CashFlowRE
Sign in Sign up
2506 6th St
D- Composite 39.59
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 +8.1/30.0
  • Appreciation +7.5/10.0
  • ARV discount +6.9/15.0
  • 1% rule +3.8/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$149,900

2506 6th St · Galena Park, TX 77547
3 bd · 1.0 ba · 918 sqft · SingleFamily public records · 54 Days on market
Built 1951 4,321 sqft lot $163/sqft · at area comps Est $148k · at est.

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

Listing remarks

Welcome to 2506 6th Street in Galena Park! This charming 3-bedroom, 1.-bathroom home is ready for you to move in and make it your own. Roof replaced and brand-new HVAC This property offers a cozy and modern living space in a desirable neighborhood. Don't miss out on the opportunity to call for your new home sweet home! House has NOT FLOODED!

Key facts

  • 4,321 sq ft lot
  • Garage
  • Built 1951

Property features AI

Exterior

  • Parking: Attached garage (1 space)
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story (first floor living)
  • Construction: Vinyl siding; Composition roof; Slab foundation; Built in 1951
  • Exterior features: Fenced backyard; Cleared lot; Concrete road frontage

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Primary bedroom (first floor); Bedroom (first floor); Bedroom (first floor)
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning (electric)
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-145 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $124k (17.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (12.4% below list).
  • Recommended offer: $124k (17.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.1% vs local median 4.1% in Galena Park — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#456 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Galena Park ISD (suburban): math 32% / reading 33% proficiency, ranked #578 of 826 in TX (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Galena Park El (math 31% / reading 36%, grade F, #2,174 of 4,322 statewide, top 51%, 597 students, 88% FRL); Galena Park Middle (math 28% / reading 31%, grade F, #1,077 of 1,662 statewide, top 66%, 943 students, 88% FRL); Galena Park H S (math 37% / reading 36%, grade F, #924 of 1,632 statewide, top 57%, 1,914 students, 87% FRL).
  • Market conditions: 38 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (5.0% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 9 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

  • Watch-outs: property tax is 2.7% of price; built in 1951 — 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 $124,303 (17.1% 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 54 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
0.88%
Cap rate
5.13%
Cash-on-cash
-4.14%
DSCR
0.82
GRM
9.5

CMA / ARV

ARV (median comp)
$147,951
List price
$149,900
Delta
1.32%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
506 Sage Dr 0.04mi 2/1.0 (-1) 1,008 (+10%) 4mo $137,000 $136 74
2106 6th St 0.50mi 3/1.0 936 (+2%) 1mo $140,000 $150 73
1304 Pugh Dr 0.55mi 2/1.0 (-1) 955 (+4%) 5mo $194,000 $203 58
1407 Craig Dr 0.50mi 2/1.0 (-1) 872 (-5%) 10mo $161,500 $185 55
2107 7th St 0.51mi 2/1.0 (-1) 889 (-3%) 21mo $140,000 $157 48
153 De Haven St 0.52mi 2/1.0 (-1) 880 (-4%) 23mo $150,000 $170 45
2105 12th St 0.59mi 2/1.5 (-1) 810 (-12%) 10mo $163,000 $201 38

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

Projected returns pro-forma

4.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.60×
Total profit
$25,100
Equity at exit
$84,594
10-year hold
IRR
11.0%
Equity multiple
3.01×
Total profit
$84,254
Equity at exit
$145,707

Cash invested: $41,972 (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 77547

Home prices YoY
2.0%
Active inventory
38
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,314 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$334 /mo · $4,010/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$-145

Break-even live

Break-even rent $1,497
Max offer price $124,303
Occupancy floor

Sensitivity live

Price -10% $-60 -5% $-102 +0% $-145 +5% $-187 +10% $-230
Rent -10% $-249 -5% $-197 +0% $-145 +5% $-93 +10% $-41
Rate -1.0pp $-69 -0.5pp $-107 base $-145 +0.5pp $-184 +1.0pp $-223

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
423 Armstrong St Houston, TX 3.0 2.0 1090 $1,499 $1.38 0d 1 0.12mi
403 Armstrong St Houston, TX 3.0 2.0 909 $1,399 $1.54 0d 1 0.19mi
335 Delaware St Houston, TX 2.0 1.0 784 $940 $1.20 14d 1 0.23mi
9743 Veyblum St Unit B Houston, TX 3.0 2.0 872 $1,145 $1.31 7d 1 0.93mi
9713 Stedman St Unit b Houston, TX 3.0 2.0 872 $1,095 $1.26 45d 1 1.08mi

Listing history 40 events

  1. 2026-06-21
    days on market $149,900 Active 54 DOM
  2. 2026-06-18
    days on market $149,900 Active 51 DOM
  3. 2026-06-17
    days on market $149,900 Active 50 DOM
  4. 2026-06-16
    days on market $149,900 Active 49 DOM
  5. 2026-06-15
    days on market $149,900 Active 48 DOM
  6. 2026-06-13
    days on market $149,900 Active 46 DOM
  7. 2026-06-13
    days on market $149,900 Active 45 DOM
  8. 2026-06-09
    days on market $149,900 Active 42 DOM
  9. 2026-06-08
    days on market $149,900 Active 41 DOM
  10. 2026-06-07
    days on market $149,900 Active 40 DOM
  11. 2026-06-04
    days on market $149,900 Active 37 DOM
  12. 2026-06-03
    days on market $149,900 Active 36 DOM
  13. 2026-06-02
    days on market $149,900 Active 35 DOM
  14. 2026-06-01
    days on market $149,900 Active 34 DOM
  15. 2026-05-31
    days on market $149,900 Active 33 DOM
  16. 2026-04-28
    listed $149,900 Active 343-char remark
  17. 2026-04-13
    historical
  18. 2025-05-16
    listed $155,000 Active
  19. 2025-05-16
    historical
  20. 2025-03-31
    price $165,000
  21. 2025-01-07
    listed $170,000 Active
  22. 2025-01-07
    historical
  23. 2024-09-16
    price $185,999
  24. 2024-08-24
    listed $195,999 Active
  25. 2024-08-20
    historical
  26. 2024-06-24
    listed $189,999 Active
  27. 2024-06-24
    historical
  28. 2024-02-02
    listed $199,999 Active
  29. 2023-11-01
    historical
  30. 2023-04-17
    price $205,000
  31. 2023-01-26
    listed $185,000 Active
  32. 2023-01-26
    historical
  33. 2022-09-06
    price $195,000
  34. 2022-04-29
    listed $205,000 Active
  35. 2019-10-16
    soldstatus
  36. 2019-10-15
    soldstatus Sold
  37. 2019-10-04
    status Pending
  38. 2019-09-27
    listed $74,900 Active
  39. 2019-08-22
    soldstatus
  40. 1988-01-02
    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
$4,010 · $334/mo
Projected year-2 tax
$4,010 · $334/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 2/10 Low 2 unhealthy d/yr today · 2 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
$15,764
− Mortgage interest
−$8,397
− Property taxes
−$4,010
− Insurance
−$750
− Repairs & maintenance
−$1,261
− Management
−$1,261
− Depreciation
−$4,361
Taxable loss
−$4,275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,026
After-tax cash flow
$-713/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
Galena Park ISD
NCES district ID
4820250
Math proficiency
32% ▼ -20.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$43,158
Composite
27.62/100
National rank
#6927
State rank
#578 of 826 in TX

Livability — Galena Park

Score
68/100
State rank
#456
US rank
#9227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galena Park, TX
City population
9,380
Population (ZIP)
9,380

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
Predominantly Hispanic (90%)
Race & ethnicity
Hispanic / Latino 90% Two or more races 46% Black 5% White 4%
Hispanic origin (detail)
Mexican 88%
Foreign-born
32% · Canada
Languages at home
21% English-only · Spanish 79%

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
▲ 4.96%
Current HPI
252.9899
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+100.1% since first listed
25 events — show timeline
  • 2026-04-28 Listed $149,900 HARMLS
  • 2026-04-13 Listing Removed HARMLS
  • 2025-05-16 Listing Removed HARMLS
  • 2025-05-16 Listed $155,000 HARMLS
  • 2025-03-31 Price Changed $165,000 HARMLS
  • 2025-01-07 Listing Removed HARMLS
  • 2025-01-07 Listed $170,000 HARMLS
  • 2024-09-16 Price Changed $185,999 HARMLS
  • 2024-08-24 Listed $195,999 HARMLS
  • 2024-08-20 Listing Removed HARMLS
  • 2024-06-24 Listing Removed HARMLS
  • 2024-06-24 Listed $189,999 HARMLS
  • 2024-02-02 Listed $199,999 HARMLS
  • 2023-11-01 Listing Removed HARMLS
  • 2023-04-17 Price Changed $205,000 HARMLS
  • 2023-01-26 Listing Removed HARMLS
  • 2023-01-26 Listed $185,000 HARMLS
  • 2022-09-06 Price Changed $195,000 HARMLS
  • 2022-04-29 Listed $205,000 HARMLS
  • 2019-10-16 Sold (Public Records) Public Records
  • 2019-10-15 Sold (MLS) HARMLS
  • 2019-10-04 Pending HARMLS
  • 2019-09-27 Listed $74,900 HARMLS
  • 2019-08-22 Sold (Public Records) Public Records
  • 1988-01-02 Sold (Public Records) Public Records

Property tax history

+8.4%/yr

Latest (2025): $4,010 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…