CashFlowRE
Sign in Sign up
2221 Sonder Shore Dr
D+ Composite 46.46
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 +12.7/30.0
  • ARV discount +12.6/15.0
  • Schools +5.7/10.0
  • DSCR +3.8/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$327,990

2221 Sonder Shore Dr · Katy, TX 77493
3 bd · 2.0 ba · 1,803 sqft · Land · 204 Days on market
Built 2025 6,499 sqft lot $182/sqft · 11% below area Est $370k · 11% under $100/mo HOA · 4% of rent ↓ 11% since listing

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

Listing remarks MLS

Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

Key facts

  • Bright airy kitchen
  • Single-story living
  • Welcoming foyer

Tags

SINGLE-STORY LIVINGWELCOMING FOYERBRIGHT AIRY KITCHENEXTENDED COVERED PATIO

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 land listed at $328k.

Deal economics

  • At list price, monthly cash flow is $-34 ($-407/yr) — negative.
  • To cash-flow at today's rent, offer at most $322k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $265k (19.2% below list).
  • Recommended offer: $265k (19.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.0% in Katy — 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 76/100 on livability (#111 in TX, #3,613 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, amenities D, commute 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 (-0.8%/yr); 2728 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 483 units permitted in Waller County in 2024 (89 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Waller County population projected at +62% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 204 days — a 12% lower offer ($289k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $42k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $265,086 (19.2% 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 204 days. Have you received any prior offers? Is the seller open to a 19% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.81%
Cap rate
6.17%
Cash-on-cash
-0.44%
DSCR
0.98
GRM
10.3

CMA / ARV

ARV (median comp)
$369,710
List price
$327,990
Delta
-11.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.3%
Equity multiple
0.31×
Total profit
$-63,122
Equity at exit
$48,904
10-year hold
IRR
-21.2%
Equity multiple
0.04×
Total profit
$-87,953
Equity at exit
$28,359

Cash invested: $91,837 (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 77493

Rents YoY
-0.8%
Active inventory
2728
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,651 high interval (Pro) →
Mortgage (P&I)
$1,720
Tax from tax record
$171 /mo · $2,057/yr
Insurance
$137
HOA
$100
Vacancy / Maint / Mgmt
$557
Net cashflow
$-34

Break-even live

Break-even rent $2,694
Max offer price $321,999
Occupancy floor 96%

Sensitivity live

Price -10% $152 -5% $59 +0% $-34 +5% $-127 +10% $-220
Rent -10% $-243 -5% $-139 +0% $-34 +5% $71 +10% $176
Rate -1.0pp $131 -0.5pp $50 base $-34 +0.5pp $-119 +1.0pp $-205

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
$81,998
Closing costs
$9,840
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
27035 Beacon Glen Dr Katy, TX 2.0–4.0 2.0–3.0 1890 $3,024 $1.60 0d 17 0.17mi
1495 Twilight Green Dr Katy, TX 3.0 2.5 2000 $2,400 $1.20 44d 1 0.45mi
27064 Beach Ball Dr Katy, TX 3.0–4.0 2.5–3.5 1705 $2,406 $1.41 0d 25 0.79mi
5631 Pearl Vista Dr Katy, TX 4.0 3.0 2039 $3,000 $1.47 21d 1 1.06mi
27327 Blue Pool Dr Katy, TX 4.0 3.0 2100 $2,600 $1.24 44d 1 1.17mi
5819 Bright Keel Dr Katy, TX 4.0 3.0 2598 $2,400 $0.92 44d 1 1.23mi
3083 Wild Dunes Dr Katy, TX 3.0 2.0 1538 $2,185 $1.42 14d 1 1.37mi
3136 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,355 $1.33 14d 1 1.37mi
3124 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,330 $1.31 25d 1 1.39mi
3071 Wild Dunes Dr Katy, TX 3.0 2.0 1538 $2,164 $1.41 25d 1 1.40mi
3041 Colusa Ridge Dr Katy, TX 4.0 2.5 2263 $2,500 $1.10 14d 1 1.41mi
3112 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,330 $1.31 25d 1 1.41mi
2654 Aruba Bend Dr Katy, TX 3.0–5.0 2.0–3.0 1958 $2,490 $1.27 0d 51 1.43mi
3056 Sea Turtle Dr Katy, TX 4.0 2.0 1500 $2,200 $1.47 44d 1 1.45mi
27507 Hudson Sands Ln Katy, TX 4.0 3.0 2294 $3,000 $1.31 18d 1 1.49mi
3037 Wild Dunes Dr Katy, TX 3.0 2.0 1538 $2,164 $1.41 25d 1 1.49mi
3020 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,355 $1.33 14d 1 1.50mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 23 events

  1. 2026-06-21
    days on market $327,990 Active 204 DOM
  2. 2026-06-18
    days on market $327,990 Active 201 DOM
  3. 2026-06-17
    days on market $327,990 Active 200 DOM
  4. 2026-06-16
    days on market $327,990 Active 199 DOM
  5. 2026-06-15
    days on market $327,990 Active 198 DOM
  6. 2026-06-09
    days on market $327,990 Active 192 DOM
  7. 2026-06-08
    days on market $327,990 Active 191 DOM
  8. 2026-06-07
    days on market $327,990 Active 190 DOM
  9. 2026-06-04
    days on market $327,990 Active 187 DOM
  10. 2026-06-03
    days on market $327,990 Active 186 DOM
  11. 2026-06-02
    days on market $327,990 Active 185 DOM
  12. 2026-06-01
    days on market $327,990 Active 184 DOM
  13. 2026-05-31
    days on market $327,990 Active 183 DOM
  14. 2026-04-25
    status Active 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  15. 2026-04-25
    price $327,990 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  16. 2026-04-15
    price $327,990 625-char remark
    Show marketing remark (625 chars)

    Katy ISD-Experience single-story living at its best in a home designed for comfort and connection, the BASSWOOD plan by Brohn Homes. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  17. 2026-04-02
    historical 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  18. 2026-02-14
    price $329,990 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  19. 2026-02-13
    price $329,990 625-char remark
    Show marketing remark (625 chars)

    Katy ISD-Experience single-story living at its best in a home designed for comfort and connection, the BASSWOOD plan by Brohn Homes. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  20. 2025-12-31
    price $364,990 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  21. 2025-12-30
    price $364,990 625-char remark
    Show marketing remark (625 chars)

    Katy ISD-Experience single-story living at its best in a home designed for comfort and connection, the BASSWOOD plan by Brohn Homes. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  22. 2025-12-24
    listed $369,990 Active 666-char remark
    Show marketing remark (666 chars)

    Welcome to 2221 Sonder Shore Drive in the beautiful resort-like Sunterra Community. Experience single-story living at its best in a home designed for comfort and connection. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

  23. 2025-11-29
    listed $369,990 Active 625-char remark
    Show marketing remark (625 chars)

    Katy ISD-Experience single-story living at its best in a home designed for comfort and connection, the BASSWOOD plan by Brohn Homes. A welcoming foyer leads to two front bedrooms that offer flexibility for guests, hobbies, or work-from-home days. The heart of the home opens into a bright, airy kitchen and living area where cooking, gathering, and unwinding naturally come together. The primary suite feels like your own personal sanctuary, complete with dual vanities, dual closets, and a relaxing tub and walk-in shower. Step out onto the extended covered patio to enjoy slow mornings, sunset dinners, or weekend grilling.

ⓘ 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
$2,057 · $171/mo
Projected year-2 tax
$6,002 · $500/mo
Expected delta
+$3,945/yr (+$329/mo · 191.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,810
− Mortgage interest
−$18,373
− Property taxes
−$2,057
− Insurance
−$1,640
− Repairs & maintenance
−$2,545
− Management
−$2,545
− HOA
−$1,200
− Depreciation
−$9,542
Taxable loss
−$6,090
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,462
After-tax cash flow
$1,055/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 — Katy

Score
76/100
State rank
#111
US rank
#3613

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
413,575
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
71,484
Household income
$118,464
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
913.0

Population outlook (Waller County) Hauer SSP2

Today (2025)
60,772 people
By 2030
67,616 · +11.3%
By 2040
82,283 · +35.4%
By 2050
98,276 · +61.7%
By 2075
142,860 · +135.1%
By 2100
175,596 · +188.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 36% Hispanic / Latino 33% Two or more races 16% Black 15% Asian 12%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, Jamaica
Languages at home
64% English-only · Spanish 22% Vietnamese 5% French/Haitian/Cajun 4%

Political lean MEDSL · Waller

2024 margin
Strong R (+25.0) · D 37.0% · R 62.0% · Other 1.0%
2008→2024 swing
-17.9pp toward R · 2008: -7.2pp · 2024: -25.0pp
All cycles
2024: R+25.0 2020: R+26.7 2016: R+28.6 2012: R+17.6 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.65%
Current HPI
233.1683
Rent YoY
▼ -0.80%
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

-11.4% since first listed
10 events — show timeline
  • 2026-04-25 Relisted Zillow
  • 2026-04-25 Price Changed $327,990 Zillow
  • 2026-04-15 Price Changed $327,990 HARMLS
  • 2026-04-02 Delisted Zillow
  • 2026-02-14 Price Changed $329,990 Zillow
  • 2026-02-13 Price Changed $329,990 HARMLS
  • 2025-12-31 Price Changed $364,990 Zillow
  • 2025-12-30 Price Changed $364,990 HARMLS
  • 2025-12-24 Listed $369,990 Zillow
  • 2025-11-29 Listed $369,990 HARMLS

Property tax history

+12.0%/yr

Latest (2025): $2,057 · +44.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…