16945 Glenheath · Conroe, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +21.3/30.0
- ARV discount +12.9/15.0
- DSCR +6.8/10.0
- 1% rule +6.0/10.0
- Schools +5.4/10.0
- Livability +3.7/5.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$155,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
Key facts
- Open floor plan
- Walk-in closet
- Large kitchen
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $155k.
Deal economics
- At list price, monthly cash flow is $228 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $155k).
- Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.1% vs local median 3.1% in Conroe — 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 (#169 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, amenities B; Watch: schools D+, commute F, health & safety F.
- Montgomery ISD (rural): math 63% / reading 57% proficiency, ranked #49 of 826 in TX (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents flat; 2283 active listings in the ZIP; 4 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; high-income renter base; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
- This rent is only 16% of the median local income ($124k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 221 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 2y ago; this cycle's ask is 10233% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 221 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.10% ✓
- Cap rate
- 8.06%
- Cash-on-cash
- 6.30%
- DSCR
- 1.28
- GRM
- 7.6
CMA / ARV
- ARV (median comp)
- $176,009
- List price
- $155,000
- Delta
- -11.94%
- 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 |
|---|---|---|---|---|---|---|---|
| 16938 W Lynbrook St | 0.17mi | 3/2.0 | 940 (-1%) | 5mo | $157,900 | $168 | 87 |
| 16725 E Hammon | 0.21mi | 3/2.0 | 958 (+1%) | 4mo | $169,900 | $177 | 85 |
| 16900 West Juneau | 0.11mi | 3/2.0 | 1,014 (+7%) | 1mo | $153,000 | $151 | 83 |
| 241 Ridgeside | 0.18mi | 3/2.0 | 1,012 (+7%) | 4mo | $160,000 | $158 | 77 |
| 16965 W Hammon | 0.05mi | 3/2.0 | 1,065 (+12%) | 1mo | $180,000 | $169 | 76 |
| 16891 W Dounreay St | 0.11mi | 3/2.0 | 1,030 (+9%) | 5mo | $161,900 | $157 | 76 |
| 16930 W Lynbrook St | 0.17mi | 3/2.0 | 1,030 (+9%) | 5mo | $161,900 | $157 | 74 |
| 16902 W Alderson | 0.26mi | 3/2.0 | 1,058 (+12%) | 2mo | $179,900 | $170 | 67 |
| 16729 E Hammon | 0.21mi | 3/2.0 | 1,072 (+13%) | 4mo | $177,900 | $166 | 65 |
| 16942 W Lynbrook St | 0.17mi | 2/2.0 (-1) | 830 (-12%) | 2mo | $137,900 | $166 | 65 |
| 16934 W Lynbrook St | 0.17mi | 2/2.0 (-1) | 830 (-12%) | 4mo | $140,000 | $169 | 62 |
| 822 Omeara | 0.38mi | 2/2.0 (-1) | 837 (-12%) | 3mo | $156,900 | $187 | 55 |
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 · 0.4% rent growth · sell at horizon
- IRR
- -9.6%
- Equity multiple
- 0.66×
- Total profit
- $-14,887
- Equity at exit
- $23,111
- IRR
- -4.4%
- Equity multiple
- 0.75×
- Total profit
- $-10,975
- Equity at exit
- $13,402
Cash invested: $43,400 (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
ZIP-level market 77316
- Home prices YoY
- -10.7%
- Rents YoY
- 0.4%
- Active inventory
- 2283
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $1,705 medium interval (Pro) →
- Mortgage (P&I)
- −$813
- Tax from tax record
- −$209 /mo · $2,514/yr
- Insurance
- −$65
- HOA
- −$32
- Vacancy / Maint / Mgmt
- −$358
- Net cashflow
- $228
Break-even live
Sensitivity live
| Price | -10% $316 | -5% $272 | +0% $228 | +5% $184 | +10% $140 |
|---|---|---|---|---|---|
| Rent | -10% $93 | -5% $161 | +0% $228 | +5% $295 | +10% $363 |
| Rate | -1.0pp $306 | -0.5pp $267 | base $228 | +0.5pp $188 | +1.0pp $147 |
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
- $38,750
- Closing costs
- $4,650
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 16967 W Ivanhoe Montgomery, TX | 3.0 | 2.0 | 1012 | $1,350 | $1.33 | 13d | 1 | 0.08mi |
| 16928 Kempwood Montgomery, TX | 3.0 | 2.0 | 1100 | $1,450 | $1.32 | 44d | 1 | 0.14mi |
| 1050 S Pine Lake Rd Montgomery, TX | 2.0 | 2.0 | 1052 | $1,845 | $1.75 | 24d | 1 | 0.48mi |
| 298 Capetown Way Unit A Montgomery, TX | 2.0 | 1.5 | 1100 | $1,400 | $1.27 | 44d | 1 | 0.92mi |
HOA detail
- Monthly dues
- $32 · $384/yr
Listing history 32 events
-
2026-06-18days on market $155,000 Active 221 DOM
-
2026-06-17days on market $155,000 Active 220 DOM
-
2026-06-16days on market $155,000 Active 219 DOM
-
2026-06-15days on market $155,000 Active 218 DOM
-
2026-06-13days on market $155,000 Active 216 DOM
-
2026-06-13days on market $155,000 Active 215 DOM
-
2026-06-09days on market $155,000 Active 212 DOM
-
2026-06-08days on market $155,000 Active 211 DOM
-
2026-06-07days on market $155,000 Active 210 DOM
-
2026-06-04days on market $155,000 Active 207 DOM
-
2026-06-03days on market $155,000 Active 206 DOM
-
2026-06-02days on market $155,000 Active 205 DOM
-
2026-06-01days on market $155,000 Active 204 DOM
-
2026-05-31days on market $155,000 Active 203 DOM
-
2026-03-01price $155,000 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2026-02-20status Active 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2026-02-08historical Active Under Contract 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2026-02-02$1,500
-
2026-01-31price $163,000 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2026-01-31price $161,000 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2026-01-31status Active 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-12-09historical Active Under Contract 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-12-03status Pending 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-11-26status Pending 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-11-21historical $1,750
-
2025-11-08status Pending 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-10-31status Pending 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-10-17$1,750
-
2025-10-14$167,000 Active 544-char remark
Show marketing remark (544 chars)
Adorable cozy single story home just minutes from Beautiful Lake Conroe. Large kitchen with upgraded granite counters, tile backsplash, and appliances. Open floor plan with large family room w pocket doors that could be utilized as a third bedroom. Primary bedroom is spacious and has walk-in closet with ensuite bathroom with tub-shower combo, and double sinks. Secondary bathroom with shower has pocket door access. Backyard has a nice deck to enjoy your morning coffee. Just minutes to shopping and dining! Size of rooms are approximate.
-
2025-03-02historical
-
2024-12-07price $149,900
-
2024-10-24$154,900 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
- $2,514 · $209/mo
- Projected year-2 tax
- $2,836 · $236/mo
- Expected delta
- +$323/yr (+$27/mo · 12.8%)
ⓘ 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 5/10 Major
- Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
- Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
- $20,460
- − Mortgage interest
- −$8,682
- − Property taxes
- −$2,514
- − Insurance
- −$775
- − Repairs & maintenance
- −$1,637
- − Management
- −$1,637
- − HOA
- −$384
- − Depreciation
- −$4,509
- Taxable income
- $322
- Est. tax owed @ 24.0%
- −$77
- After-tax cash flow
- $2,659/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
- Montgomery ISD
- NCES district ID
- 4831260
- Math proficiency
- 63% ▼ -3.00%
- Reading proficiency
- 57% ▼ -3.00%
- Median HH income
- $75,596
- Composite
- 53.55/100
- National rank
- #1445
- State rank
- #49 of 826 in TX
Livability — Conroe
- Score
- 74/100
- State rank
- #169
- US rank
- #4447
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Montgomery County · 663,713 people
- City population
- 205,417
- Metro
- Houston-The Woodlands-Sugar Land, TX
- Population (ZIP)
- 34,694
- Household income
- $124,055
- Rent vs Own
- Severe rent burden
- 273.0
Population outlook (Montgomery County) Hauer SSP2
- Today (2025)
- 713,896 people
- By 2030
- 805,263 · +12.8%
- By 2040
- 992,708 · +39.1%
- By 2050
- 1,179,590 · +65.2%
- By 2075
- 1,628,084 · +128.1%
- By 2100
- 1,937,880 · +171.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (80%)
- Race & ethnicity
- White 80% Hispanic / Latino 14% Two or more races 11% Black 1% Asian 1%
- Hispanic origin (detail)
- Mexican 9%
- Common ancestry
- Lithuanian 6% Slovak 3% Romanian 3%
- Foreign-born
- 6% · Canada
- Languages at home
- 90% English-only · Spanish 8%
Political lean MEDSL · Montgomery
- 2024 margin
- Solid R (+45.5) · D 26.8% · R 72.3%
- 2008→2024 swing
- +7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
- All cycles
- 2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -31.44%
- Current HPI
- 262.6973
- Rent YoY
- ▲ 0.40%
- 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
+0.1% since first listed18 events — show timeline
- 2026-03-01 Price Changed $155,000 HARMLS
- 2026-02-20 Relisted — HARMLS
- 2026-02-08 Contingent — HARMLS
- 2026-02-02 Listed for Rent $1,500 HARMLS
- 2026-01-31 Price Changed $163,000 HARMLS
- 2026-01-31 Price Changed $161,000 HARMLS
- 2026-01-31 Relisted — HARMLS
- 2025-12-09 Contingent — HARMLS
- 2025-12-03 Pending — HARMLS
- 2025-11-26 Pending — HARMLS
- 2025-11-21 Rental Removed $1,750 HARMLS
- 2025-11-08 Pending — HARMLS
- 2025-10-31 Pending — HARMLS
- 2025-10-17 Listed for Rent $1,750 HARMLS
- 2025-10-14 Listed $167,000 HARMLS
- 2025-03-02 Listing Removed — HARMLS
- 2024-12-07 Price Changed $149,900 HARMLS
- 2024-10-24 Listed $154,900 HARMLS
Property tax history
+35.6%/yrLatest (2025): $2,514 · -2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…