CashFlowRE
Sign in Sign up
3631 Atlas Point Ln
C- Composite 53.77
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • 1% rule +4.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$224,990

3631 Atlas Point Ln · Angleton, TX 77515
3 bd · 2.0 ba · 1,582 sqft · SingleFamily · 90 Days on market
Built 2025 Good condition 5,500 sqft lot $142/sqft · 22% below area Est $290k · 22% under $69/mo HOA · 3% of rent ↓ 28% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

Key facts

  • Generous island
  • Welcoming foyer
  • Adjacent dining area

Tags

OPEN LIVING SPACEWELCOMING FOYERBRIGHT GREAT ROOMMODERN KITCHENGENEROUS ISLANDADJACENT DINING AREA

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 $225k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $28 ($339/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (3.3% below list).
  • Recommended offer: $211k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 4.0% in Angleton — 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 (#171 in TX, #4,520 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: schools D, amenities F, commute F.
  • Angleton ISD (suburban): math 36% / reading 44% proficiency, ranked #375 of 826 in TX (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 921 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 3,960 units permitted in Brazoria County in 2024 (593 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 $7k of value loss. Plan a longer hold.
  • Brazoria County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $35k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,490 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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. 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.
  8. 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.
  9. 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
0.97%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
8.6

CMA / ARV

ARV (median comp)
$289,990
List price
$224,990
Delta
-22.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3544 Atlas Point Ln 0.10mi 3/2.0 1,582 (0%) 3mo $259,990 $164 93
3611 Atlas Point Ln 0.04mi 3/2.0 1,538 (-3%) 3mo $273,990 $178 91
3622 Atlas Point Ln 0.04mi 4/2.0 (+1) 1,776 (+12%) 1mo $289,991 $163 72
3610 Atlas Point Ln 0.06mi 4/2.0 (+1) 1,776 (+12%) 1mo $291,990 $164 71
2131 Mosaic Valley Ct 0.14mi 3/2.0 1,792 (+13%) 2mo $311,990 $174 70
3602 Cardinal Pointe Dr 0.06mi 3/2.0 1,390 (-12%) 10mo $247,660 $178 68
3503 Atlas Point Ln 0.18mi 3/2.0 1,792 (+13%) 2mo $312,990 $175 68
2142 Mosaic Valley Ct 0.19mi 3/2.0 1,792 (+13%) 2mo $312,990 $175 67
2111 Mosaic Valley Ct 0.12mi 4/2.0 (+1) 1,776 (+12%) 3mo $288,990 $163 67
3523 Prairie Rose Trl 0.39mi 3/2.0 1,772 (+12%) 10mo $305,000 $172 54
1535 Gentle Wind Ct 0.74mi 3/2.0 1,474 (-7%) 2mo $259,990 $176 53
3644 Crosspointe Pass 0.29mi 4/2.0 (+1) 1,800 (+14%) 8mo $310,000 $172 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-34,544
Equity at exit
$33,547
10-year hold
IRR
-6.8%
Equity multiple
0.57×
Total profit
$-27,294
Equity at exit
$19,453

Cash invested: $62,997 (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 77515

Home prices YoY
-5.1%
Active inventory
921
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,175 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$69
Vacancy / Maint / Mgmt
$457
Net cashflow
$28

Break-even live

Break-even rent $2,140
Max offer price $224,990
Occupancy floor 94%

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
$56,248
Closing costs
$6,750
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3606 Atlas Point Ln Angleton, TX 3.0 2.0 1876 $2,250 $1.20 1d 1 0.09mi
513 Robin St Angleton, TX 4.0 2.0 1900 $2,495 $1.31 22d 1 1.36mi

HOA detail

Monthly dues
$69 · $828/yr

Listing history 47 events

  1. 2026-06-17
    status $224,990 Pending 90 DOM
  2. 2026-06-17
    days on market $224,990 Active 90 DOM
  3. 2026-06-16
    days on market $224,990 Active 89 DOM
  4. 2026-06-15
    days on market $224,990 Active 88 DOM
  5. 2026-06-13
    days on market $224,990 Active 86 DOM
  6. 2026-06-09
    days on market $224,990 Active 82 DOM
  7. 2026-06-08
    days on market $224,990 Active 81 DOM
  8. 2026-06-07
    days on market $224,990 Active 80 DOM
  9. 2026-06-04
    days on market $224,990 Active 77 DOM
  10. 2026-06-03
    days on market $224,990 Active 76 DOM
  11. 2026-06-02
    days on market $224,990 Active 75 DOM
  12. 2026-06-01
    days on market $224,990 Active 74 DOM
  13. 2026-05-31
    days on market $224,990 Active 73 DOM
  14. 2026-05-13
    price $224,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  15. 2026-05-12
    price $224,990 950-char remark
    Show marketing remark (950 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today

  16. 2026-04-15
    price $249,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  17. 2026-04-14
    price $249,990 950-char remark
    Show marketing remark (950 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today

  18. 2026-04-09
    price $254,990 950-char remark
    Show marketing remark (950 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today

  19. 2026-04-08
    price $254,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  20. 2026-03-19
    listed $259,990 Active 950-char remark
    Show marketing remark (950 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today

  21. 2026-03-19
    historical
    Show marketing remark (950 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today

  22. 2026-03-10
    price $259,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  23. 2026-03-10
    price $259,990
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  24. 2026-02-10
    price $264,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  25. 2026-02-07
    price $269,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  26. 2026-01-20
    price $264,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  27. 2026-01-19
    price $264,990
  28. 2026-01-07
    listed $269,990 Active
  29. 2026-01-07
    historical
  30. 2025-12-17
    price $269,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  31. 2025-12-16
    price $244,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  32. 2025-12-16
    price $269,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  33. 2025-12-15
    price $269,990
  34. 2025-12-08
    price $244,990
  35. 2025-12-06
    price $244,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  36. 2025-11-25
    price $259,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  37. 2025-11-24
    price $259,990
  38. 2025-11-13
    price $264,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  39. 2025-11-13
    price $264,990
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  40. 2025-11-05
    price $269,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  41. 2025-11-05
    price $269,990
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  42. 2025-09-26
    price $274,990 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  43. 2025-09-26
    price $274,990
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  44. 2025-09-26
    price $311,250 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  45. 2025-08-23
    price $321,250 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

  46. 2025-08-22
    listed $311,250 Active
  47. 2025-08-19
    listed $311,250 Active 951-char remark
    Show marketing remark (951 chars)

    This single-story, thoughtfully designed home emphasizes an open, connected living space. As you enter, you are greeted by a welcoming foyer that flows into a bright great room, seamlessly connected to the modern kitchen which features a generous island ideal for casual dining and entertaining. The adjacent dining area benefits from abundant natural light and convenient sightlines to the living space, creating an airy, cohesive atmosphere throughout the main living area. The floorplan includes three well-proportioned bedrooms, with a private primary suite that offers a comfortable retreat complete with a spacious ensuite bath and a roomy walk-in closet. Two additional bedrooms share a well-appointed second bathroom, making the layout ideal for families or guests. A practical utility room is positioned near the garage entry, enhancing daily convenience, while a pantry and ample storage keep the kitchen organized. Schedule your tour today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥111°F today · 22 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
$26,104
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,922
− Repairs & maintenance
−$2,088
− Management
−$2,088
− HOA
−$828
− Depreciation
−$6,545
Taxable loss
−$3,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$803
After-tax cash flow
$1,142/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.

Condition & rehab AI · 14 photos

Good 80/100 Cosmetic rehab

This single-story home is in good condition with a modern kitchen and well-maintained bathrooms. It has a good curb appeal and is ready for a fresh paint job and landscaping to further enhance its value.

Value-add opportunities

  • Both Painting the exterior siding and repainting the interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Both Adding a smart home system — A smart home system can increase the home's value by making it more energy-efficient and convenient for potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's resale value.
  • Resale Upgrading the bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can increase the home's resale value.
  • Rental Adding a smart thermostat — A smart thermostat can help reduce energy costs and attract tenants who prefer energy-efficient homes.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior siding and repainting the interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Both Adding a smart home system — A smart home system can increase the home's value by making it more energy-efficient and convenient for potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's resale value.
  • Resale Upgrading the bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can increase the home's resale value.
  • Rental Adding a smart thermostat — A smart thermostat can help reduce energy costs and attract tenants who prefer energy-efficient homes.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Angleton ISD
NCES district ID
4808310
Math proficiency
36% ▼ -8.00%
Reading proficiency
44% ▲ 1.00%
Median HH income
$55,670
Composite
35.01/100
National rank
#5046
State rank
#375 of 826 in TX

Livability — Angleton

Score
74/100
State rank
#171
US rank
#4520

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Brazoria County · 374,982 people
City population
34,088
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
34,088
Household income
$88,787
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
785.0

Population outlook (Brazoria County) Hauer SSP2

Today (2025)
420,414 people
By 2030
457,585 · +8.8%
By 2040
532,232 · +26.6%
By 2050
605,399 · +44.0%
By 2075
779,358 · +85.4%
By 2100
883,759 · +110.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 55% Hispanic / Latino 33% Two or more races 18% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
78% English-only · Spanish 20% Other Asian/Pacific 1%

Political lean MEDSL · Brazoria

2024 margin
R (+19.7) · D 39.5% · R 59.2% · Other 1.3%
2008→2024 swing
+9.9pp toward D · 2008: -29.6pp · 2024: -19.7pp
All cycles
2024: R+19.7 2020: R+18.2 2016: R+24.6 2012: R+34.2 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.59%
Current HPI
288.7286
Rent YoY
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

-27.7% since first listed
34 events — show timeline
  • 2026-05-13 Price Changed $224,990 Zillow
  • 2026-05-12 Price Changed $224,990 HARMLS
  • 2026-04-15 Price Changed $249,990 Zillow
  • 2026-04-14 Price Changed $249,990 HARMLS
  • 2026-04-09 Price Changed $254,990 HARMLS
  • 2026-04-08 Price Changed $254,990 Zillow
  • 2026-03-19 Listing Removed HARMLS
  • 2026-03-19 Listed $259,990 HARMLS
  • 2026-03-10 Price Changed $259,990 Zillow
  • 2026-03-10 Price Changed $259,990 HARMLS
  • 2026-02-10 Price Changed $264,990 Zillow
  • 2026-02-07 Price Changed $269,990 Zillow
  • 2026-01-20 Price Changed $264,990 Zillow
  • 2026-01-19 Price Changed $264,990 HARMLS
  • 2026-01-07 Listing Removed HARMLS
  • 2026-01-07 Listed $269,990 HARMLS
  • 2025-12-17 Price Changed $269,990 Zillow
  • 2025-12-16 Price Changed $244,990 Zillow
  • 2025-12-16 Price Changed $269,990 Zillow
  • 2025-12-15 Price Changed $269,990 HARMLS
  • 2025-12-08 Price Changed $244,990 HARMLS
  • 2025-12-06 Price Changed $244,990 Zillow
  • 2025-11-25 Price Changed $259,990 Zillow
  • 2025-11-24 Price Changed $259,990 HARMLS
  • 2025-11-13 Price Changed $264,990 Zillow
  • 2025-11-13 Price Changed $264,990 HARMLS
  • 2025-11-05 Price Changed $269,990 Zillow
  • 2025-11-05 Price Changed $269,990 HARMLS
  • 2025-09-26 Price Changed $274,990 Zillow
  • 2025-09-26 Price Changed $274,990 HARMLS
  • 2025-09-26 Price Changed $311,250 Zillow
  • 2025-08-23 Price Changed $321,250 Zillow
  • 2025-08-22 Listed $311,250 HARMLS
  • 2025-08-19 Listed $311,250 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…