CashFlowRE
Sign in Sign up
341 Comanche Plains Rd
D- Composite 38.84
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 +11.9/30.0
  • ARV discount +6.9/15.0
  • 1% rule +4.1/10.0
  • DSCR +3.5/10.0
  • Rent growth +3.5/5.0
  • Schools +3.5/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$254,000

341 Comanche Plains Rd · La Marque, TX 77568
3 bd · 2.5 ba · 1,719 sqft · SingleFamily public records · 42 Days on market
Built 2015 5,823 sqft lot $148/sqft · at area comps Est $251k · at est. $29/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

Key facts

  • Two story residence
  • Open dining area
  • Private bath

Tags

TWO STORY RESIDENCESPACIOUS LIVING ROOMOPEN DINING AREAKITCHEN WITH CABINET SPACEPRIVATE BATHGENEROUS CLOSET SPACE

Property features AI

Finance

  • HOA & community: Painted Meadows CIA homeowners association; Annual HOA fee of $350 (includes recreation facilities); Community curbs

Exterior

  • Parking: Attached garage with garage door opener; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Full ownership; Slab foundation; Composition roof; Built in 2015
  • Construction: Brick and cement siding construction
  • Exterior features: Deck; Patio; Private yard; Fenced backyard; Cleared lot in a subdivision; Concrete road access

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Disposal; Microwave; Oven
  • Bedrooms: 3 rooms total
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric and gas); Central electric air conditioning
  • Interior features: Breakfast bar; Granite counters; Soaking tub; Separate shower; Tub/shower; Ceiling fans; Programmable thermostat
  • 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/2.5-bath single-family listed at $254k.

Deal economics

  • At list price, monthly cash flow is $-66 ($-792/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (8.8% below list).
  • Recommended offer: $232k (8.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#1,136 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Santa Fe ISD (suburban): math 38% / reading 39% proficiency, ranked #385 of 826 in TX (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: William F Barnett El (math 59% / reading 46%, grade C-, #720 of 4,322 statewide, top 17%, 646 students, 59% FRL); Santa Fe H S (math 19% / reading 34%, grade F, #1,228 of 1,632 statewide, top 76%, 1,369 students, 47% FRL) — zoned schools average 53% FRL vs 35% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+4.0%/yr); 654 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 3,258 units permitted in Galveston County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,528 (8.8% 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 42 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
5.98%
Cash-on-cash
-1.11%
DSCR
0.95
GRM
9.1

CMA / ARV

ARV (median comp)
$250,766
List price
$254,000
Delta
1.29%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Indigo Brush Dr 0.09mi 3/2.5 1,719 (0%) 4mo $235,000 $137 93
12609 Pirate Bend Dr 0.32mi 3/2.0 1,720 (+0%) 5mo $265,000 $154 79
2317 Nautica Terrace Dr 0.44mi 3/2.0 1,666 (-3%) 1mo $242,500 $146 72
6 Prairie Oaks Dr 0.28mi 3/2.0 1,860 (+8%) 4mo $295,000 $159 68
2315 Oyster Bay Ave 0.45mi 3/2.5 1,615 (-6%) 3mo $250,000 $155 66
12801 Pirate Bend Dr 0.26mi 3/2.0 1,535 (-11%) 4mo $264,000 $172 65
2210 Mirror Ridge Ct 0.29mi 4/2.0 (+1) 1,831 (+6%) 5mo $299,990 $164 64
13137 Leisure Cove Dr 0.53mi 4/2.5 (+1) 1,785 (+4%) 2mo $309,900 $174 62
2322 Nautica Terrace Dr 0.46mi 3/2.0 1,575 (-8%) 1mo $250,000 $159 62
211 Hawks View Dr 0.35mi 4/2.0 (+1) 1,875 (+9%) 0mo $267,500 $143 61
2215 Manta Way 0.47mi 3/2.0 1,575 (-8%) 1mo $245,000 $156 61
225 Splintered Arrow Dr 0.27mi 4/2.0 (+1) 1,967 (+14%) 3mo $270,000 $137 54

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 · 3.95% rent growth · sell at horizon

5-year hold
IRR
-16.9%
Equity multiple
0.40×
Total profit
$-43,010
Equity at exit
$37,872
10-year hold
IRR
-7.0%
Equity multiple
0.54×
Total profit
$-33,031
Equity at exit
$21,961

Cash invested: $71,120 (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 77568

Home prices YoY
-22.7%
Rents YoY
4.0%
Active inventory
654
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,315 high interval (Pro) →
Mortgage (P&I)
$1,332
Tax from tax record
$428 /mo · $5,139/yr
Insurance
$106
HOA
$29
Vacancy / Maint / Mgmt
$486
Net cashflow
$-66

Break-even live

Break-even rent $2,399
Max offer price $242,336
Occupancy floor 98%

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
$63,500
Closing costs
$7,620
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
640 Totem Trail Dr La Marque, TX 4.0 2.5 2134 $2,309 $1.08 11d 1 0.16mi
114 Mustang Stampede Dr La Marque, TX 3.0 2.0 1752 $2,050 $1.17 1d 1 0.40mi
12524 Jetty Cv Santa Fe, TX 3.0 2.0 1803 $2,506 $1.39 22d 1 0.51mi
2301 Starboard Sail Alta Loma, TX 4.0 2.0 1856 $2,181 $1.18 11d 1 0.59mi
2437 Regatta Ln La Marque, TX 4.0 2.0 1844 $2,079 $1.13 5d 1 0.62mi
3301 Gulf Fwy La Marque, TX 1.0–3.0 1.0–2.0 991 $2,430 $2.45 2d 22 1.00mi
3210 Gulf Fwy Texas City, TX 1.0–2.0 1.0–2.0 872 $1,780 $2.04 1d 13 1.17mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 30 events

  1. 2026-06-18
    days on market $254,000 Active 42 DOM
  2. 2026-06-17
    days on market $254,000 Active 41 DOM
  3. 2026-06-16
    days on market $254,000 Active 40 DOM
  4. 2026-06-15
    days on market $254,000 Active 39 DOM
  5. 2026-06-13
    days on market $254,000 Active 37 DOM
  6. 2026-06-09
    days on market $254,000 Active 33 DOM
  7. 2026-06-08
    days on market $254,000 Active 32 DOM
  8. 2026-06-07
    days on market $254,000 Active 31 DOM
  9. 2026-06-04
    days on market $254,000 Active 28 DOM
  10. 2026-06-03
    days on market $254,000 Active 27 DOM
  11. 2026-06-02
    days on market $254,000 Active 26 DOM
  12. 2026-06-01
    days on market $254,000 Active 25 DOM
  13. 2026-05-31
    days on market $254,000 Active 24 DOM
  14. 2026-05-07
    listed $254,000 Active 929-char remark
  15. 2024-07-22
    soldstatus
  16. 2024-07-19
    soldstatus Sold 590-char remark
    Show marketing remark (590 chars)

    This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

  17. 2024-06-24
    status Pending 590-char remark
    Show marketing remark (590 chars)

    This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

  18. 2024-06-16
    status Option Pending 590-char remark
    Show marketing remark (590 chars)

    This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

  19. 2024-06-13
    listed $255,000 Active 590-char remark
    Show marketing remark (590 chars)

    This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

  20. 2024-06-13
    historical
    Show marketing remark (590 chars)

    This charming LGI property offers the spacious Colorado layout with 3 bedrooms and 2 1/2 bathrooms, totaling 1719 square feet of living space. Nestled in the desirable Painted Meadows neighborhood, this home was built in 2015 and boasts modern amenities and stylish finishes throughout including new flooring in the living room and all new carpet upstairs. Be eco-friendly and save money this summer with solar panels! Home includes built-in Taexx pest control system to keep the bugs away. Don't miss the opportunity to make this house your new home! Contact us today for more information.

  21. 2024-05-03
    price $259,000
  22. 2024-04-04
    listed $265,000 Active
  23. 2020-09-09
    soldstatus
  24. 2020-08-31
    soldstatus Sold
  25. 2020-07-29
    status Pending
  26. 2020-07-20
    status Option Pending
  27. 2020-06-10
    listed $209,900 Active
  28. 2016-05-17
    soldstatus Sold
  29. 2016-04-12
    status Pending
  30. 2016-04-01
    listed $183,900 Active

ⓘ 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
$5,139 · $428/mo
Projected year-2 tax
$5,139 · $428/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 28 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 · 1 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
$27,783
− Mortgage interest
−$14,228
− Property taxes
−$5,139
− Insurance
−$1,270
− Repairs & maintenance
−$2,223
− Management
−$2,223
− HOA
−$348
− Depreciation
−$7,389
Taxable loss
−$5,036
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,209
After-tax cash flow
$416/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
Santa Fe ISD
NCES district ID
4839270
Math proficiency
38% ▼ -10.00%
Reading proficiency
39% ▼ -2.00%
Median HH income
$66,769
Composite
34.86/100
National rank
#5091
State rank
#385 of 826 in TX

Livability — La Marque

Score
59/100
State rank
#1136
US rank
#20037

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Marque, TX
County
Galveston County · 357,330 people
City population
23,083
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
23,083
Household income
$74,694
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
700.0

Population outlook (Galveston County) Hauer SSP2

Today (2025)
390,640 people
By 2030
425,226 · +8.9%
By 2040
493,765 · +26.4%
By 2050
559,698 · +43.3%
By 2075
719,260 · +84.1%
By 2100
819,628 · +109.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 37% Hispanic / Latino 29% Black 26% Two or more races 17% Asian 3%
Hispanic origin (detail)
Mexican 22% Puerto Rican 1%
Common ancestry
Lithuanian 1% Italian 1% Serbian 1%
Foreign-born
8% · Canada
Languages at home
77% English-only · Spanish 21% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Galveston

2024 margin
Strong R (+27.4) · D 35.7% · R 63.1% · Other 1.2%
2008→2024 swing
-7.9pp toward R · 2008: -19.5pp · 2024: -27.4pp
All cycles
2024: R+27.4 2020: R+22.6 2016: R+22.6 2012: R+26.9 2008: R+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.39%
Current HPI
236.0239
Rent YoY
▲ 3.95%
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

+38.1% since first listed
17 events — show timeline
  • 2026-05-07 Listed $254,000 HARMLS
  • 2024-07-22 Sold (Public Records) Public Records
  • 2024-07-19 Sold (MLS) HARMLS
  • 2024-06-24 Pending HARMLS
  • 2024-06-16 Pending HARMLS
  • 2024-06-13 Listing Removed HARMLS
  • 2024-06-13 Listed $255,000 HARMLS
  • 2024-05-03 Price Changed $259,000 HARMLS
  • 2024-04-04 Listed $265,000 HARMLS
  • 2020-09-09 Sold (Public Records) Public Records
  • 2020-08-31 Sold (MLS) HARMLS
  • 2020-07-29 Pending HARMLS
  • 2020-07-20 Pending HARMLS
  • 2020-06-10 Listed $209,900 HARMLS
  • 2016-05-17 Sold (MLS) HARMLS
  • 2016-04-12 Pending HARMLS
  • 2016-04-01 Listed $183,900 HARMLS

Property tax history

+22.3%/yr

Latest (2025): $5,139 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…