CashFlowRE
Sign in Sign up
15819 Seven Springs Dr
D- Composite 39.72
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).

  • ARV discount +8.6/15.0
  • Cash flow +8.1/30.0
  • Schools +5.7/10.0
  • Appreciation +4.3/10.0
  • Livability +3.7/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Rent growth +1.8/5.0

$258,000

15819 Seven Springs Dr · Houston, TX 77084
3 bd · 2.0 ba · 1,837 sqft · SingleFamily public records · 48 Days on market
Built 1977 7,248 sqft lot $140/sqft · at area comps Est $265k · at est. $40/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3-bed, 2-bath home located on a Cul-de-sac. *New roof (2025). *New larger AC unit (2021). *New ductwork (2021). *New furnace & hot water heater (2018).Home has been meticulously maintained & offers comfort, efficiency & modern living. Offers a spacious living room with vaulted ceilings, abundant natural light & a gas-burning fireplace. The living area opens to the kitchen, breakfast & large bkfst bar. The kitchen features quartz countertops, stainless steel appliances, quartz island, customized cabinetry & a breakfast bar that accommodates 6-8 barstools. Mahogany laminate flooring in: dining room,kitchen,breakfast area &hallway,no carpet in the bedrooms.Primary bathroom has a frameless glass shower.Additional updates:new LED lighting, ceiling fans in living room & all bedrooms.New fencing on two sides.Outdoor has two patios,one is covered, full gutters with downspouts. Shed in backyard.Front yard-professionally trimmed for low maintenance.

Key facts

  • Quartz countertops
  • Vaulted ceilings
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTSPACIOUS LIVING ROOMVAULTED CEILINGSGAS-BURNING FIREPLACEQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCES

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 $258k.

Deal economics

  • At list price, monthly cash flow is $-255 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $213k (17.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (20.5% below list).
  • Recommended offer: $205k (20.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% 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: schools D, crime F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-2.9%/yr); 494 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.4%/yr); year-one equity from $2k of loan paydown is wiped out by about $4k 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

  • It's been on market 48 days — a 3% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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.
  • Current owner paid $89k; list at $258k implies a 190% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,230 (20.5% 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 48 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.80%
Cap rate
5.11%
Cash-on-cash
-4.23%
DSCR
0.81
GRM
10.5

CMA / ARV

ARV (median comp)
$264,623
List price
$258,000
Delta
-2.50%
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
15615 Four Leaf Dr 0.28mi 3/2.0 1,823 (-1%) 1mo $249,000 $137 85
16042 Hidden Acres Dr 0.29mi 3/2.5 1,792 (-2%) 1mo $245,000 $137 80
15834 Sandy Hill Dr 0.27mi 3/2.0 1,706 (-7%) 2mo $264,400 $155 74
16010 Sunbeam River Dr 0.23mi 4/2.0 (+1) 1,958 (+7%) 0mo $260,000 $133 73
15910 Haven Hills Dr 0.37mi 3/2.0 1,942 (+6%) 1mo $220,000 $113 72
5043 Whispering Falls Dr 0.40mi 4/2.0 (+1) 1,791 (-2%) 1mo $289,900 $162 72
15703 Pine Mountain Dr 0.43mi 3/2.0 1,944 (+6%) 3mo $274,900 $141 68
5307 Prairie Creek Dr 0.66mi 3/2.0 1,851 (+1%) 2mo $265,000 $143 66
5031 Whispering Falls Dr 0.39mi 3/2.0 1,596 (-13%) 0mo $219,990 $138 60
4934 Pine Cliff Dr 0.56mi 3/2.0 1,652 (-10%) 2mo $219,000 $133 55
5319 Prairie Creek Dr 0.68mi 3/2.0 1,667 (-9%) 2mo $265,000 $159 51
5022 Pine Cliff Dr 0.60mi 4/3.0 (+1) 1,719 (-6%) 2mo $249,000 $145 50

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

Projected returns pro-forma

-1.4% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.9%
Equity multiple
0.36×
Total profit
$-46,147
Equity at exit
$57,405
10-year hold
IRR
-12.4%
Equity multiple
0.06×
Total profit
$-67,569
Equity at exit
$56,220

Cash invested: $72,240 (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 77084

Home prices YoY
-0.6%
Rents YoY
-2.9%
Active inventory
494
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,052 high interval (Pro) →
Mortgage (P&I)
$1,353
Tax from tax record
$375 /mo · $4,505/yr
Insurance
$108
HOA
$40
Vacancy / Maint / Mgmt
$431
Net cashflow
$-255

Break-even live

Break-even rent $2,375
Max offer price $213,029
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
$64,500
Closing costs
$7,740
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4614 Cloudmount Dr Houston, TX 3.0 2.0 1823 $2,290 $1.26 2d 1 0.19mi
15802 Echo Canyon Dr Houston, TX 3.0 2.0 1709 $1,699 $0.99 22d 1 0.37mi
15907 Red Willow Dr Houston, TX 4.0 2.0 1744 $1,920 $1.10 43d 1 0.41mi
15631 Cascade Point Dr Houston, TX 3.0 2.0 1904 $1,926 $1.01 5d 1 0.46mi
4407 Hickory Grove Dr Houston, TX 3.0 2.0 1486 $1,850 $1.24 43d 1 0.47mi
16327 Dounreay Dr Houston, TX 3.0 2.0 1710 $1,779 $1.04 2d 1 0.69mi
16430 Sheffield Run Dr Houston, TX 3.0 2.0 2227 $2,249 $1.01 7d 1 0.71mi
15619 Fern Ridge Dr Houston, TX 4.0 2.0 1958 $2,335 $1.19 24d 1 0.78mi
16662 Royal Mile Ln Houston, TX 3.0 2.0 1438 $3,250 $2.26 18d 1 0.93mi
16727 Royal Mile Ln Houston, TX 3.0 2.0 1471 $1,561 $1.06 19d 1 1.08mi
16803 Royal Mile Ln Houston, TX 3.0 2.0 1400 $1,800 $1.29 43d 1 1.09mi
6102 Crakston St Houston, TX 3.0 2.0 1862 $1,850 $0.99 43d 1 1.27mi
15831 Yorktown Crossing Pkwy Unit 525 Houston, TX 3.0 2.0 1487 $2,277 $1.53 2d 1 1.32mi
15831 Yorktown Crossing Pkwy Unit 3174 Houston, TX 3.0 2.0 1487 $2,309 $1.55 10d 1 1.32mi
15831 Yorktown Crossing Pkwy Houston, TX 1.0–3.0 1.0–2.0 1168 $2,689 $2.30 1d 1 1.33mi
15831 Yorktown Crossing Pkwy Houston, TX 2.0 2.0 1263 $1,970 $1.56 43d 1 1.33mi
15831 Yorktown Crossing Pkwy Houston, TX 3.0 2.0 1470 $2,381 $1.62 2d 1 1.33mi
15903 Yorktown Crossing Pkwy Houston, TX 1.0–2.0 1.0–2.0 989 $1,628 $1.65 2d 33 1.38mi
5703 Afton Ridge Ln Houston, TX 4.0 2.5 2203 $1,896 $0.86 22d 1 1.47mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
watergas

Listing history 13 events

  1. 2026-05-08
    price $258,000 995-char remark
    Show marketing remark (995 chars)

    Beautiful 3-bed, 2-bath home located on a Cul-de-sac. *New roof (2025). *New larger AC unit (2021). *New ductwork (2021). *New furnace & hot water heater (2018).Home has been meticulously maintained & offers comfort, efficiency & modern living. Offers a spacious living room with vaulted ceilings, abundant natural light & a gas-burning fireplace. The living area opens to the kitchen, breakfast & large bkfst bar. The kitchen features quartz countertops, stainless steel appliances, quartz island, customized cabinetry & a breakfast bar that accommodates 6-8 barstools. Mahogany laminate flooring in: dining room,kitchen,breakfast area &hallway,no carpet in the bedrooms.Primary bathroom has a frameless glass shower.Additional updates:new LED lighting, ceiling fans in living room & all bedrooms.New fencing on two sides.Outdoor has two patios,one is covered, full gutters with downspouts. Shed in backyard.Front yard-professionally trimmed for low maintenance.

  2. 2026-04-24
    status Active 995-char remark
    Show marketing remark (995 chars)

    Beautiful 3-bed, 2-bath home located on a Cul-de-sac. *New roof (2025). *New larger AC unit (2021). *New ductwork (2021). *New furnace & hot water heater (2018).Home has been meticulously maintained & offers comfort, efficiency & modern living. Offers a spacious living room with vaulted ceilings, abundant natural light & a gas-burning fireplace. The living area opens to the kitchen, breakfast & large bkfst bar. The kitchen features quartz countertops, stainless steel appliances, quartz island, customized cabinetry & a breakfast bar that accommodates 6-8 barstools. Mahogany laminate flooring in: dining room,kitchen,breakfast area &hallway,no carpet in the bedrooms.Primary bathroom has a frameless glass shower.Additional updates:new LED lighting, ceiling fans in living room & all bedrooms.New fencing on two sides.Outdoor has two patios,one is covered, full gutters with downspouts. Shed in backyard.Front yard-professionally trimmed for low maintenance.

  3. 2026-04-17
    status Pending 995-char remark
    Show marketing remark (995 chars)

    Beautiful 3-bed, 2-bath home located on a Cul-de-sac. *New roof (2025). *New larger AC unit (2021). *New ductwork (2021). *New furnace & hot water heater (2018).Home has been meticulously maintained & offers comfort, efficiency & modern living. Offers a spacious living room with vaulted ceilings, abundant natural light & a gas-burning fireplace. The living area opens to the kitchen, breakfast & large bkfst bar. The kitchen features quartz countertops, stainless steel appliances, quartz island, customized cabinetry & a breakfast bar that accommodates 6-8 barstools. Mahogany laminate flooring in: dining room,kitchen,breakfast area &hallway,no carpet in the bedrooms.Primary bathroom has a frameless glass shower.Additional updates:new LED lighting, ceiling fans in living room & all bedrooms.New fencing on two sides.Outdoor has two patios,one is covered, full gutters with downspouts. Shed in backyard.Front yard-professionally trimmed for low maintenance.

  4. 2026-04-10
    listed $264,900 Active 995-char remark
    Show marketing remark (995 chars)

    Beautiful 3-bed, 2-bath home located on a Cul-de-sac. *New roof (2025). *New larger AC unit (2021). *New ductwork (2021). *New furnace & hot water heater (2018).Home has been meticulously maintained & offers comfort, efficiency & modern living. Offers a spacious living room with vaulted ceilings, abundant natural light & a gas-burning fireplace. The living area opens to the kitchen, breakfast & large bkfst bar. The kitchen features quartz countertops, stainless steel appliances, quartz island, customized cabinetry & a breakfast bar that accommodates 6-8 barstools. Mahogany laminate flooring in: dining room,kitchen,breakfast area &hallway,no carpet in the bedrooms.Primary bathroom has a frameless glass shower.Additional updates:new LED lighting, ceiling fans in living room & all bedrooms.New fencing on two sides.Outdoor has two patios,one is covered, full gutters with downspouts. Shed in backyard.Front yard-professionally trimmed for low maintenance.

  5. 2018-11-05
    soldstatus
  6. 2018-11-02
    soldstatus Sold 1024-char remark
    Show marketing remark (1024 chars)

    REMODELED GEM IN THE HEART OF CHARMING BEAR CREEK VILLAGE!3/2/2 ON A CUL-DE-SAC LOCATION!LUXURY MAHOGANY LAMINATE IN LIVING, DINING, KITCHEN, BREAKFAST AND WIDE HALLWAY. LARGE LIVING AREA WITH GASLOG FIREPLACE AND WHITE CUSTOM CABINETRY. 13X11 DINING ROOM WITH 5 PENDANT NICKEL LIGHT FIXTURE. GORGEOUS KITCHEN REMODEL WITH STAINLESS STEEL APPLIANCES, LARGE ISLAND W/ QUARTZ COUNTERTOP, CUSTOM CABINETS & FIXTURES, WOOD BUTCHER BLOCK CABINET AROUND THE SINK!NICE BREAKFAST AREA!OVERSIZE PORCELAIN TILE IN ALL BEDROOMS!BOTH BATHS REMODELED!MASTER BATH HAS QUARTZ COUNTERS, FRAMELESS GLASS SHOWER & CUSTOM TILE, GRAY CABINETS WITH NICKEL FIXTURES, WALK-IN CLOSET. HALL BATH HAS QUARTZ COUNTERS, BRONZE FIXTURES, BEAUTIFUL UPGRADE STONE & TILE IN TUB/SHOWER. WATER EFFICIENT TOILETS IN BOTH BATHS. 6 PANEL DOORS THROUGHOUT HOME. RECENT FURNACE AND HOT WATER HEATER!ECOBEE SMART THERMOSTAT!DRIP IRRIGATION AT FLOWER BEDS!STORAGE BLDG IN BCKYD!FULL GUTTERS & DOWNSPOUTS!GREAT NATURAL LIGHT IN THIS HOME!A MUST SEE!

  7. 2018-10-09
    status Pending 1024-char remark
    Show marketing remark (1024 chars)

    REMODELED GEM IN THE HEART OF CHARMING BEAR CREEK VILLAGE!3/2/2 ON A CUL-DE-SAC LOCATION!LUXURY MAHOGANY LAMINATE IN LIVING, DINING, KITCHEN, BREAKFAST AND WIDE HALLWAY. LARGE LIVING AREA WITH GASLOG FIREPLACE AND WHITE CUSTOM CABINETRY. 13X11 DINING ROOM WITH 5 PENDANT NICKEL LIGHT FIXTURE. GORGEOUS KITCHEN REMODEL WITH STAINLESS STEEL APPLIANCES, LARGE ISLAND W/ QUARTZ COUNTERTOP, CUSTOM CABINETS & FIXTURES, WOOD BUTCHER BLOCK CABINET AROUND THE SINK!NICE BREAKFAST AREA!OVERSIZE PORCELAIN TILE IN ALL BEDROOMS!BOTH BATHS REMODELED!MASTER BATH HAS QUARTZ COUNTERS, FRAMELESS GLASS SHOWER & CUSTOM TILE, GRAY CABINETS WITH NICKEL FIXTURES, WALK-IN CLOSET. HALL BATH HAS QUARTZ COUNTERS, BRONZE FIXTURES, BEAUTIFUL UPGRADE STONE & TILE IN TUB/SHOWER. WATER EFFICIENT TOILETS IN BOTH BATHS. 6 PANEL DOORS THROUGHOUT HOME. RECENT FURNACE AND HOT WATER HEATER!ECOBEE SMART THERMOSTAT!DRIP IRRIGATION AT FLOWER BEDS!STORAGE BLDG IN BCKYD!FULL GUTTERS & DOWNSPOUTS!GREAT NATURAL LIGHT IN THIS HOME!A MUST SEE!

  8. 2018-10-06
    status Option Pending 1024-char remark
    Show marketing remark (1024 chars)

    REMODELED GEM IN THE HEART OF CHARMING BEAR CREEK VILLAGE!3/2/2 ON A CUL-DE-SAC LOCATION!LUXURY MAHOGANY LAMINATE IN LIVING, DINING, KITCHEN, BREAKFAST AND WIDE HALLWAY. LARGE LIVING AREA WITH GASLOG FIREPLACE AND WHITE CUSTOM CABINETRY. 13X11 DINING ROOM WITH 5 PENDANT NICKEL LIGHT FIXTURE. GORGEOUS KITCHEN REMODEL WITH STAINLESS STEEL APPLIANCES, LARGE ISLAND W/ QUARTZ COUNTERTOP, CUSTOM CABINETS & FIXTURES, WOOD BUTCHER BLOCK CABINET AROUND THE SINK!NICE BREAKFAST AREA!OVERSIZE PORCELAIN TILE IN ALL BEDROOMS!BOTH BATHS REMODELED!MASTER BATH HAS QUARTZ COUNTERS, FRAMELESS GLASS SHOWER & CUSTOM TILE, GRAY CABINETS WITH NICKEL FIXTURES, WALK-IN CLOSET. HALL BATH HAS QUARTZ COUNTERS, BRONZE FIXTURES, BEAUTIFUL UPGRADE STONE & TILE IN TUB/SHOWER. WATER EFFICIENT TOILETS IN BOTH BATHS. 6 PANEL DOORS THROUGHOUT HOME. RECENT FURNACE AND HOT WATER HEATER!ECOBEE SMART THERMOSTAT!DRIP IRRIGATION AT FLOWER BEDS!STORAGE BLDG IN BCKYD!FULL GUTTERS & DOWNSPOUTS!GREAT NATURAL LIGHT IN THIS HOME!A MUST SEE!

  9. 2018-09-21
    price $178,500 1024-char remark
    Show marketing remark (1024 chars)

    REMODELED GEM IN THE HEART OF CHARMING BEAR CREEK VILLAGE!3/2/2 ON A CUL-DE-SAC LOCATION!LUXURY MAHOGANY LAMINATE IN LIVING, DINING, KITCHEN, BREAKFAST AND WIDE HALLWAY. LARGE LIVING AREA WITH GASLOG FIREPLACE AND WHITE CUSTOM CABINETRY. 13X11 DINING ROOM WITH 5 PENDANT NICKEL LIGHT FIXTURE. GORGEOUS KITCHEN REMODEL WITH STAINLESS STEEL APPLIANCES, LARGE ISLAND W/ QUARTZ COUNTERTOP, CUSTOM CABINETS & FIXTURES, WOOD BUTCHER BLOCK CABINET AROUND THE SINK!NICE BREAKFAST AREA!OVERSIZE PORCELAIN TILE IN ALL BEDROOMS!BOTH BATHS REMODELED!MASTER BATH HAS QUARTZ COUNTERS, FRAMELESS GLASS SHOWER & CUSTOM TILE, GRAY CABINETS WITH NICKEL FIXTURES, WALK-IN CLOSET. HALL BATH HAS QUARTZ COUNTERS, BRONZE FIXTURES, BEAUTIFUL UPGRADE STONE & TILE IN TUB/SHOWER. WATER EFFICIENT TOILETS IN BOTH BATHS. 6 PANEL DOORS THROUGHOUT HOME. RECENT FURNACE AND HOT WATER HEATER!ECOBEE SMART THERMOSTAT!DRIP IRRIGATION AT FLOWER BEDS!STORAGE BLDG IN BCKYD!FULL GUTTERS & DOWNSPOUTS!GREAT NATURAL LIGHT IN THIS HOME!A MUST SEE!

  10. 2018-07-31
    listed $182,500 Active 1024-char remark
    Show marketing remark (1024 chars)

    REMODELED GEM IN THE HEART OF CHARMING BEAR CREEK VILLAGE!3/2/2 ON A CUL-DE-SAC LOCATION!LUXURY MAHOGANY LAMINATE IN LIVING, DINING, KITCHEN, BREAKFAST AND WIDE HALLWAY. LARGE LIVING AREA WITH GASLOG FIREPLACE AND WHITE CUSTOM CABINETRY. 13X11 DINING ROOM WITH 5 PENDANT NICKEL LIGHT FIXTURE. GORGEOUS KITCHEN REMODEL WITH STAINLESS STEEL APPLIANCES, LARGE ISLAND W/ QUARTZ COUNTERTOP, CUSTOM CABINETS & FIXTURES, WOOD BUTCHER BLOCK CABINET AROUND THE SINK!NICE BREAKFAST AREA!OVERSIZE PORCELAIN TILE IN ALL BEDROOMS!BOTH BATHS REMODELED!MASTER BATH HAS QUARTZ COUNTERS, FRAMELESS GLASS SHOWER & CUSTOM TILE, GRAY CABINETS WITH NICKEL FIXTURES, WALK-IN CLOSET. HALL BATH HAS QUARTZ COUNTERS, BRONZE FIXTURES, BEAUTIFUL UPGRADE STONE & TILE IN TUB/SHOWER. WATER EFFICIENT TOILETS IN BOTH BATHS. 6 PANEL DOORS THROUGHOUT HOME. RECENT FURNACE AND HOT WATER HEATER!ECOBEE SMART THERMOSTAT!DRIP IRRIGATION AT FLOWER BEDS!STORAGE BLDG IN BCKYD!FULL GUTTERS & DOWNSPOUTS!GREAT NATURAL LIGHT IN THIS HOME!A MUST SEE!

  11. 2007-06-29
    soldstatus
  12. 1999-11-08
    soldstatus
  13. 1999-10-01
    soldstatus $89,100

ⓘ 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
$4,505 · $375/mo
Projected year-2 tax
$4,721 · $393/mo
Expected delta
+$217/yr (+$18/mo · 4.8%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,628
− Mortgage interest
−$14,452
− Property taxes
−$4,505
− Insurance
−$1,290
− Repairs & maintenance
−$1,970
− Management
−$1,970
− HOA
−$480
− Depreciation
−$7,505
Taxable loss
−$7,545
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,811
After-tax cash flow
$-1,244/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
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 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

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
110,217
Household income
$80,575
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
3257.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 48% Two or more races 22% White 22% Black 16% Asian 11% Native American 2%
Hispanic origin (detail)
Mexican 27% Cuban 2%
Common ancestry
Lithuanian 1% Romanian 1% Slovak 1%
Foreign-born
32% · Canada, Vietnam, Jamaica
Languages at home
48% English-only · Spanish 38% Other Indo-European 5% Vietnamese 3%

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
▼ -1.40%
Current HPI
251.8474
Rent YoY
▼ -2.89%
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

+189.6% since first listed
13 events — show timeline
  • 2026-05-08 Price Changed $258,000 HARMLS
  • 2026-04-24 Relisted HARMLS
  • 2026-04-17 Pending HARMLS
  • 2026-04-10 Listed $264,900 HARMLS
  • 2018-11-05 Sold (Public Records) Public Records
  • 2018-11-02 Sold (MLS) HARMLS
  • 2018-10-09 Pending HARMLS
  • 2018-10-06 Pending HARMLS
  • 2018-09-21 Price Changed $178,500 HARMLS
  • 2018-07-31 Listed $182,500 HARMLS
  • 2007-06-29 Sold (Public Records) Public Records
  • 1999-11-08 Sold (Public Records) Public Records
  • 1999-10-01 Sold (Public Records) $89,100 Public Records

Property tax history

+2.5%/yr

Latest (2025): $4,505 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…