CashFlowRE
Sign in Sign up
4915 Fitch St 🏷️ Likely Rental
C- Composite 50.3
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).

  • ARV discount +15.0/15.0
  • Appreciation +9.3/10.0
  • Cash flow +9.1/30.0
  • Livability +3.7/5.0
  • 1% rule +2.9/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0

$229,990

4915 Fitch St · Houston, TX 77016
2 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 112 Days on market
Built 1940 0.36 ac lot $164/sqft · 29% above area Est $395k · 42% under ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special! This unique multi-family property offers excellent income potential with four tenant-occupied units across three dwellings, all on a spacious 15,500 sq. ft. lot. One building features a duplex (approx. 1,404 sq. ft.), while the other two units are approximately 962 sq. ft. and 735 sq. ft. each (buyer to verify all measurements). All tenants are currently month-to-month, providing flexibility for future plans. Conveniently located near major thoroughfares, including Lockwood and E Crosstimbers, with easy access to Downtown Houston. Property is being sold as-is—no repairs will be made by the seller. Excellent opportunity for investors looking to add value or redevelop in a fast-growing area.

Key facts

  • Income potential
  • Spacious lot
  • Fast-growing area

Tags

MULTI-FAMILY PROPERTYINCOME POTENTIALTENANT-OCCUPIED UNITSSPACIOUS LOTDUPLEXFAST-GROWING AREA

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $229,990 price doesn't fit this home's estimated sale value (~$395,189) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-177 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (13.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (21.1% below list).
  • Recommended offer: $182k (21.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% 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 flat; 372 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 59% 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).
  • At $1,816/mo this rent would consume 46% of the median local household income ($48k/yr) (locally 1297% 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 $21k of equity ($2k loan paydown + $20k 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 ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $45k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $181,571 (21.1% 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 112 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.79%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
10.6

CMA / ARV

ARV (median comp)
$395,189
List price
$229,990
Delta
-41.80%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9705 Peachtree St 0.41mi 3/2.0 (+1) 1,450 (+3%) 6mo $219,900 $152 61
9002 Allwood St 0.46mi 3/1.5 (+1) 1,373 (-2%) 10mo $194,900 $142 60
8713 Autumn Ln 0.43mi 3/1.0 (+1) 1,320 (-6%) 11mo $100,000 $76 56
6206 Antha St 0.70mi 3/2.0 (+1) 1,415 (+1%) 4mo $170,000 $120 53
9711 Bertwood St 0.65mi 3/1.5 (+1) 1,365 (-3%) 10mo $169,990 $125 49
8722 Clarington St 0.29mi 3/2.0 (+1) 1,600 (+14%) 7mo $289,000 $181 48
9611 Bertwood St 0.62mi 3/1.0 (+1) 1,277 (-9%) 7mo $174,990 $137 45
5911 Rietta 0.59mi 3/2.0 (+1) 1,500 (+7%) 9mo $269,999 $180 44
8714 Clarington St 0.31mi 3/2.0 (+1) 1,600 (+14%) 11mo $288,000 $180 44
8718 Magna St 0.67mi 3/1.5 (+1) 1,528 (+9%) 3mo $200,000 $131 44
5813 Mayle St 0.73mi 3/1.0 (+1) 1,501 (+7%) 10mo $184,999 $123 41
8617 Autumn Ln 0.46mi 3/2.0 (+1) 1,194 (-15%) 12mo $129,900 $109 34

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
18.1%
Equity multiple
2.38×
Total profit
$88,553
Equity at exit
$184,975
10-year hold
IRR
16.5%
Equity multiple
5.00×
Total profit
$257,674
Equity at exit
$377,401

Cash invested: $64,397 (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
10.6×

Monthly cashflow live

Estimated rent
$1,816 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$310 /mo · $3,719/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$-177

Break-even live

Break-even rent $2,040
Max offer price $198,645
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
$57,498
Closing costs
$6,900
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8639 Peachtree St Unit A Houston, TX 3.0 2.5 1150 $1,750 $1.52 44d 1 0.35mi
9422 Sandra St Unit B Houston, TX 3.0 2.5 1461 $1,875 $1.28 44d 1 0.38mi
8508 Wileyvale Rd Houston, TX 2.0 2.0 1504 $1,650 $1.10 44d 1 0.44mi
4326 Plaag St Unit B Houston, TX 3.0 2.5 1150 $1,595 $1.39 44d 1 0.92mi
7740 Wileyvale Rd Unit B Houston, TX 3.0 2.0 1500 $3,000 $2.00 44d 1 0.92mi
7119 Bywood St Unit A Houston, TX 3.0 2.5 1150 $1,795 $1.56 44d 1 1.08mi
9314 Sundown Dr Unit A Houston, TX 3.0 2.5 1608 $1,695 $1.05 15d 1 1.12mi
5609 Denmark St Unit A Houston, TX 3.0 2.0 1410 $1,595 $1.13 44d 1 1.20mi
9324 Firnat St Unit B Houston, TX 3.0 2.5 1600 $1,900 $1.19 22d 1 1.24mi
7201 Hallshire Dr Unit 222 Houston, TX 2.0 1.0 985 $700 $0.71 44d 1 1.24mi
7201 Hallshire Dr Houston, TX 2.0 1.0 985 $740 $0.75 44d 1 1.24mi
7201 Hallshire Dr Unit 235 Houston, TX 3.0 1.0 1100 $850 $0.77 44d 1 1.24mi
9410 Firnat St Unit B Houston, TX 3.0 2.5 1500 $1,900 $1.27 44d 1 1.26mi
3208 Bostic St Unit 1254540P Houston, TX 3.0 2.0 1603 $3,691 $2.30 2d 1 1.29mi
10329 Wicklowe St Houston, TX 3.0 2.0 1266 $1,400 $1.11 21d 1 1.29mi
8326 Curry Rd Unit 1228882P Houston, TX 3.0 2.0 1614 $2,878 $1.78 8d 1 1.31mi
8318 Curry Rd Houston, TX 3.0 2.0 1558 $2,299 $1.48 44d 1 1.31mi
8322 Curry Rd Houston, TX 3.0 2.5 1599 $2,500 $1.56 44d 1 1.31mi
8320 Curry Rd Unit 1391267P Houston, TX 3.0 2.5 1550 $5,134 $3.31 1d 1 1.32mi
8320 Curry Rd Houston, TX 3.0 2.5 1558 $8,950 $5.74 22d 1 1.32mi
10221 Bretton Dr Houston, TX 3.0 1.0 1350 $1,700 $1.26 24d 1 1.39mi
7418 Bywood St Houston, TX 3.0 2.0 1300 $1,800 $1.38 24d 1 1.43mi

Listing history 25 events

  1. 2026-06-18
    days on market $229,990 Active 112 DOM
  2. 2026-06-17
    days on market $229,990 Active 111 DOM
  3. 2026-06-16
    days on market $229,990 Active 110 DOM
  4. 2026-06-15
    days on market $229,990 Active 109 DOM
  5. 2026-06-13
    days on market $229,990 Active 107 DOM
  6. 2026-06-10
    days on market $229,990 Active 103 DOM
  7. 2026-06-08
    days on market $229,990 Active 102 DOM
  8. 2026-06-07
    days on market $229,990 Active 101 DOM
  9. 2026-06-04
    days on market $229,990 Active 98 DOM
  10. 2026-06-02
    price $229,990 Active 95 DOM
  11. 2026-06-01
    days on market $239,990 Active 95 DOM
  12. 2026-05-31
    days on market $239,990 Active 94 DOM
  13. 2026-04-30
    price $239,990 722-char remark
    Show marketing remark (722 chars)

    Investor special! This unique multi-family property offers excellent income potential with four tenant-occupied units across three dwellings, all on a spacious 15,500 sq. ft. lot. One building features a duplex (approx. 1,404 sq. ft.), while the other two units are approximately 962 sq. ft. and 735 sq. ft. each (buyer to verify all measurements). All tenants are currently month-to-month, providing flexibility for future plans. Conveniently located near major thoroughfares, including Lockwood and E Crosstimbers, with easy access to Downtown Houston. Property is being sold as-is—no repairs will be made by the seller. Excellent opportunity for investors looking to add value or redevelop in a fast-growing area.

  14. 2026-03-10
    price $264,990 722-char remark
    Show marketing remark (722 chars)

    Investor special! This unique multi-family property offers excellent income potential with four tenant-occupied units across three dwellings, all on a spacious 15,500 sq. ft. lot. One building features a duplex (approx. 1,404 sq. ft.), while the other two units are approximately 962 sq. ft. and 735 sq. ft. each (buyer to verify all measurements). All tenants are currently month-to-month, providing flexibility for future plans. Conveniently located near major thoroughfares, including Lockwood and E Crosstimbers, with easy access to Downtown Houston. Property is being sold as-is—no repairs will be made by the seller. Excellent opportunity for investors looking to add value or redevelop in a fast-growing area.

  15. 2026-02-26
    listed $274,990 Active 722-char remark
    Show marketing remark (722 chars)

    Investor special! This unique multi-family property offers excellent income potential with four tenant-occupied units across three dwellings, all on a spacious 15,500 sq. ft. lot. One building features a duplex (approx. 1,404 sq. ft.), while the other two units are approximately 962 sq. ft. and 735 sq. ft. each (buyer to verify all measurements). All tenants are currently month-to-month, providing flexibility for future plans. Conveniently located near major thoroughfares, including Lockwood and E Crosstimbers, with easy access to Downtown Houston. Property is being sold as-is—no repairs will be made by the seller. Excellent opportunity for investors looking to add value or redevelop in a fast-growing area.

  16. 2026-02-26
    historical
    Show marketing remark (722 chars)

    Investor special! This unique multi-family property offers excellent income potential with four tenant-occupied units across three dwellings, all on a spacious 15,500 sq. ft. lot. One building features a duplex (approx. 1,404 sq. ft.), while the other two units are approximately 962 sq. ft. and 735 sq. ft. each (buyer to verify all measurements). All tenants are currently month-to-month, providing flexibility for future plans. Conveniently located near major thoroughfares, including Lockwood and E Crosstimbers, with easy access to Downtown Houston. Property is being sold as-is—no repairs will be made by the seller. Excellent opportunity for investors looking to add value or redevelop in a fast-growing area.

  17. 2026-02-10
    price $274,990
  18. 2025-11-18
    price $284,990
  19. 2025-10-29
    price $289,990
  20. 2025-10-10
    status Active
  21. 2025-10-07
    historical
  22. 2025-10-06
    listed $299,990 Active
  23. 2001-05-07
    soldstatus
  24. 2001-05-07
    soldstatus
  25. 2001-05-02
    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
$3,719 · $310/mo
Projected year-2 tax
$4,209 · $351/mo
Expected delta
+$490/yr (+$41/mo · 13.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,789
− Mortgage interest
−$12,883
− Property taxes
−$3,719
− Insurance
−$1,150
− Repairs & maintenance
−$1,743
− Management
−$1,743
− Depreciation
−$6,691
Taxable loss
−$6,140
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,474
After-tax cash flow
$-656/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

-20.0% since first listed
13 events — show timeline
  • 2026-04-30 Price Changed $239,990 HARMLS
  • 2026-03-10 Price Changed $264,990 HARMLS
  • 2026-02-26 Listing Removed HARMLS
  • 2026-02-26 Listed $274,990 HARMLS
  • 2026-02-10 Price Changed $274,990 HARMLS
  • 2025-11-18 Price Changed $284,990 HARMLS
  • 2025-10-29 Price Changed $289,990 HARMLS
  • 2025-10-10 Relisted HARMLS
  • 2025-10-07 Listing Removed HARMLS
  • 2025-10-06 Listed $299,990 HARMLS
  • 2001-05-07 Sold (Public Records) Public Records
  • 2001-05-07 Sold (Public Records) Public Records
  • 2001-05-02 Sold (Public Records) Public Records

Property tax history

+7.3%/yr

Latest (2025): $3,719 · -9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…