CashFlowRE
Sign in Sign up
16915 W Ivanhoe
C Composite 55.63
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 +19.4/30.0
  • ARV discount +10.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.5/10.0
  • 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

$160,000

16915 W Ivanhoe · Conroe, TX 77316
3 bd · 2.0 ba · 1,019 sqft · SingleFamily public records · 37 Days on market
Built 2019 2,099 sqft lot $157/sqft · 7% below area Est $171k · 7% under $32/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

Key facts

  • Marble backsplash
  • En-suite bath
  • Granite countertops

Tags

CONVENIENT ACCESS TO HWY 105CONVENIENT ACCESS TO I45STAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSMARBLE BACKSPLASHEN-SUITE BATH

Property features AI

Finance

  • HOA & community: Association: Spectrum; Annual association fee of $384

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential property; Entry on slab foundation; Built in 2019
  • Construction: Cement siding; Composition roof; Slab foundation
  • Exterior features: Located in a subdivision

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Garbage disposal; Microwave
  • Bedrooms: 3 rooms total
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Granite counters; Kitchen and family room combined; Tub with shower

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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: 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.
  • Zoned schools: Lake Creek H S (math 53% / reading 68%, grade C+, #268 of 1,632 statewide, top 17%, 1,649 students, 23% FRL) — zoned schools at 23% FRL track the district average.
  • Market conditions: Rents flat; 2283 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 37 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 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; 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.
Recommended offer $155,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.05%
Cap rate
7.62%
Cash-on-cash
4.75%
DSCR
1.21
GRM
7.9

CMA / ARV

ARV (median comp)
$171,305
List price
$160,000
Delta
-6.60%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16900 West Juneau 0.03mi 3/2.0 1,014 (-0%) 1mo $153,000 $151 97
16930 W Lynbrook St 0.09mi 3/2.0 1,030 (+1%) 5mo $161,900 $157 90
16965 W Hammon 0.08mi 3/2.0 1,065 (+4%) 1mo $180,000 $169 88
16891 W Dounreay St 0.16mi 3/2.0 1,030 (+1%) 5mo $161,900 $157 87
16895 W Dounreay St 0.16mi 3/2.0 1,030 (+1%) 5mo $161,900 $157 86
16899 W Dounreay St 0.16mi 3/2.0 1,030 (+1%) 6mo $161,900 $157 86
241 Ridgeside 0.26mi 3/2.0 1,012 (-1%) 4mo $160,000 $158 84
16729 E Hammon 0.16mi 3/2.0 1,072 (+5%) 4mo $177,900 $166 81
16725 E Hammon 0.16mi 3/2.0 958 (-6%) 4mo $169,900 $177 79
16938 W Lynbrook St 0.10mi 3/2.0 940 (-8%) 5mo $157,900 $168 78
16902 W Alderson 0.31mi 3/2.0 1,058 (+4%) 2mo $179,900 $170 78
846 Omeara 0.32mi 3/2.0 1,095 (+8%) 2mo $170,000 $155 71

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

5-year hold
IRR
-12.0%
Equity multiple
0.58×
Total profit
$-18,870
Equity at exit
$23,857
10-year hold
IRR
-7.4%
Equity multiple
0.59×
Total profit
$-18,396
Equity at exit
$13,834

Cash invested: $44,800 (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 77316

Home prices YoY
-10.7%
Rents YoY
0.4%
Active inventory
2283
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,685 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$216 /mo · $2,591/yr
Insurance
$67
HOA
$32
Vacancy / Maint / Mgmt
$354
Net cashflow
$177

Break-even live

Break-even rent $1,460
Max offer price $160,000
Occupancy floor 84%

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
$40,000
Closing costs
$4,800
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16967 W Ivanhoe Montgomery, TX 3.0 2.0 1012 $1,350 $1.33 12d 1 0.05mi
16928 Kempwood Montgomery, TX 3.0 2.0 1100 $1,450 $1.32 43d 1 0.05mi
16915 Balmoral Montgomery, TX 3.0 2.0 1200 $1,200 $1.00 43d 1 0.21mi
1050 S Pine Lake Rd Montgomery, TX 2.0 2.0 1052 $1,845 $1.75 24d 1 0.56mi
15 April Vlg Montgomery, TX 2.0 2.0 1218 $1,650 $1.35 43d 1 0.83mi
298 Capetown Way Unit A Montgomery, TX 2.0 1.5 1100 $1,400 $1.27 43d 1 0.96mi
124 April Point Dr S #124 Montgomery, TX 2.0 1.0 1300 $1,490 $1.15 20d 1 1.24mi

HOA detail

Monthly dues
$32 · $384/yr

Listing history 22 events

  1. 2026-06-18
    days on market $160,000 Active 37 DOM
  2. 2026-06-17
    days on market $160,000 Active 36 DOM
  3. 2026-06-16
    days on market $160,000 Active 35 DOM
  4. 2026-06-15
    days on market $160,000 Active 34 DOM
  5. 2026-06-13
    days on market $160,000 Active 32 DOM
  6. 2026-06-13
    days on market $160,000 Active 31 DOM
  7. 2026-06-09
    days on market $160,000 Active 28 DOM
  8. 2026-06-08
    days on market $160,000 Active 27 DOM
  9. 2026-06-07
    pricedays on market $160,000 Active 26 DOM
  10. 2026-06-04
    days on market $165,000 Active 23 DOM
  11. 2026-06-03
    days on market $165,000 Active 22 DOM
  12. 2026-06-02
    days on market $165,000 Active 21 DOM
  13. 2026-06-01
    days on market $165,000 Active 20 DOM
  14. 2026-05-31
    days on market $165,000 Active 19 DOM
  15. 2026-05-12
    listed $165,000 Active 458-char remark
  16. 2020-05-31
    historical
  17. 2020-05-14
    listed $130,000 Active
  18. 2019-08-16
    soldstatus Sold
    Show marketing remark (608 chars)

    Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

  19. 2019-07-10
    status Pending
    Show marketing remark (608 chars)

    Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

  20. 2019-06-28
    status Option Pending
    Show marketing remark (608 chars)

    Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

  21. 2019-06-20
    price $127,900
    Show marketing remark (608 chars)

    Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

  22. 2019-05-24
    listed $129,900 Active
    Show marketing remark (608 chars)

    Looking for a new home within minutes of Lake Conroe? This 1-story home is currently under construction in the beautiful community of Lake Conroe Village. Brand new 3 bedroom, 2 bathroom home featuring tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. The kitchen includes beautiful marble backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. 1 year Builder warranty included! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

ⓘ 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
$2,591 · $216/mo
Projected year-2 tax
$2,928 · $244/mo
Expected delta
+$337/yr (+$28/mo · 13.0%)

ⓘ 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 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
$20,218
− Mortgage interest
−$8,962
− Property taxes
−$2,591
− Insurance
−$800
− Repairs & maintenance
−$1,617
− Management
−$1,617
− HOA
−$384
− Depreciation
−$4,655
Taxable loss
−$409
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$98
After-tax cash flow
$2,227/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

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

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
10.9% rent · 89.1% 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

Price history

+23.2% since first listed
9 events — show timeline
  • 2026-06-04 Price Changed $160,000 HARMLS
  • 2026-05-12 Listed $165,000 HARMLS
  • 2020-05-31 Listing Removed HARMLS
  • 2020-05-14 Listed $130,000 HARMLS
  • 2019-08-16 Sold (MLS) HARMLS
  • 2019-07-10 Pending HARMLS
  • 2019-06-28 Pending HARMLS
  • 2019-06-20 Price Changed $127,900 HARMLS
  • 2019-05-24 Listed $129,900 HARMLS

Property tax history

+35.9%/yr

Latest (2025): $2,591 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…