CashFlowRE
Sign in Sign up
6714 W Fuqua St Duplex
A- Composite 82.97
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.7/10.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0

$170,000

6714 W Fuqua St · Houston, TX 77489
6 bd · 4.0 ba · 2,500 sqft · MultiFamily public records · 39 Days on market
Built 1972 7,375 sqft lot $68/sqft · 17% below area Est $204k · 17% under $17/mo HOA · 1% of rent ↓ 11% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

Key facts

  • 7,375 sq ft lot
  • Built 1972
  • Listed 38 days

Property features AI

Finance

  • HOA & community: Managed by Om Property Management; Association fee $200 annually

Exterior

  • Utilities: Electricity available; Water available
  • Home design: Residential income property; Built in 1972
  • Construction: Composition roof
  • Exterior features: Lot approximately 7,375 square feet

Interior

  • Kitchen: Dishwasher; Disposal; Microwave
  • Bedrooms: Two bedrooms in each of the two units (2 bedrooms per unit)
  • Flooring: Tile flooring
  • Bathrooms: Two full bathrooms (total)
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Tile counters

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 2 × 2-bed/2.0-bath units multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $720/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.5% vs local median 3.1% 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.
  • 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: Blue Ridge El (math 8% / reading 17%, grade F, #4,180 of 4,322 statewide, top 97%, 263 students, 89% FRL); Christa Mcauliffe Middle (math 9% / reading 20%, grade F, #1,583 of 1,662 statewide, top 96%, 835 students, 94% FRL); Fort Bend Co Alter (26 students, 0% FRL) — zoned schools average 61% FRL vs 35% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 13% at this address vs 48% district-wide (-35 pts) — the specific schools serving this property underperform the Fort Bend ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 188 active listings in the ZIP; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
  • At $3,413/mo this rent would consume 55% of the median local household income ($75k/yr) (locally 1121% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $238 of equity ($1k loan paydown + $-937 appreciation (-0.6% local appreciation)).
  • Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.6% appreciation + 0.3% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $164,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.01%
Cap rate
16.45%
Cash-on-cash
36.29%
DSCR
2.61
GRM
4.2

CMA / ARV

ARV (median comp)
$204,216
List price
$170,000
Delta
-16.75%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6824 W Fuqua Dr 0.13mi 6/4.0 2,500 (0%) 19mo $210,000 $84 78

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

Projected returns pro-forma

-0.55% appreciation · 0.34% rent growth · sell at horizon

5-year hold
IRR
33.5%
Equity multiple
2.55×
Total profit
$73,561
Equity at exit
$44,730
10-year hold
IRR
36.0%
Equity multiple
4.48×
Total profit
$165,412
Equity at exit
$50,197

Cash invested: $47,600 (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 77489

Home prices YoY
-0.2%
Rents YoY
0.3%
Active inventory
188
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$3,413 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$277 /mo · $3,329/yr
Insurance
$71
HOA
$17
Vacancy / Maint / Mgmt
$717
Net cashflow
$1,440

Break-even live

Break-even rent $1,591
Max offer price $170,000
Occupancy floor 53%

Sensitivity live

Price -10% $1,536 -5% $1,488 +0% $1,440 +5% $1,391 +10% $1,343
Rent -10% $1,170 -5% $1,305 +0% $1,440 +5% $1,574 +10% $1,709
Rate -1.0pp $1,525 -0.5pp $1,483 base $1,440 +0.5pp $1,395 +1.0pp $1,351

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,413

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
$42,500
Closing costs
$5,100
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.

HOA detail

Monthly dues
$17 · $204/yr

Listing history 32 events

  1. 2026-06-21
    days on market $170,000 Active 39 DOM
  2. 2026-06-18
    days on market $170,000 Active 36 DOM
  3. 2026-06-17
    pricedays on market $170,000 Active 35 DOM
  4. 2026-06-16
    days on market $175,000 Active 34 DOM
  5. 2026-06-15
    days on market $175,000 Active 33 DOM
  6. 2026-06-13
    days on market $175,000 Active 31 DOM
  7. 2026-06-09
    days on market $175,000 Active 27 DOM
  8. 2026-06-08
    days on market $175,000 Active 26 DOM
  9. 2026-06-07
    days on market $175,000 Active 25 DOM
  10. 2026-06-04
    days on market $175,000 Active 22 DOM
  11. 2026-06-03
    days on market $175,000 Active 21 DOM
  12. 2026-06-02
    days on market $175,000 Active 20 DOM
  13. 2026-06-01
    days on market $175,000 Active 19 DOM
  14. 2026-05-31
    days on market $175,000 Active 18 DOM
  15. 2026-05-13
    listed $175,000 Active 265-char remark
  16. 2025-08-09
    historical $1,250
  17. 2025-06-02
    listed $1,250
  18. 2025-06-01
    historical $1,200
  19. 2025-04-15
    price $1,200
  20. 2024-11-02
    listed $1,250
  21. 2021-07-30
    soldstatus
  22. 2021-07-29
    soldstatus Sold 495-char remark
    Show marketing remark (495 chars)

    This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

  23. 2021-06-14
    status Pending, Continue to Show 495-char remark
    Show marketing remark (495 chars)

    This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

  24. 2021-06-01
    price $214,900 495-char remark
    Show marketing remark (495 chars)

    This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

  25. 2021-04-17
    price $219,900 495-char remark
    Show marketing remark (495 chars)

    This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

  26. 2021-04-07
    listed $225,000 Active 495-char remark
    Show marketing remark (495 chars)

    This Duplex has an updated foundation with lifetime warranty on the repairs done, pipes were cleaned and serviced, countertops on the side in one unit, and ac was recently serviced. OCCUPIED WITH TENANTS,. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED. The property is occupied & owner can show one side but both side are identical. #6716 PAYS $900 MONTHLY (potential for higher) & LEASE EXPIRES 11/30/2021. PLEASE E-MAIL ME FOR CONTRACT INFORMATION.

  27. 2019-11-19
    soldstatus
  28. 2019-11-15
    soldstatus Sold
    Show marketing remark (337 chars)

    BOTH SIDES ARE 2 BEDROOM & 2 FULL BATHS. CANNOT SHOW OCCUPIED PROPERTIES WITHOUT ACCEPTED CONTRACT. PROPERTIES CURRENTLY LEASED. DO NOT WALK PROPERTY OR KNOCK ON DOOR WITHOUT APPOINTMENT. THE TENANT PAYS UNIT#6714 $VACANT MONTHLY & THE TENANT UNIT #6716 PAYS $900 MONTHLY. * * * 9 DUPLEXES TOTAL BY THE SAME OWNER * * *

  29. 2019-09-22
    status Pending
    Show marketing remark (337 chars)

    BOTH SIDES ARE 2 BEDROOM & 2 FULL BATHS. CANNOT SHOW OCCUPIED PROPERTIES WITHOUT ACCEPTED CONTRACT. PROPERTIES CURRENTLY LEASED. DO NOT WALK PROPERTY OR KNOCK ON DOOR WITHOUT APPOINTMENT. THE TENANT PAYS UNIT#6714 $VACANT MONTHLY & THE TENANT UNIT #6716 PAYS $900 MONTHLY. * * * 9 DUPLEXES TOTAL BY THE SAME OWNER * * *

  30. 2019-09-12
    status Option Pending
    Show marketing remark (337 chars)

    BOTH SIDES ARE 2 BEDROOM & 2 FULL BATHS. CANNOT SHOW OCCUPIED PROPERTIES WITHOUT ACCEPTED CONTRACT. PROPERTIES CURRENTLY LEASED. DO NOT WALK PROPERTY OR KNOCK ON DOOR WITHOUT APPOINTMENT. THE TENANT PAYS UNIT#6714 $VACANT MONTHLY & THE TENANT UNIT #6716 PAYS $900 MONTHLY. * * * 9 DUPLEXES TOTAL BY THE SAME OWNER * * *

  31. 2019-09-04
    listed $190,900 Active
    Show marketing remark (337 chars)

    BOTH SIDES ARE 2 BEDROOM & 2 FULL BATHS. CANNOT SHOW OCCUPIED PROPERTIES WITHOUT ACCEPTED CONTRACT. PROPERTIES CURRENTLY LEASED. DO NOT WALK PROPERTY OR KNOCK ON DOOR WITHOUT APPOINTMENT. THE TENANT PAYS UNIT#6714 $VACANT MONTHLY & THE TENANT UNIT #6716 PAYS $900 MONTHLY. * * * 9 DUPLEXES TOTAL BY THE SAME OWNER * * *

  32. 2014-03-31
    soldstatus

ⓘ 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
$3,329 · $277/mo
Projected year-2 tax
$3,329 · $277/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$40,956
− Mortgage interest
−$9,523
− Property taxes
−$3,329
− Insurance
−$850
− Repairs & maintenance
−$3,276
− Management
−$3,276
− HOA
−$204
− Depreciation
−$4,945
Taxable income
$15,552
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,733
After-tax cash flow
$13,542/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 — 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
Fort Bend County · 836,777 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
39,292
Household income
$74,689
Rent vs Own
22.9% rent · 77.1% own
Severe rent burden
1121.0

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
Majority Black (60%)
Race & ethnicity
Black 60% Hispanic / Latino 29% Two or more races 13% White 4% Asian 3%
Hispanic origin (detail)
Mexican 17%
Foreign-born
16% · Canada, Vietnam
Languages at home
73% English-only · Spanish 22% Vietnamese 1% Other Asian/Pacific 1%

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
▼ -0.55%
Current HPI
288.1306
Rent YoY
▲ 0.34%
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

-10.9% since first listed
19 events — show timeline
  • 2026-06-16 Price Changed $170,000 HARMLS
  • 2026-05-13 Listed $175,000 HARMLS
  • 2025-08-09 Rental Removed $1,250 TENANTTURNER2
  • 2025-06-02 Listed for Rent $1,250 TENANTTURNER2
  • 2025-06-01 Rental Removed $1,200 HARMLS
  • 2025-04-15 Price Changed $1,200 HARMLS
  • 2024-11-02 Listed for Rent $1,250 HARMLS
  • 2021-07-30 Sold (Public Records) Public Records
  • 2021-07-29 Sold (MLS) HARMLS
  • 2021-06-14 Pending HARMLS
  • 2021-06-01 Price Changed $214,900 HARMLS
  • 2021-04-17 Price Changed $219,900 HARMLS
  • 2021-04-07 Listed $225,000 HARMLS
  • 2019-11-19 Sold (Public Records) Public Records
  • 2019-11-15 Sold (MLS) HARMLS
  • 2019-09-22 Pending HARMLS
  • 2019-09-12 Pending HARMLS
  • 2019-09-04 Listed $190,900 HARMLS
  • 2014-03-31 Sold (Public Records) Public Records

Property tax history

+3.0%/yr

Latest (2025): $3,329 · -6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…