-15
    days on market $208,999 Active 339 DOM
  6. 2026-06-13
    days on market $208,999 Active 337 DOM
  7. 2026-06-10
    days on market $208,999 Active 333 DOM
  8. 2026-06-08
    days on market $208,999 Active 332 DOM
  9. 2026-06-07
    days on market $208,999 Active 331 DOM
  10. 2026-06-04
    days on market $208,999 Active 328 DOM
  11. 2026-06-01
    days on market $208,999 Active 325 DOM
  12. 2026-05-31
    days on market $208,999 Active 324 DOM
  13. 2026-01-26
    price $208,999 765-char remark
    Show marketing remark (765 chars)

    BEAUTIFULLY UPDATED KITCHEN! We just listed this charming 3-Bedroom Brick Home in Northeast Houston! You will really like this updated one story brick home! It features fresh paint, ceramic tile flooring in the beautiful kitchen, dining areas, bathrooms and much more. This home is perfect for a comfortable residence or a great potential investment. It is conveniently located between East Little York and Homestead Road that has easy access to Highway 69. You will be just minutes away from nice shops, restaurants, and other local amenities. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  14. 2025-07-11
    listed $212,999 Active 765-char remark
    Show marketing remark (765 chars)

    BEAUTIFULLY UPDATED KITCHEN! We just listed this charming 3-Bedroom Brick Home in Northeast Houston! You will really like this updated one story brick home! It features fresh paint, ceramic tile flooring in the beautiful kitchen, dining areas, bathrooms and much more. This home is perfect for a comfortable residence or a great potential investment. It is conveniently located between East Little York and Homestead Road that has easy access to Highway 69. You will be just minutes away from nice shops, restaurants, and other local amenities. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  15. 2014-02-04
    historical
  16. 2014-01-31
    status Option Pending
  17. 2014-01-20
    listed $92,500 Active
  18. 2013-11-27
    soldstatus
  19. 2013-11-25
    soldstatus Sold
  20. 2013-10-30
    status Pending
  21. 2013-10-29
    listed $45,000 Active
  22. 2011-07-21
    historical
  23. 2011-07-05
    listed $40,000
  24. 1992-12-31
    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
$3,155 · $263/mo
Projected year-2 tax
$3,825 · $319/mo
Expected delta
+$670/yr (+$56/mo · 21.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 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
$21,337
− Mortgage interest
−$11,707
− Property taxes
−$3,155
− Insurance
−$1,842
− Repairs & maintenance
−$1,707
− Management
−$1,707
− Depreciation
−$6,080
Taxable loss
−$4,861
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,167
After-tax cash flow
$-126/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)
29,841
Household income
$47,677
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1297.0

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
Majority Black (56%)
Race & ethnicity
Black 56% Hispanic / Latino 42% Two or more races 28%
Hispanic origin (detail)
Mexican 34%
Foreign-born
18% · Canada
Languages at home
61% English-only · Spanish 37%

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
▲ 8.65%
Current HPI
315.6765
Rent YoY
▲ 0.44%
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

+422.5% since first listed
12 events — show timeline
  • 2026-01-26 Price Changed $208,999 HARMLS
  • 2025-07-11 Listed $212,999 HARMLS
  • 2014-02-04 Listing Removed HARMLS
  • 2014-01-31 Pending HARMLS
  • 2014-01-20 Listed $92,500 HARMLS
  • 2013-11-27 Sold (Public Records) Public Records
  • 2013-11-25 Sold (MLS) HARMLS
  • 2013-10-30 Pending HARMLS
  • 2013-10-29 Listed $45,000 HARMLS
  • 2011-07-21 Listing Removed HARMLS
  • 2011-07-05 Listed $40,000 HARMLS
  • 1992-12-31 Sold (Public Records) Public Records

Property tax history

+7.9%/yr

Latest (2025): $3,155 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…