CashFlowRE
Sign in Sign up
8208 Sunberry Shadow Dr 🏗️ New Construction
D- Composite 38.41
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).

  • Appreciation +9.3/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.9/30.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +1.1/10.0

$252,900

8208 Sunberry Shadow Dr · Houston, TX 77016
3 bd · 2.0 ba · 1,076 sqft · SingleFamily · 6 Days on market
Built 2026 $36/mo HOA · 2% of rent ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

The Atticus floor plan offers comfortable, single-story living with 3 bedrooms, 2 bathrooms and 1,076 sq ft in the desirable Wayside Village community. Designed with everyday life in mind, this open-concept home features a chef-ready kitchen with granite countertops, Whirlpool® energy-efficient appliances and beautiful wood cabinetry. The kitchen flows seamlessly into the spacious family room, creating the perfect space for relaxing or entertaining. The private primary suite includes a large walk-in closet and en-suite bath, while two additional bedrooms offer flexibility for guests or a home office.

Key facts

  • Single-story living
  • Chef-ready kitchen
  • Granite countertops

Tags

SINGLE-STORY LIVINGCHEF-READY KITCHENGRANITE COUNTERTOPSENERGY-EFFICIENT APPLIANCESWOOD CABINETRYSPACIOUS FAMILY ROOM

Property features AI

Finance

  • Financial info: Lease considered
  • HOA & community: Has association (LEAD); Annual association fee; Association amenities include trails; Curbs in community

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Owned security system; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; New construction (2026); Slab foundation; Composition roof
  • Construction: Built by LGI Homes; Composition roof; Slab foundation; Year built 2026
  • Exterior features: Deck; Patio; Private yard; Fence — backyard; Subdivision setting; Concrete road surface

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Microwave; Disposal; Refrigerator; ENERGY STAR qualified appliances
  • Bedrooms: Primary bedroom (First floor) — 14 x 12; Bedroom (First floor) — 10 x 10; Bedroom (First floor) — 10 x 11
  • Flooring: Carpet; Plank flooring; Vinyl
  • Bathrooms: 2 full bathrooms; Primary bathroom (First floor) — 5 x 8; Bathroom (First floor) — 5 x 8
  • Heating & cooling: Central heating (electric, heat pump); Central air conditioning (electric)
  • Interior features: Breakfast bar; Granite counters; Kitchen and family room combo; Pantry; Tub/shower; Window treatments; Ceiling fans; Kitchen and dining combo; Programmable thermostat; Low emissivity windows; Window coverings; 9 total rooms
  • Laundry & utility: Utility room (First floor) — 6 x 6; Washer hookup; Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $252,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $248,556.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $253k.

Deal economics

  • At list price, monthly cash flow is $-372 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (23.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (30.8% below list).
  • Recommended offer: $175k (30.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% 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: Forest Brook Middle (math 12% / reading 14%, grade F, #1,609 of 1,662 statewide, top 97%, 613 students, 98% FRL); North Forest H S (math 13% / reading 18%, grade F, #1,505 of 1,632 statewide, top 92%, 974 students, 97% FRL) — zoned schools average 98% FRL vs 71% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 14% at this address vs 31% district-wide (-17 pts) — the specific schools serving this property underperform the Houston ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 372 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($48k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $23k of equity ($2k loan paydown + $21k appreciation (8.7% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts 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.
Recommended offer $174,892 (30.8% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.70%
Cap rate
4.50%
Cash-on-cash
-6.42%
DSCR
0.71
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$248,556
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8203 Burnt Orchid Dr 0.14mi 3/2.0 1,076 (0%) 1mo $249,900 $232 93
10410 Sunny Petal Circle Dr 0.01mi 3/2.0 1,076 (0%) 14mo $248,900 $231 88
10404 Sunny Petal Circle Dr 0.01mi 3/2.0 1,076 (0%) 14mo $253,900 $236 88
8112 Sunberry Shadow Dr 0.06mi 3/2.0 1,076 (0%) 12mo $251,900 $234 87
8116 Sunberry Shadow Dr 0.12mi 3/2.0 1,076 (0%) 14mo $258,900 $241 83
8033 Alpine Bearberry Dr 0.29mi 3/2.0 1,076 (0%) 8mo $250,900 $233 80
8044 Parker Rd 0.22mi 3/2.0 1,140 (+6%) 13mo $175,000 $154 69
7706 Lakewood Dr 0.65mi 4/1.5 (+1) 1,084 (+1%) 1mo $209,000 $193 61
10713 Red Orchid 0.49mi 3/2.0 1,012 (-6%) 12mo $221,070 $218 57
10707 Red Orchid 0.47mi 3/2.0 1,012 (-6%) 14mo $199,000 $197 57
7738 Parker Rd 0.57mi 3/1.5 1,174 (+9%) 12mo $160,000 $136 46
8328 Caddo Rd 0.58mi 2/1.0 (-1) 934 (-13%) 12mo $85,000 $91 32

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

Projected returns pro-forma

8.65% appreciation · 0.44% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
2.22×
Total profit
$84,758
Equity at exit
$199,907
10-year hold
IRR
14.9%
Equity multiple
4.68×
Total profit
$256,263
Equity at exit
$407,867

Cash invested: $69,596 (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 77016

Home prices YoY
2.8%
Rents YoY
0.4%
Active inventory
372
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,749 high interval (Pro) →
Mortgage (P&I)
$1,303
Tax est. 1.5%
$311 /mo · $3,728/yr
Insurance
$104
HOA
$36
Vacancy / Maint / Mgmt
$367
Net cashflow
$-372

Break-even live

Break-even rent $2,220
Max offer price $194,717
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$62,139
Closing costs
$7,457
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10708 Lavender Cotton Ln Houston, TX 3.0 2.0 1406 $2,150 $1.53 43d 1 0.31mi
8003 Alpine Bearberry Dr Houston, TX 3.0–4.0 2.0–2.5 1696 $2,000 $1.18 7d 1 0.32mi
10314 Woodwick St Unit 1283919P Houston, TX 3.0 2.5 1496 $3,782 $2.53 7d 1 0.52mi
8213 Bigwood St Unit A Houston, TX 3.0 2.5 1150 $1,595 $1.39 43d 1 0.56mi
7726 Spinet St Houston, TX 4.0 2.0 1456 $2,375 $1.63 7d 1 0.56mi
8302 Caddo Rd Houston, TX 2.0 1.0 896 $1,450 $1.62 43d 1 0.57mi
8122 Sterlingshire St Unit B Houston, TX 3.0 2.0 1160 $1,450 $1.25 15d 1 0.63mi
8122 Sterlingshire St Unit A Houston, TX 3.0 2.0 1160 $1,525 $1.31 15d 1 0.63mi
8126 Sterlingshire St Unit B Houston, TX 3.0 2.0 1150 $1,350 $1.17 24d 1 0.63mi
10750 Nyla Spring St Houston, TX 3.0 2.0 1500 $1,975 $1.32 18d 1 0.87mi
6822 Leedale St Houston, TX 3.0 1.0 978 $1,500 $1.53 43d 1 0.95mi
9550 N Wayside Dr Houston, TX 1.0–3.0 1.0–2.0 896 $1,399 $1.56 1d 5 0.99mi
6823 Hanley Ln Houston, TX 3.0 2.0 1303 $1,610 $1.24 5d 1 1.02mi
8346 Tidwell Rd Unit B Houston, TX 3.0 2.0 980 $1,000 $1.02 43d 1 1.07mi
8350 Tidwell Rd Unit A Houston, TX 3.0 2.0 980 $975 $0.99 43d 1 1.08mi
8600 Sterlingshire St Houston, TX 1.0–2.0 1.0 732 $1,050 $1.43 24d 2 1.08mi
7314 Saunders Rd Houston, TX 4.0 2.0 1339 $1,723 $1.29 14d 1 1.11mi
7252 Parker Rd Houston, TX 3.0 1.0 916 $1,650 $1.80 43d 1 1.14mi
9700 Mesa Dr Houston, TX 1.0–3.0 1.0–2.0 784 $989 $1.26 1d 8 1.23mi
7176 Parker Rd Houston, TX 4.0 2.0 1152 $1,200 $1.04 43d 1 1.30mi
8006 Lynette St Houston, TX 3.0 1.0 1400 $1,475 $1.05 24d 1 1.34mi
9222 Hillis St Houston, TX 3.0 2.0 1498 $1,850 $1.23 43d 1 1.36mi
7201 Hallshire Dr Houston, TX 2.0 1.0 985 $740 $0.75 43d 1 1.48mi
7201 Hallshire Dr Unit 235 Houston, TX 3.0 1.0 1100 $850 $0.77 43d 1 1.48mi
7201 Hallshire Dr Unit 222 Houston, TX 2.0 1.0 985 $700 $0.71 43d 1 1.48mi
8711 Southwark St Unit A Houston, TX 3.0 2.0 1150 $1,750 $1.52 43d 1 1.50mi

HOA detail

Monthly dues
$36 · $432/yr
Likely covers
pool

Listing history 45 events

  1. 2026-06-18
    days on market $252,900 Active 6 DOM
  2. 2026-06-17
    days on market $252,900 Active 5 DOM
  3. 2026-06-16
    days on market $252,900 Active 4 DOM
  4. 2026-06-15
    days on market $252,900 Active 3 DOM
  5. 2026-06-13
    days on marketlisting id $252,900 Active 1 DOM
  6. 2026-06-10
    days on market $252,900 Active 19 DOM
  7. 2026-06-08
    days on market $252,900 Active 18 DOM
  8. 2026-06-07
    days on market $252,900 Active 17 DOM
  9. 2026-06-04
    days on market $252,900 Active 14 DOM
  10. 2026-06-01
    days on market $252,900 Active 11 DOM
  11. 2026-05-31
    days on market $252,900 Active 10 DOM
  12. 2026-05-15
    status Pending
  13. 2026-05-08
    listed $252,900 Active
  14. 2026-04-20
    historical
  15. 2026-04-16
    status Active
  16. 2026-04-14
    status Pending
  17. 2026-04-02
    price $252,900
  18. 2026-03-06
    listed $249,900 Active
  19. 2026-02-26
    historical $1,935
  20. 2026-02-25
    historical
  21. 2026-01-31
    listed $1,935
  22. 2026-01-30
    listed $257,900 Active
  23. 2026-01-08
    historical $1,935
  24. 2026-01-06
    historical
  25. 2025-12-17
    listed $1,935
  26. 2025-12-12
    historical $1,935
  27. 2025-12-12
    listed $1,935
  28. 2025-12-11
    historical $1,935
  29. 2025-12-04
    listed $257,900 Active
  30. 2025-11-25
    historical
  31. 2025-11-13
    listed $1,935
  32. 2025-10-31
    status Active
  33. 2025-10-20
    status Pending
  34. 2025-10-17
    listed $257,900 Active
  35. 2025-09-23
    historical
  36. 2025-08-22
    listed $264,900 Active
  37. 2025-08-18
    historical
  38. 2025-08-05
    price $264,900
  39. 2025-07-18
    listed $254,900 Active
  40. 2025-07-16
    historical
  41. 2025-07-02
    price $254,900
  42. 2025-06-26
    historical $1,995
  43. 2025-06-25
    price $1,995
  44. 2025-06-19
    listed $2,010
  45. 2025-06-18
    listed $256,900 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,987
− Mortgage interest
−$13,923
− Property taxes
−$3,728
− Insurance
−$1,243
− Repairs & maintenance
−$1,679
− Management
−$1,679
− HOA
−$432
− Depreciation
−$7,231
Taxable loss
−$8,928
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,143
After-tax cash flow
$-2,322/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

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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)
29,841
Household income
$47,677
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1297.0

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
Majority Black (56%)
Race & ethnicity
Black 56% Hispanic / Latino 42% Two or more races 28%
Hispanic origin (detail)
Mexican 34%
Foreign-born
18% · Canada
Languages at home
61% English-only · Spanish 37%

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
▲ 8.65%
Current HPI
315.6765
Rent YoY
▲ 0.44%
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

-1.6% since first listed
34 events — show timeline
  • 2026-05-15 Pending HARMLS
  • 2026-05-08 Listed $252,900 HARMLS
  • 2026-04-20 Listing Removed HARMLS
  • 2026-04-16 Relisted HARMLS
  • 2026-04-14 Pending HARMLS
  • 2026-04-02 Price Changed $252,900 HARMLS
  • 2026-03-06 Listed $249,900 HARMLS
  • 2026-02-26 Rental Removed $1,935 HARMLS
  • 2026-02-25 Listing Removed HARMLS
  • 2026-01-31 Listed for Rent $1,935 HARMLS
  • 2026-01-30 Listed $257,900 HARMLS
  • 2026-01-08 Rental Removed $1,935 HARMLS
  • 2026-01-06 Listing Removed HARMLS
  • 2025-12-17 Listed for Rent $1,935 HARMLS
  • 2025-12-12 Rental Removed $1,935 HARMLS
  • 2025-12-12 Listed for Rent $1,935 HARMLS
  • 2025-12-11 Rental Removed $1,935 HARMLS
  • 2025-12-04 Listed $257,900 HARMLS
  • 2025-11-25 Listing Removed HARMLS
  • 2025-11-13 Listed for Rent $1,935 HARMLS
  • 2025-10-31 Relisted HARMLS
  • 2025-10-20 Pending HARMLS
  • 2025-10-17 Listed $257,900 HARMLS
  • 2025-09-23 Listing Removed HARMLS
  • 2025-08-22 Listed $264,900 HARMLS
  • 2025-08-18 Listing Removed HARMLS
  • 2025-08-05 Price Changed $264,900 HARMLS
  • 2025-07-18 Listed $254,900 HARMLS
  • 2025-07-16 Listing Removed HARMLS
  • 2025-07-02 Price Changed $254,900 HARMLS
  • 2025-06-26 Rental Removed $1,995 HARMLS
  • 2025-06-25 Price Changed $1,995 HARMLS
  • 2025-06-19 Listed for Rent $2,010 HARMLS
  • 2025-06-18 Listed $256,900 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…