1721 Shearn St · Houston, TX 77007

$424,244

3 bd · 3.5 ba · 2,247 sqft · SingleFamily public records · 224 Days on market

Built 2014 1,820 sqft lot $189/sqft · 17% below area Est $509k · 17% under $42/mo HOA · 1% of rent

---

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).

• ARV discount +15.0/15.0
• Cash flow +13.8/30.0
• 1% rule +5.4/10.0
• DSCR +4.2/10.0
• Livability +3.7/5.0
• Schools +2.7/10.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

Key facts

• Gated community
• Fenced yard
• Downtown views

Tags

• GATED COMMUNITY
• DOWNTOWN VIEWS
• FENCED YARD
• COVERED ROOFTOP TERRACE
• HARDWOOD FLOORS
• HIGH CEILINGS

What this means for you Summary

Snapshot

• This is a 3-bed/3.5-bath single-family listed at $424k.

Deal economics

• At list price, monthly cash flow is $42 ($510/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $424k).
• Recommended offer: $373k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.4% 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: schools D, 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.
• Market conditions: Rents soft (-0.8%/yr); 646 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
• This rent runs 37% of the median local income ($145k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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 224 days — a 12% lower offer ($373k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 13y ago; this cycle's ask has dropped $115k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: property tax is 2.8% of price.
• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $373,334 (12.0% below list)

Questions for the listing agent

1. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
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. 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?
8. 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?
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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.04% ✓
• Cap rate: 6.41%
• Cash-on-cash: 0.43%
• DSCR: 1.02
• GRM: 8.0

CMA / ARV

• ARV (median comp): $508,550
• List price: $424,244
• Delta: -16.58%
• 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
1817 Crockett St Unit C	0.08mi	3/3.5	2,132 (-5%)	3mo	$497,000	$233	86
1510 Johnson St	0.22mi	3/3.5	2,160 (-4%)	2mo	$475,000	$220	82
1819 Dart St	0.34mi	3/3.5	2,198 (-2%)	2mo	$449,000	$204	79
1702 Shearn St	0.05mi	3/3.5	2,465 (+10%)	3mo	$549,000	$223	79
1511 Alamo St	0.21mi	3/3.5	2,397 (+7%)	1mo	$499,999	$209	78
1909 Hickory St	0.27mi	3/3.5	2,345 (+4%)	3mo	$419,900	$179	78
2107 Crockett St	0.24mi	3/2.5	2,390 (+6%)	3mo	$535,000	$224	71
1211 Hickory St Unit D	0.42mi	3/3.5	2,099 (-7%)	1mo	$465,000	$222	69
823 Sledge St	0.63mi	3/2.0	2,098 (-7%)	3mo	$950,000	$453	51
518 Byrne St	0.70mi	4/2.5 (+1)	2,344 (+4%)	2mo	$1,220,000	$520	50
1810 Kane St	0.54mi	4/2.5 (+1)	2,050 (-9%)	2mo	$825,000	$402	49
1104 Dart St	0.53mi	3/2.5	2,580 (+15%)	3mo	$599,900	$233	44

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -19.5%
• Equity multiple: 0.34×
• Total profit: $-78,588
• Equity at exit: $63,256

10-year hold

• IRR: -22.3%
• Equity multiple: 0.05×
• Total profit: $-113,369
• Equity at exit: $36,681

Cash invested: $118,788 (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 77007

• Rents YoY: -0.8%
• Active inventory: 646
• Price-to-rent: 8.0×

Monthly cashflow live

• Estimated rent: $4,412 high
• Mortgage (P&I): −$2,225
• Tax from tax record: −$999 /mo · $11,991/yr
• Insurance: −$177
• HOA: −$42
• Vacancy / Maint / Mgmt: −$926
• Net cashflow: $42

Break-even live

Break-even rent $4,358

Max offer price $424,244

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: $106,061
• Closing costs: $12,727
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2114 Sabine St Houston, TX	3.0	4.0	2020	$3,200	$1.58	43d	1	0.16mi
2114 Sabine St Unit 1257735P Houston, TX	3.0	3.5	2594	$6,588	$2.54	43d	1	0.16mi
2018 Crockett St Unit 1029793P Houston, TX	3.0	3.5	2507	$6,482	$2.59	5d	1	0.18mi
2018 Crockett St Unit 2018 Houston, TX	3.0	3.5	2514	$8,000	$3.18	43d	1	0.18mi
1512 Crockett St Unit A Houston, TX	2.0	2.5	1808	$2,800	$1.55	43d	1	0.18mi
1510 Crockett St Houston, TX	2.0	3.0	1912	$2,800	$1.46	43d	1	0.19mi
825 Usener St Houston, TX	2.0	1.0–2.0	1050	$2,925	$2.79	1d	27	0.53mi
410 James St Houston, TX	3.0	2.0	1602	$6,750	$4.21	43d	1	0.79mi
410 James St Unit 1031793P Houston, TX	3.0	2.0	1593	$7,554	$4.74	16d	1	0.79mi
150 Sabine St Houston, TX	1.0–2.0	1.0–2.0	1187	$2,882	$2.43	3d	15	0.82mi
1625 N Main St Houston, TX	3.0	1.0–3.0	994	$2,354	$2.37	3d	42	0.91mi
3010 S Heights Hollow Ln Houston, TX	2.0	2.0	1442	$2,400	$1.66	43d	1	0.94mi
2403 Everett St Unit A Houston, TX	3.0	3.5	2093	$2,800	$1.34	43d	1	0.98mi
616 Memorial Heights Dr Houston, TX	1.0–2.0	1.0–2.0	1070	$2,249	$2.10	1d	46	1.00mi
3275 Summer St Houston, TX	1.0–2.0	1.0–2.5	995	$2,570	$2.58	2d	17	1.01mi
1116 Woodland St Houston, TX	3.0	2.0	2400	$4,000	$1.67	43d	1	1.03mi
600 Studemont St Houston, TX	1.0–2.0	1.0–2.5	1227	$2,799	$2.28	3d	24	1.09mi
414 Milam St Unit 447 Houston, TX	3.0	2.0	2421	$8,991	$3.71	10d	1	1.09mi
414 Milam St Unit 510 Houston, TX	3.0	2.0	2421	$9,230	$3.81	14d	1	1.09mi
414 Milam St Unit 2162 Houston, TX	2.0	2.0	1585	$3,833	$2.42	5d	1	1.09mi
414 Milam St Unit 3165 Houston, TX	3.0	2.0	2421	$8,959	$3.70	2d	1	1.09mi
414 Milam St Unit 2187 Houston, TX	2.0	2.0	1585	$3,857	$2.43	2d	1	1.09mi
414 Milam St Unit 422 Houston, TX	2.0	2.0	1585	$3,833	$2.42	7d	1	1.09mi
414 Milam St Unit 437 Houston, TX	2.0	2.0	1585	$3,857	$2.43	11d	1	1.09mi
414 Milam St Unit 2165 Houston, TX	2.0	2.0	1585	$3,868	$2.44	4d	1	1.09mi
414 Milam St Unit 2148 Houston, TX	2.0	2.0	1585	$3,825	$2.41	2d	1	1.09mi
414 Milam St Unit 447 Houston, TX	3.0	2.0	2421	$8,973	$3.71	43d	1	1.09mi
414 Milam St Unit B1-2003 Houston, TX	2.0	2.0	1585	$4,513	$2.85	43d	1	1.10mi
414 Milam St Houston, TX	2.0	2.5	1585	$3,845	$2.43	22d	1	1.10mi
414 Milam St Ph 2-4602 Houston, TX	2.0	2.0	2158	$8,990	$4.17	43d	1	1.10mi
3009 Memorial Ct Houston, TX	2.0	2.0	1548	$2,510	$1.62	43d	1	1.11mi
3131 Memorial Ct Houston, TX	2.0	1.0–2.5	1336	$3,418	$2.56	2d	32	1.18mi
409 Travis St Unit 424 Houston, TX	2.0	2.0	1495	$3,292	$2.20	7d	1	1.19mi
409 Travis St Unit 432 Houston, TX	2.0	2.0	1495	$3,316	$2.22	10d	1	1.19mi
409 Travis St Unit 425 Houston, TX	2.0	2.0	1495	$3,284	$2.20	2d	1	1.19mi
413 Travis St Houston, TX	2.0	2.0	1495	$4,000	$2.68	43d	1	1.19mi
909 Texas Ave Houston, TX	2.0	1.0–2.0	1262	$3,129	$2.48	1d	36	1.20mi
915 Texas Ave Unit 420 Houston, TX	3.0	2.0	2366	$4,655	$1.97	18d	1	1.24mi
915 Texas Ave Unit 420 Houston, TX	3.0	2.0	2366	$4,655	$1.97	43d	1	1.24mi
225 S Heights Blvd Houston, TX	3.0	1.0–2.0	1186	$3,085	$2.60	2d	18	1.27mi

HOA detail

• Monthly dues: $42 · $504/yr
• Likely covers: security

Listing history 24 events

1. 2026-06-02
   statusdays on market $424,244 Pending 224 DOM
2. 2026-05-15
   status Active 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

3. 2026-05-06
   status Pending 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

4. 2026-04-14
   price $424,244 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

5. 2026-03-12
   price $459,900 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

6. 2026-02-11
   price $464,900 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

7. 2025-12-09
   price $479,000 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

8. 2025-12-09
   price $499,233 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

9. 2025-10-17
   price $514,900 1036-char remark

   Show marketing remark (1036 chars)

   Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

10. 2025-10-01
    listed $539,000 Active 1036-char remark

    Show marketing remark (1036 chars)

    Exquisite, move-in ready Sawyer Heights former model home in gated community offers superior layout & finishes plus stunning downtown views! Corner lot with open-concept design offers abundant natural light throughout. Outdoor spaces include fenced yard & covered rooftop terrace boasting spectacular views. Upgrades include hardwood floors throughout (no carpet!), high ceilings & covered rooftop deck. Expansive open living areas with high ceilings, abundant windows & crown molding. Chef's kitchen boasts island open to living areas, high-end stainless steel appliances, soft-close drawers & large walk-in pantry. Versatile 4th floor features wet bar area & covered rooftop deck with storage. Spacious secondary bedrooms boast en suite baths, hardwood floors & large closets. Washer/dryer & stainless refrigerator included! Walking distance to hike & bike trails, restaurants & abundant amenities. Easy access to downtown, I-10 & I-45. Beautifully appointed oasis in the heart of the city!

11. 2025-09-11
    historical
12. 2025-07-17
    listed $555,000 Active
13. 2025-07-12
    historical
14. 2025-04-16
    listed $573,000 Active
15. 2025-04-15
    historical
16. 2020-03-12
    soldstatus
17. 2020-03-10
    soldstatus Sold
18. 2020-02-23
    status Pending
19. 2020-02-13
    status Option Pending
20. 2020-01-16
    listed $420,000 Active
21. 2014-06-21
    historical
22. 2014-06-20
    soldstatus Sold
23. 2013-07-30
    status Pending
24. 2013-07-19
    listed $399,000 Active

ⓘ 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: $11,991 · $999/mo
• Projected year-2 tax: $11,991 · $999/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 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 24 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

Taxation est. · year 1

• Rental income: $52,941
• − Mortgage interest: −$23,764
• − Property taxes: −$11,991
• − Insurance: −$2,121
• − Repairs & maintenance: −$4,235
• − Management: −$4,235
• − HOA: −$504
• − Depreciation: −$12,342
• Taxable loss: −$6,252
• Est. tax savings @ 24.0%: +$1,500
• After-tax cash flow: $2,010/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): 47,808
• Household income: $144,911
• Rent vs Own: 53.8% rent · 46.2% own
• Severe rent burden: 1812.0

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: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: White 57% Hispanic / Latino 17% Two or more races 13% Asian 11% Black 9%
• Hispanic origin (detail): Mexican 12%
• Common ancestry: Slovak 3% Romanian 3% Italian 3%
• Foreign-born: 19% · Canada, China, South Korea
• Languages at home: 75% English-only · Spanish 12% Other Indo-European 4% Chinese 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: ▼ -219.42%
• Current HPI: 159.8157
• Rent YoY: ▼ -0.83%
• 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

+6.3% since first listed

23 events — show timeline

• 2026-05-15 Relisted — HARMLS
• 2026-05-06 Pending — HARMLS
• 2026-04-14 Price Changed $424,244 HARMLS
• 2026-03-12 Price Changed $459,900 HARMLS
• 2026-02-11 Price Changed $464,900 HARMLS
• 2025-12-09 Price Changed $479,000 HARMLS
• 2025-12-09 Price Changed $499,233 HARMLS
• 2025-10-17 Price Changed $514,900 HARMLS
• 2025-10-01 Listed $539,000 HARMLS
• 2025-09-11 Listing Removed — HARMLS
• 2025-07-17 Listed $555,000 HARMLS
• 2025-07-12 Listing Removed — HARMLS
• 2025-04-16 Listed $573,000 HARMLS
• 2025-04-15 Coming Soon — HARMLS
• 2020-03-12 Sold (Public Records) — Public Records
• 2020-03-10 Sold (MLS) — HARMLS
• 2020-02-23 Pending — HARMLS
• 2020-02-13 Pending — HARMLS
• 2020-01-16 Listed $420,000 HARMLS
• 2014-06-21 Listing Removed — HARMLS
• 2014-06-20 Sold (MLS) — HARMLS
• 2013-07-30 Pending — HARMLS
• 2013-07-19 Listed $399,000 HARMLS

Property tax history

-0.7%/yr

Latest (2025): $11,991 · +4.1% YoY. Source: county tax records.