4530 Eli St · Houston, TX
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.1%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 9/10 · Severe
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- Cash flow +11.8/30.0
- 1% rule +4.4/10.0
- Livability +3.7/5.0
- DSCR +3.5/10.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Rent growth +2.3/5.0
- Appreciation +0.0/10.0
$505,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This property has it ALL!! 3 BR 3.5 Bath, real hardwoods, beautiful granite and tile throughout. Simply PERFECT!! Comes complete with washer/dryer, nice speakers and receiver, pre-wired for outdoor speakers, reverse osmosis water filter in kitchen, wine fridge and a BACKYARD with professional landscaping and Synlawn artificial turf- no stress weekends at this house. The kitchen is a definite WOW with a large island - loads of windows for natural light throughout this house -a very open and warm wonderful floor plan for entertaining. You won't have to travel far for good food, good times with this Inside the Loop beauty. Also offers a two car attached garage, gated community with West End Park right next door . Within minutes of Memorial Park. This owner has taken pride of ownership and it shows . Tell your agent or call me to show you this great house - you will NOT be disappointed! Many more features that you will want to discover when you visit this property.
Key facts
- Gated community
- Brand-new fence
- Open-concept kitchen
Tags
Property features AI
Finance
- HOA & community: Association managed by King’s Property Management; Annual association fee of $1,700
Exterior
- Parking: Attached 2-car garage with garage door opener
- Security: Security gate; Prewired security; Controlled access; Smoke detectors
- Utilities: Public water; Public sewer
- Home design: Residential property; Built in 2012; Slab foundation; Composition roof
- Construction: Cement siding; Wood siding; Year built 2012; Composition roof; Slab foundation
- Exterior features: Balcony; Fenced backyard; Sprinkler/irrigation system; Private yard; Backs to greenbelt/park; Subdivision setting
Interior
- Kitchen: Dishwasher; Disposal; Gas oven; Gas range; Microwave; Refrigerator; Granite counters; Kitchen island; Breakfast bar; Pantry; Walk-in pantry
- Bedrooms: Primary bedroom on third level; Bedroom on third level; Bedroom on first level
- Flooring: Carpet; Travertine; Wood
- Bathrooms: 3 full bathrooms; 1 half bathroom; Primary bathroom on third level; Additional bathrooms on first and third levels
- Heating & cooling: Central heating (gas); Zoned heating; Central air conditioning (electric); Zoned cooling
- Interior features: Breakfast bar; Balcony; Crown molding; Double vanity; Entrance foyer; Granite counters; High ceilings; Kitchen island; Primary bath; Pantry; Soaking tub; Separate shower; Tub/shower; Vaulted ceilings; Walk-in pantry; Wired for sound; Window treatments; Ceiling fans; Programmable thermostat; Insulated doors; Low emissivity windows; Window coverings
- Laundry & utility: Washer hookup; Dryer hookup (electric and gas); Washer; Dryer; Utility room on second level
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.5-bath single-family listed at $505k.
Deal economics
- At list price, monthly cash flow is $-137 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $481k (4.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $475k (6.0% below list).
- Recommended offer: $475k (6.0% below list) — sets the bar for 1% rule.
- Cap rate 6.0% 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: Hogg Middle (math 44% / reading 48%, grade D+, #462 of 1,662 statewide, top 28%, 1,120 students, 52% FRL); Heights H S (math 27% / reading 57%, grade F, #730 of 1,632 statewide, top 47%, 2,476 students, 65% FRL).
- Zoned-school proficiency averages 44% at this address vs 31% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Houston ISD average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents soft (-0.8%/yr); 646 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
- This rent runs 39% of the median local income ($145k/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 $3k of loan paydown is wiped out by about $15k 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 31 days — a 3% lower offer ($490k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 7y 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 31 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.94% ✗
- Cap rate
- 5.97%
- Cash-on-cash
- -1.16%
- DSCR
- 0.95
- GRM
- 8.9
CMA / ARV
- ARV (on-the-fly)
- $622,500
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4409 Schuler St Unit A | 0.11mi | 3/2.5 | 2,232 (-11%) | 0mo | $499,000 | $224 | 73 |
| 4224 Schuler St | 0.18mi | 3/3.5 | 2,213 (-12%) | 0mo | $490,000 | $221 | 72 |
| 4115 Schuler St | 0.23mi | 3/3.5 | 2,173 (-13%) | 0mo | $475,000 | $219 | 67 |
| 4319 Rose St | 0.37mi | 3/3.5 | 2,273 (-9%) | 0mo | $565,000 | $249 | 67 |
| 4301 Gibson St | 0.52mi | 3/3.5 | 2,374 (-5%) | 1mo | $549,000 | $231 | 67 |
| 5218A Rose St | 0.56mi | 3/3.5 | 2,380 (-5%) | 0mo | $600,000 | $252 | 66 |
| 802 Detering St | 0.65mi | 3/3.0 | 2,567 (+3%) | 1mo | $645,000 | $251 | 63 |
| 5310 Larkin St Unit B | 0.69mi | 3/3.5 | 2,354 (-6%) | 1mo | $399,000 | $169 | 57 |
| 5410A Nolda St | 0.74mi | 3/3.5 | 2,346 (-6%) | 1mo | $669,900 | $286 | 55 |
| 5602 Schuler St | 0.72mi | 3/3.5 | 2,677 (+7%) | 1mo | $495,000 | $185 | 54 |
| 611 Hartman St | 0.63mi | 3/2.5 | 2,274 (-9%) | 0mo | $750,000 | $330 | 51 |
| 621 Rutland St Unit D | 0.67mi | 3/3.5 | 2,226 (-11%) | 1mo | $629,900 | $283 | 50 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -22.0%
- Equity multiple
- 0.26×
- Total profit
- $-104,145
- Equity at exit
- $75,297
- IRR
- -27.2%
- Equity multiple
- -0.09×
- Total profit
- $-154,392
- Equity at exit
- $43,663
Cash invested: $141,400 (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
ZIP-level market 77007
- Rents YoY
- -0.8%
- Active inventory
- 646
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $4,747 high interval (Pro) →
- Mortgage (P&I)
- −$2,648
- Tax from tax record
- −$886 /mo · $10,633/yr
- Insurance
- −$210
- HOA
- −$142
- Vacancy / Maint / Mgmt
- −$997
- Net cashflow
- $-137
Break-even live
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
- $126,250
- Closing costs
- $15,150
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4510 Inker St Houston, TX | 4.0 | 4.0 | 2293 | $4,500 | $1.96 | 44d | 1 | 0.13mi |
| 4608 Nett St Houston, TX | 3.0 | 4.0 | 2261 | $3,750 | $1.66 | 44d | 1 | 0.14mi |
| 4311 Marina St Houston, TX | 3.0 | 4.0 | 2328 | $3,599 | $1.55 | 44d | 1 | 0.17mi |
| 4444 Center St Houston, TX | 3.0 | 3.0 | 2121 | $3,200 | $1.51 | 44d | 1 | 0.18mi |
| 1221 Bonner St Houston, TX | 3.0 | 3.5 | 2252 | $3,200 | $1.42 | 44d | 1 | 0.26mi |
| 4917 Nolda St Houston, TX | 3.0 | 3.5 | 1764 | $5,000 | $2.83 | 24d | 1 | 0.29mi |
| 915 Thompson St Unit 915 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.31mi |
| 917 Thompson St Unit 917 Houston, TX | 4.0 | 3.5 | 3200 | $8,000 | $2.50 | 24d | 1 | 0.32mi |
| 913 Thompson St #913 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.32mi |
| 911 Thompson St #911 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.33mi |
| 5108 Larkin St Houston, TX | 3.0 | 3.5 | 2108 | $2,850 | $1.35 | 44d | 1 | 0.52mi |
| 5237 Center St Houston, TX | 3.0 | 3.0 | 2284 | $2,995 | $1.31 | 44d | 1 | 0.52mi |
| 5305 Nett St Unit A Houston, TX | 3.0 | 3.5 | 2104 | $2,950 | $1.40 | 24d | 1 | 0.56mi |
| 5235 Petty St Unit B Houston, TX | 3.0 | 2.5 | 2532 | $3,000 | $1.18 | 44d | 1 | 0.68mi |
| 5610 Schuler St Houston, TX | 3.0 | 3.5 | 2614 | $3,111 | $1.19 | 5d | 1 | 0.72mi |
| 5336 Darling St Unit 1225767P Houston, TX | 3.0 | 3.0 | 2292 | $5,570 | $2.43 | 8d | 1 | 0.75mi |
| 5811 Maxie St Houston, TX | 3.0 | 3.5 | 2226 | $3,000 | $1.35 | 44d | 1 | 0.83mi |
| 2103 Radcliffe St Unit 1225772P Houston, TX | 3.0 | 2.0 | 1797 | $4,729 | $2.63 | 8d | 1 | 0.86mi |
| 2210 Radcliffe St Houston, TX | 3.0 | 3.5 | 2066 | $2,716 | $1.31 | 8d | 1 | 0.87mi |
| 543 T C Jester Blvd Unit 1225766P Houston, TX | 3.0 | 3.5 | 2389 | $5,222 | $2.19 | 16d | 1 | 0.88mi |
| 5427 Kansas St Houston, TX | 3.0 | 4.0 | 2156 | $2,700 | $1.25 | 44d | 1 | 0.91mi |
| 920 Westcott St Houston, TX | 1.0–2.0 | 1.0–2.0 | 1175 | $3,306 | $2.81 | 1d | 29 | 0.93mi |
| 5201 Memorial Dr Houston, TX | 1.0–2.0 | 1.0–2.5 | 1071 | $3,361 | $3.14 | 2d | 21 | 0.94mi |
| 707 Marston St Unit 510 Houston, TX | 3.0 | 2.0 | 2310 | $12,482 | $5.40 | 3d | 1 | 1.00mi |
| 3333 Allen Pkwy Unit 1000 Houston, TX | 2.0 | 2.5 | 1860 | $4,500 | $2.42 | 44d | 1 | 1.02mi |
| 5530 Kiam St Houston, TX | 4.0 | 2.5 | 2688 | $9,750 | $3.63 | 44d | 1 | 1.02mi |
| 5530 Kiam St Unit 1019540P Houston, TX | 4.0 | 2.5 | 2680 | $15,799 | $5.90 | 44d | 1 | 1.02mi |
| 929 Westcott St Houston, TX | 1.0–3.0 | 1.0–3.0 | 1375 | $9,263 | $6.74 | 3d | 22 | 1.02mi |
| 5620 Petty St Houston, TX | 4.0 | 3.5 | 2891 | $8,750 | $3.03 | 44d | 1 | 1.07mi |
| 5620 Petty St Unit 1019538P Houston, TX | 4.0 | 3.5 | 2884 | $16,259 | $5.64 | 22d | 1 | 1.07mi |
| 811 Buffalo Park Dr Unit 510 Houston, TX | 3.0 | 2.0 | 3632 | $15,424 | $4.25 | 11d | 1 | 1.09mi |
| 811 Buffalo Park Dr Unit 844 Houston, TX | 3.0 | 2.0 | 3632 | $14,913 | $4.11 | 14d | 1 | 1.09mi |
| 811 Buffalo Park Dr Unit 3187 Houston, TX | 3.0 | 2.0 | 3632 | $15,392 | $4.24 | 3d | 1 | 1.09mi |
| 3131 Memorial Ct Houston, TX | 2.0 | 1.0–2.5 | 1336 | $3,418 | $2.56 | 2d | 32 | 1.15mi |
| 1027 Gross St Houston, TX | 4.0 | 3.5 | 3035 | $5,800 | $1.91 | 44d | 1 | 1.20mi |
| 5732 Darling St Unit 1056419P Houston, TX | 3.0 | 3.5 | 2400 | $7,771 | $3.24 | 44d | 1 | 1.21mi |
| 1951 W Bell St Houston, TX | 3.0 | 2.0 | 1800 | $2,400 | $1.33 | 44d | 1 | 1.38mi |
| 1951 W Bell St Houston, TX | 3.0 | 2.0 | 1800 | $2,400 | $1.33 | 15d | 1 | 1.38mi |
| 1958 W Gray St Unit 3165 Houston, TX | 3.0 | 2.0 | 3206 | $15,018 | $4.68 | 3d | 1 | 1.40mi |
| 1958 W Gray St Unit 1991 Houston, TX | 3.0 | 2.0 | 3206 | $15,050 | $4.69 | 11d | 1 | 1.40mi |
HOA detail
- Monthly dues
- $142 · $1,704/yr
- Likely covers
- waterlandscapingsecurity
Listing history 21 events
-
2026-06-18days on market $505,000 Pending 31 DOM
-
2026-06-17days on market $505,000 Pending 30 DOM
-
2026-06-16days on market $505,000 Pending 29 DOM
-
2026-06-15days on market $505,000 Pending 28 DOM
-
2026-06-13statusdays on market $505,000 Pending 26 DOM
-
2026-06-10days on market $505,000 Active 22 DOM
-
2026-06-08days on market $505,000 Active 21 DOM
-
2026-06-07days on market $505,000 Active 20 DOM
-
2026-06-04days on market $505,000 Active 17 DOM
-
2026-06-01days on market $505,000 Active 14 DOM
-
2026-05-31days on market $505,000 Active 13 DOM
-
2026-05-18$505,000 Active
-
2021-06-12historical
-
2021-06-04price $480,000
-
2021-05-22$485,000 Active
-
2019-08-28soldstatus
-
2019-08-26soldstatus Sold 978-char remark
Show marketing remark (978 chars)
This property has it ALL!! 3 BR 3.5 Bath, real hardwoods, beautiful granite and tile throughout. Simply PERFECT!! Comes complete with washer/dryer, nice speakers and receiver, pre-wired for outdoor speakers, reverse osmosis water filter in kitchen, wine fridge and a BACKYARD with professional landscaping and Synlawn artificial turf- no stress weekends at this house. The kitchen is a definite WOW with a large island - loads of windows for natural light throughout this house -a very open and warm wonderful floor plan for entertaining. You won't have to travel far for good food, good times with this Inside the Loop beauty. Also offers a two car attached garage, gated community with West End Park right next door . Within minutes of Memorial Park. This owner has taken pride of ownership and it shows . Tell your agent or call me to show you this great house - you will NOT be disappointed! Many more features that you will want to discover when you visit this property.
-
2019-08-04status Pending 978-char remark
Show marketing remark (978 chars)
This property has it ALL!! 3 BR 3.5 Bath, real hardwoods, beautiful granite and tile throughout. Simply PERFECT!! Comes complete with washer/dryer, nice speakers and receiver, pre-wired for outdoor speakers, reverse osmosis water filter in kitchen, wine fridge and a BACKYARD with professional landscaping and Synlawn artificial turf- no stress weekends at this house. The kitchen is a definite WOW with a large island - loads of windows for natural light throughout this house -a very open and warm wonderful floor plan for entertaining. You won't have to travel far for good food, good times with this Inside the Loop beauty. Also offers a two car attached garage, gated community with West End Park right next door . Within minutes of Memorial Park. This owner has taken pride of ownership and it shows . Tell your agent or call me to show you this great house - you will NOT be disappointed! Many more features that you will want to discover when you visit this property.
-
2019-07-26status Option Pending 978-char remark
Show marketing remark (978 chars)
This property has it ALL!! 3 BR 3.5 Bath, real hardwoods, beautiful granite and tile throughout. Simply PERFECT!! Comes complete with washer/dryer, nice speakers and receiver, pre-wired for outdoor speakers, reverse osmosis water filter in kitchen, wine fridge and a BACKYARD with professional landscaping and Synlawn artificial turf- no stress weekends at this house. The kitchen is a definite WOW with a large island - loads of windows for natural light throughout this house -a very open and warm wonderful floor plan for entertaining. You won't have to travel far for good food, good times with this Inside the Loop beauty. Also offers a two car attached garage, gated community with West End Park right next door . Within minutes of Memorial Park. This owner has taken pride of ownership and it shows . Tell your agent or call me to show you this great house - you will NOT be disappointed! Many more features that you will want to discover when you visit this property.
-
2019-07-23$439,000 Active 978-char remark
Show marketing remark (978 chars)
This property has it ALL!! 3 BR 3.5 Bath, real hardwoods, beautiful granite and tile throughout. Simply PERFECT!! Comes complete with washer/dryer, nice speakers and receiver, pre-wired for outdoor speakers, reverse osmosis water filter in kitchen, wine fridge and a BACKYARD with professional landscaping and Synlawn artificial turf- no stress weekends at this house. The kitchen is a definite WOW with a large island - loads of windows for natural light throughout this house -a very open and warm wonderful floor plan for entertaining. You won't have to travel far for good food, good times with this Inside the Loop beauty. Also offers a two car attached garage, gated community with West End Park right next door . Within minutes of Memorial Park. This owner has taken pride of ownership and it shows . Tell your agent or call me to show you this great house - you will NOT be disappointed! Many more features that you will want to discover when you visit this property.
-
2015-03-19soldstatus
ⓘ 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
- $10,633 · $886/mo
- Projected year-2 tax
- $10,633 · $886/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) · 10% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 7 d/yr ≥109°F today · 25 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
- $56,960
- − Mortgage interest
- −$28,288
- − Property taxes
- −$10,633
- − Insurance
- −$2,525
- − Repairs & maintenance
- −$4,557
- − Management
- −$4,557
- − HOA
- −$1,704
- − Depreciation
- −$14,691
- Taxable loss
- −$9,994
- Est. tax savings @ 24.0%
- +$2,399
- After-tax cash flow
- $756/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
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)
- 47,808
- Household income
- $144,911
- Rent vs Own
- Severe rent burden
- 1812.0
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 0.63)
- Race & ethnicity
- White 57% Hispanic / Latino 17% Two or more races 13% Asian 11% Black 9%
- Hispanic origin (detail)
- Mexican 12%
- Common ancestry
- Slovak 3% Romanian 3% Italian 3%
- Foreign-born
- 19% · Canada, China, South Korea
- Languages at home
- 75% English-only · Spanish 12% Other Indo-European 4% Chinese 2%
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
- ▼ -219.42%
- Current HPI
- 159.8157
- Rent YoY
- ▼ -0.83%
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+15.0% since first listed10 events — show timeline
- 2026-05-18 Listed $505,000 HARMLS
- 2021-06-12 Listing Removed — HARMLS
- 2021-06-04 Price Changed $480,000 HARMLS
- 2021-05-22 Listed $485,000 HARMLS
- 2019-08-28 Sold (Public Records) — Public Records
- 2019-08-26 Sold (MLS) — HARMLS
- 2019-08-04 Pending — HARMLS
- 2019-07-26 Pending — HARMLS
- 2019-07-23 Listed $439,000 HARMLS
- 2015-03-19 Sold (Public Records) — Public Records
Property tax history
+21.9%/yrLatest (2025): $10,633 · -10.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…