CashFlowRE
Sign in Sign up
3007 Creekview Dr
C Composite 58.09
Why this score? — see what drove the C 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 +18.0/30.0
  • ARV discount +11.5/15.0
  • 1% rule +6.0/10.0
  • DSCR +5.6/10.0
  • Schools +4.5/10.0
  • Appreciation +4.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,000

3007 Creekview Dr · Missouri City, TX 77459
3 bd · 2.0 ba · 1,528 sqft · Townhouse public records · 21 Days on market
Built 1984 1,634 sqft lot Est $219k · 9% under $109/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

Key facts

  • Alley access
  • Community pool
  • Private patio

Tags

KITCHEN APPLIANCES REPLACEDWOOD LAMINATE FLOORINGPRIVATE PATIOCOMMUNITY TENNIS COURTSCOMMUNITY POOLALLEY ACCESS

Property features AI

Finance

  • Other: Association pool available
  • HOA & community: Meadowcreek Association; Association amenities include pool and tennis courts; Annual association fee; Association fee covers common areas, grounds maintenance, sewer, trash, and water

Exterior

  • Parking: Detached garage with garage door opener; Additional parking available; Has garage
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; 2 stories; Faces south; Full ownership
  • Construction: Built in 1984; Brick and wood siding exterior; Composition roof; Slab foundation
  • Exterior features: Deck; Patio

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Free-standing range; Microwave; Oven; Disposal; ENERGY STAR qualified appliances
  • Bedrooms: Primary bedroom on second floor (17 x 13); Bedroom on first floor (12 x 11); Total rooms: 6 (includes living, kitchen, game room, utility)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: High ceilings; Kitchen/family room combo; Kitchen/dining combo; Pantry; Tub with shower; Ceiling fans; Loft; Wood-burning fireplace (1)
  • Laundry & utility: Washer and dryer included; Laundry located in utility room; Utility room on first floor

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 townhouse listed at $199k.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $196k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.5% in Missouri City — 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 67/100 on livability (#526 in TX) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, employment A; Watch: amenities F, commute F, health & safety F.
  • Fort Bend ISD (suburban): math 44% / reading 53% proficiency, ranked #140 of 826 in TX (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Quail Valley El (math 27% / reading 42%, grade F, #1,995 of 4,322 statewide, top 50%, 564 students, 64% FRL); Quail Valley Middle (math 55% / reading 57%, grade B-, #234 of 1,662 statewide, top 14%, 1,043 students, 45% FRL) — zoned schools average 55% FRL vs 35% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.1%/yr); 1215 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.7%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 2 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,015 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.10%
Cap rate
7.32%
Cash-on-cash
3.66%
DSCR
1.16
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$218,504
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2608 Princess Ln 0.28mi 2/2.0 (-1) 1,523 (-0%) 13mo $185,000 $121 70
2819 Camelot Ln 0.25mi 2/2.0 (-1) 1,422 (-7%) 3mo $120,000 $84 69
38 Pinehurst Ln 0.69mi 3/2.0 1,508 (-1%) 2mo $235,000 $156 64
2346 Bermuda Shores Dr 0.44mi 2/2.5 (-1) 1,642 (+8%) 2mo $180,000 $110 58
10 Wellington Ct 0.60mi 3/2.0 1,552 (+2%) 15mo $242,500 $156 56
36 Wellington Ct 0.59mi 3/2.0 1,496 (-2%) 19mo $239,000 $160 53
2803 Camelot Ln 0.27mi 2/2.0 (-1) 1,678 (+10%) 16mo $179,999 $107 53
14 Windsor Ct 0.51mi 3/2.0 1,654 (+8%) 12mo $225,000 $136 52
2913 Nottingham Dr 0.24mi 2/2.0 (-1) 1,678 (+10%) 18mo $240,000 $143 52
20 W Baron Ln 0.66mi 3/2.0 1,478 (-3%) 14mo $219,000 $148 52
2358 Bermuda Shores Dr 0.44mi 2/2.5 (-1) 1,642 (+8%) 14mo $234,999 $143 48
3310 Palm Desert Ln 0.39mi 2/2.0 (-1) 1,748 (+14%) 17mo $217,000 $124 39

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

Projected returns pro-forma

-1.67% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.71×
Total profit
$-16,379
Equity at exit
$41,736
10-year hold
IRR
-3.5%
Equity multiple
0.74×
Total profit
$-14,326
Equity at exit
$38,658

Cash invested: $55,720 (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 77459

Home prices YoY
-0.8%
Rents YoY
-0.1%
Active inventory
1215
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,198 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$331 /mo · $3,975/yr
Insurance
$83
HOA
$109
Vacancy / Maint / Mgmt
$462
Net cashflow
$170

Break-even live

Break-even rent $1,983
Max offer price $199,000
Occupancy floor 87%

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
$49,750
Closing costs
$5,970
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2120 Bermuda Dunes Dr Missouri City, TX 3.0 2.5 2100 $2,200 $1.05 24d 1 0.43mi
22 Chapparal Ct Missouri City, TX 3.0 2.0 1504 $2,000 $1.33 43d 1 0.55mi
3327 Shady Glen Ln Missouri City, TX 4.0 2.5 2232 $2,250 $1.01 12d 1 0.66mi
2608 Grand Plantation Ct Missouri City, TX 3.0 2.0 2150 $2,450 $1.14 12d 1 1.08mi
1919 Doliver Cir Missouri City, TX 3.0 2.0 1515 $2,000 $1.32 43d 1 1.12mi
1800 FM 1092 Rd Missouri City, TX 1.0–3.0 1.0–2.0 889 $1,774 $2.00 2d 31 1.18mi
1547 Revolution Way Missouri City, TX 3.0 3.0 1680 $2,300 $1.37 12d 1 1.18mi
3611 Duncaster Dr Missouri City, TX 3.0 2.5 1926 $2,100 $1.09 19d 1 1.23mi
2026 Summer Place Dr Missouri City, TX 3.0 2.0 1837 $1,861 $1.01 20d 1 1.26mi
1620 Good Day Dr Missouri City, TX 3.0 3.0 1364 $1,790 $1.31 43d 1 1.29mi
1420 Revolution Way Missouri City, TX 3.0 2.5 1649 $2,250 $1.36 43d 1 1.30mi
1806 Courtside Place Dr Missouri City, TX 4.0 2.5 1974 $1,915 $0.97 12d 1 1.43mi

HOA detail

Monthly dues
$109 · $1,308/yr
Likely covers
pool

Listing history 19 events

  1. 2026-06-18
    days on market $199,000 Active 21 DOM
  2. 2026-06-17
    days on market $199,000 Active 20 DOM
  3. 2026-06-16
    days on market $199,000 Active 19 DOM
  4. 2026-06-15
    days on market $199,000 Active 18 DOM
  5. 2026-06-13
    days on market $199,000 Active 16 DOM
  6. 2026-06-09
    days on market $199,000 Active 12 DOM
  7. 2026-06-08
    days on market $199,000 Active 11 DOM
  8. 2026-06-07
    days on market $199,000 Active 10 DOM
  9. 2026-06-04
    days on market $199,000 Active 7 DOM
  10. 2026-06-03
    days on market $199,000 Active 6 DOM
  11. 2026-06-02
    days on market $199,000 Active 5 DOM
  12. 2026-06-01
    days on market $199,000 Active 4 DOM
  13. 2026-05-31
    days on market $199,000 Active 3 DOM
  14. 2026-05-28
    listed $199,000 Active
  15. 2019-04-12
    soldstatus Sold 696-char remark
    Show marketing remark (696 chars)

    Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

  16. 2019-04-12
    soldstatus
    Show marketing remark (696 chars)

    Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

  17. 2019-04-06
    status Pending 696-char remark
    Show marketing remark (696 chars)

    Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

  18. 2019-03-25
    status Option Pending 696-char remark
    Show marketing remark (696 chars)

    Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

  19. 2019-03-17
    listed $120,000 Active 696-char remark
    Show marketing remark (696 chars)

    Fantastic investment property in rarely listed Meadow Creek town home community! Recently added new flooring and professionally cleaned carpeting make this a turnkey property. Huge master bedroom upstairs near second bedroom with high ceilings and a privacy bedroom downstairs. 2 Full baths and large kitchen and living areas downstairs with a wood burning fireplace make for an inviting gathering space. Utility room down stairs with room for full size washer and dryer. Private patio area leads to a 2 car detached garage with alley access. The community tennis courts and pool are very close as is a large green space where you can play. * Room measurements are approximate; double check"

ⓘ 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
$3,975 · $331/mo
Projected year-2 tax
$3,975 · $331/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$26,379
− Mortgage interest
−$11,147
− Property taxes
−$3,975
− Insurance
−$995
− Repairs & maintenance
−$2,110
− Management
−$2,110
− HOA
−$1,308
− Depreciation
−$5,789
Taxable loss
−$1,056
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$253
After-tax cash flow
$2,292/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
Fort Bend ISD
NCES district ID
4819650
Math proficiency
44% ▼ -15.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$82,360
Composite
44.61/100
National rank
#2779
State rank
#140 of 826 in TX

Livability — Missouri City

Score
67/100
State rank
#526
US rank
#10308

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Missouri City, TX
County
Fort Bend County · 836,777 people
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
84,221
Household income
$129,151
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
1004.0

Population outlook (Fort Bend County) Hauer SSP2

Today (2025)
1,004,526 people
By 2030
1,153,104 · +14.8%
By 2040
1,453,718 · +44.7%
By 2050
1,753,781 · +74.6%
By 2075
2,455,772 · +144.5%
By 2100
2,930,528 · +191.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
White 34% Black 26% Asian 22% Hispanic / Latino 13% Two or more races 10%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, China, Vietnam
Languages at home
73% English-only · Other Asian/Pacific 8% Spanish 7% Other Indo-European 5%

Political lean MEDSL · Fort Bend

2024 margin
Toss-up / Even · D 49.5% · R 47.9% · Other 2.6%
2008→2024 swing
+4.0pp toward D · 2008: -2.4pp · 2024: 1.6pp
All cycles
2024: D+1.6 2020: D+10.6 2016: D+6.6 2012: R+6.8 2008: R+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.67%
Current HPI
212.3573
Rent YoY
▼ -0.15%
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

+65.8% since first listed
6 events — show timeline
  • 2026-05-28 Listed $199,000 HARMLS
  • 2019-04-12 Sold (Public Records) Public Records
  • 2019-04-12 Sold (MLS) HARMLS
  • 2019-04-06 Pending HARMLS
  • 2019-03-25 Pending HARMLS
  • 2019-03-17 Listed $120,000 HARMLS

Property tax history

+4.8%/yr

Latest (2025): $3,975 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…