Pearce Plan · Roman Forest, TX 77336

$189,990

3 bd · 2.0 ba · 1,084 sqft · SingleFamily · 177 Days on market

Good condition

---

Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +12.9/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• DSCR +3.9/10.0
• 1% rule +3.7/10.0
• Livability +3.3/5.0
• Schools +3.1/10.0
• Rent growth +2.5/5.0
• Appreciation +0.7/10.0

Listing remarks MLS

Designed for convenient and modern living, this new single-story home features a breezy and open layout. The foyer leads to a peninsula-style kitchen overlooking the dining area and family room, with a rear door extending to the backyard. Throughout the home are two secondary bedrooms and a tranquil owner's suite with an en-suite bathroom and a walk-in closet. A versatile two-car garage completes this floorplan.

Key facts

• Walk-in closet
• Open layout
• En-suite bathroom

Tags

• PENINSULA-STYLE KITCHEN
• OPEN LAYOUT
• EN-SUITE BATHROOM
• WALK-IN CLOSET
• TWO-CAR GARAGE

🏗️ New construction. The $189,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $232,990.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $190k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-16 ($-194/yr) — negative.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $190k).
• Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.2% vs local median 5.0% in Roman Forest — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 66/100 on livability (#595 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools F, crime F, amenities F.
• Huffman ISD (rural): math 32% / reading 35% proficiency, ranked #500 of 826 in TX (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 585 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 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.
• 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 177 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.

Recommended offer $167,191 (12.0% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. 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?
7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.87% ✗
• Cap rate: 6.21%
• Cash-on-cash: -0.30%
• DSCR: 0.99
• GRM: 9.6

CMA / ARV

• ARV (median comp): $232,990
• List price: $189,990
• Delta: -18.46%
• 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
722 Zuppino Ln	0.14mi	3/2.0	1,084 (0%)	4mo	$230,990	$213	90
31503 Casamari Dr	0.21mi	3/2.0	1,084 (0%)	4mo	$234,990	$217	87
31513 Pianella Ln	0.28mi	3/2.0	1,084 (0%)	4mo	$230,990	$213	84
31502 Casamari Dr	0.21mi	2/2.0 (-1)	1,013 (-6%)	4mo	$291,990	$288	71
918 Pertuso Ln	0.27mi	2/2.0 (-1)	1,013 (-6%)	4mo	$201,990	$199	68
937 Pertuso Ln	0.30mi	2/2.5 (-1)	1,013 (-6%)	1mo	$126,991	$125	68
914 Pertuso Ln	0.26mi	3/2.5	1,189 (+10%)	3mo	$211,990	$178	68
930 Pertuso Ln	0.29mi	3/2.5	1,189 (+10%)	1mo	$135,890	$114	67
943 Pertuso Ln	0.31mi	2/2.0 (-1)	1,013 (-6%)	3mo	$204,990	$202	67
932 Pertuso Ln	0.30mi	2/2.0 (-1)	1,013 (-6%)	4mo	$201,990	$199	67
921 Pertuso Ln	0.26mi	3/2.5	1,189 (+10%)	4mo	$214,990	$181	66
922 Pertuso Ln	0.27mi	3/2.5	1,189 (+10%)	4mo	$211,990	$178	65

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: -16.8%
• Equity multiple: 0.41×
• Total profit: $-38,754
• Equity at exit: $34,740

10-year hold

• IRR: -8.6%
• Equity multiple: 0.46×
• Total profit: $-34,948
• Equity at exit: $20,145

Cash invested: $65,237 (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.

Methodology + full state rankings →

ZIP-level market 77336

• Home prices YoY: -1.8%
• Active inventory: 585
• Price-to-rent: 7.8×

Monthly cashflow live

• Estimated rent: $2,018 medium
• Mortgage (P&I): −$1,222
• Tax est. 1.5%: −$291 /mo · $3,495/yr
• Insurance: −$97
• HOA: −$0
• Vacancy / Maint / Mgmt: −$424
• Net cashflow: $-16

Break-even live

Break-even rent $2,038

Max offer price $230,651

Occupancy floor 96%

Sensitivity live

Price	-10% $145	-5% $64	+0% $-16	+5% $-97	+10% $-177
Rent	-10% $-176	-5% $-96	+0% $-16	+5% $64	+10% $143
Rate	-1.0pp $101	-0.5pp $43	base $-16	+0.5pp $-77	+1.0pp $-138

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: $58,248
• Closing costs: $6,990
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
31416 Pratola Serra Cir Huffman, TX	3.0	2.0	1461	$1,675	$1.15	2d	1	0.28mi
934 Pertuso Ln Huffman, TX	3.0	2.0	1360	$1,800	$1.32	24d	1	0.29mi

Listing history 14 events

1. 2026-06-18
   days on market $189,990 Active 177 DOM
2. 2026-06-17
   days on market $189,990 Active 176 DOM
3. 2026-06-16
   days on market $189,990 Active 175 DOM
4. 2026-06-15
   days on market $189,990 Active 174 DOM
5. 2026-06-13
   days on market $189,990 Active 172 DOM
6. 2026-06-09
   days on market $189,990 Active 168 DOM
7. 2026-06-08
   days on market $189,990 Active 167 DOM
8. 2026-06-07
   days on market $189,990 Active 166 DOM
9. 2026-06-04
   days on market $189,990 Active 163 DOM
10. 2026-06-03
    days on market $189,990 Active 162 DOM
11. 2026-06-02
    days on market $189,990 Active 161 DOM
12. 2026-06-01
    days on market $189,990 Active 160 DOM
13. 2026-05-31
    days on market $189,990 Active 159 DOM
14. 2025-12-23
    listed $226,990 Active 415-char remark

    Show marketing remark (415 chars)

    Designed for convenient and modern living, this new single-story home features a breezy and open layout. The foyer leads to a peninsula-style kitchen overlooking the dining area and family room, with a rear door extending to the backyard. Throughout the home are two secondary bedrooms and a tranquil owner's suite with an en-suite bathroom and a walk-in closet. A versatile two-car garage completes this floorplan.

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

Taxation est. · year 1

• Rental income: $24,212
• − Mortgage interest: −$13,051
• − Property taxes: −$3,495
• − Insurance: −$1,165
• − Repairs & maintenance: −$1,937
• − Management: −$1,937
• − Depreciation: −$6,778
• Taxable loss: −$4,150
• Est. tax savings @ 24.0%: +$996
• After-tax cash flow: $802/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 · 12 photos

Good 80/100 Cosmetic rehab

This single-story home is in good condition with a modern design and a good curb appeal. It has a good resale and rental value with minor updates that can further enhance its appeal.

Value-add opportunities

• Both Paint the exterior walls — Enhances curb appeal and resale value.
• Both Replace the front door — Improves security and enhances curb appeal.
• Both Install smart home features — Attracts tech-savvy buyers and renters.
• Both Add a smart thermostat — Reduces energy costs and appeals to eco-conscious buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

• Both Paint the exterior walls — Enhances curb appeal and resale value. ↑
• Both Replace the front door — Improves security and enhances curb appeal. ↑
• Both Install smart home features — Attracts tech-savvy buyers and renters. ↑
• Both Add a smart thermostat — Reduces energy costs and appeals to eco-conscious buyers and renters. ↑

ⓘ 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: Huffman ISD
• NCES district ID: 4823820
• Math proficiency: 32% ▼ -9.00%
• Reading proficiency: 35% ▼ -9.00%
• Median HH income: $65,848
• Composite: 30.61/100
• National rank: #6195
• State rank: #500 of 826 in TX

Livability — Roman Forest

• Score: 66/100
• State rank: #595
• US rank: #11338

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Harris County · 4,702,590 people
• City population: 3,226,434
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 14,342
• Household income: $96,404
• Rent vs Own: 21.8% rent · 78.2% own
• Severe rent burden: 377.0

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 White (65%)
• Race & ethnicity: White 65% Hispanic / Latino 23% Two or more races 9% Black 5% Native American 4%
• Hispanic origin (detail): Mexican 20%
• Common ancestry: Lithuanian 4% Slovak 2% Romanian 2%
• Foreign-born: 9% · Canada
• Languages at home: 79% English-only · Spanish 18% Other Indo-European 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: ▼ -8.59%
• Current HPI: 472.03
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

1 event — show timeline

• 2025-12-23 Listed $226,990 Zillow