CashFlowRE
Sign in Sign up
19326 Plantain Dr
C Composite 56.65
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 +19.0/30.0
  • ARV discount +8.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.7/10.0
  • Schools +5.7/10.0
  • Appreciation +4.4/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0

$190,000

19326 Plantain Dr · Houston, TX 77449
3 bd · 2.0 ba · 1,540 sqft · Townhouse public records · 16 Days on market
Built 1981 5,145 sqft lot $123/sqft · at area comps Est $192k · at est. $35/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity to own this 3-bedroom, 2-bath duplex located at 19326 Plantain Dr in Katy, TX. ONLY THE LEFT SIDE OF THE DUPLEX IS FOR SALE! The property features a new roof installed in 2022 and a recently replaced HVAC system. Inside, the home offers a spacious family room, separate living area, and a kitchen with a breakfast nook with updated appliances. The layout provides good bones and functional space, making it an excellent candidate for renovation or rental potential. The large backyard includes a storage shed and plenty of room for outdoor enhancements, landscaping, or entertaining. Conveniently located with easy access to I-10, this property is close to hospitals, shopping, res

Key facts

  • Large backyard
  • Replaced hvac system
  • Storage shed

Tags

NEW ROOFREPLACED HVAC SYSTEMLARGE BACKYARDSTORAGE SHEDEASY ACCESS TO I-10

Property features AI

Finance

  • Other: Lease not being considered
  • HOA & community: Silvermill HOA with an annual fee of $420 covering common areas

Exterior

  • Parking: No dedicated parking listed
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story; Full ownership; Slab foundation
  • Construction: Built in 1981; Brick and wood siding construction
  • Exterior features: Private yard; Composition roof

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Disposal; Oven
  • Bedrooms: Primary bedroom (First floor) — 17 x 13; Bedroom (First floor) — 12 x 10; Bedroom (First floor) — 11 x 10
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Granite counters; One fireplace; 7 total rooms
  • Laundry & utility: Utility room (First floor)

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 townhouse listed at $190k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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: crime F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mayde Creek H S (math 42% / reading 54%, grade D, #571 of 1,632 statewide, top 36%, 2,940 students, 78% FRL) — zoned schools average 78% FRL vs 27% district-wide (51 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 48% at this address vs 62% district-wide (-14 pts) — the specific schools serving this property underperform the Katy ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.9%/yr); 744 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k 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 16 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,150 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.07%
Cap rate
7.54%
Cash-on-cash
4.45%
DSCR
1.20
GRM
7.8

CMA / ARV

ARV (median comp)
$192,004
List price
$190,000
Delta
-1.04%
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
19323 Hollowlog Dr 0.02mi 3/2.0 1,540 (0%) 1mo $199,900 $130 98
19546 Lazy Valley Dr 0.26mi 3/2.0 1,554 (+1%) 4mo $200,000 $129 84
19307 Plantain Dr 0.05mi 3/2.0 1,505 (-2%) 16mo $218,000 $145 81
3302 Purslane Dr 0.07mi 3/2.0 1,670 (+8%) 3mo $209,000 $125 80
3335 Deermoss Dr 0.08mi 3/2.0 1,388 (-10%) 4mo $189,900 $137 77
19427 Plantain Dr 0.14mi 3/1.0 1,394 (-10%) 3mo $170,000 $122 72
19514 Lazy Valley Dr 0.19mi 3/2.0 1,670 (+8%) 9mo $156,000 $93 69
19214 Lazy Valley Dr 0.11mi 3/2.0 1,345 (-13%) 7mo $170,000 $126 68
3351 Deermoss Dr 0.11mi 2/2.0 (-1) 1,393 (-10%) 10mo $190,000 $136 66
19411 Lazy Valley Dr 0.10mi 3/2.0 1,345 (-13%) 10mo $202,500 $151 66
19519 Woodglen Dr 0.18mi 3/1.0 1,394 (-10%) 8mo $165,000 $118 66
19531 Lazy Valley Dr 0.23mi 2/2.0 (-1) 1,400 (-9%) 10mo $198,900 $142 61

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

Projected returns pro-forma

-1.27% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.81×
Total profit
$-9,921
Equity at exit
$43,406
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-2,018
Equity at exit
$43,517

Cash invested: $53,200 (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 77449

Home prices YoY
-0.5%
Rents YoY
-2.9%
Active inventory
744
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,036 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$300 /mo · $3,606/yr
Insurance
$79
HOA
$35
Vacancy / Maint / Mgmt
$428
Net cashflow
$197

Break-even live

Break-even rent $1,786
Max offer price $190,000
Occupancy floor 85%

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
$47,500
Closing costs
$5,700
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19434 Brook Village Rd Houston, TX 3.0 2.0 1822 $1,950 $1.07 43d 1 0.31mi
19403 Misty Cove Dr Katy, TX 4.0 2.0 1714 $1,999 $1.17 5d 1 0.41mi
19407 Dawn Canyon Rd Houston, TX 3.0 2.0 1576 $1,716 $1.09 43d 1 0.47mi
19138 Morton Rd Unit TOBC2 Houston, TX 2.0 2.0 1091 $1,745 $1.60 2d 1 0.57mi
2606 Olster Dr Houston, TX 3.0 2.0 1527 $1,571 $1.03 5d 1 0.67mi
2607 Cypressvine Dr Houston, TX 3.0 2.0 1527 $2,000 $1.31 19d 1 0.70mi
2622 Broomsedge Dr Houston, TX 3.0 2.0 1746 $1,050 $0.60 5d 1 0.73mi
2411 Shady Brook Dr Houston, TX 3.0 2.0 1715 $1,916 $1.12 5d 1 0.93mi
20102 Twilight Canyon Rd Katy, TX 4.0 2.5 1633 $3,395 $2.08 2d 1 1.03mi
19638 Southaven Dr Houston, TX 3.0 2.0 1684 $1,769 $1.05 16d 1 1.04mi
18407 Early Green Trl Unit 1316402P Houston, TX 3.0 2.0 1550 $3,988 $2.57 2d 1 1.09mi
3331 Dale Ridge Trl Houston, TX 4.0 2.5 2216 $2,121 $0.96 22d 1 1.10mi
2603 N Fry Rd Katy, TX 3.0 1.0–2.0 954 $2,213 $2.32 1d 39 1.11mi
2919 Amber Cliff Dr Katy, TX 3.0 2.0 1526 $1,900 $1.25 43d 1 1.16mi
18747 Denise Dale Ln Houston, TX 3.0 2.0 1136 $1,695 $1.49 5d 1 1.17mi
2931 Barker Cypress Rd Houston, TX 1.0–3.0 1.0–2.0 1065 $1,796 $1.69 1d 20 1.17mi
19319 Cypress Arbor Ct Katy, TX 4.0 3.0 1794 $1,940 $1.08 7d 1 1.19mi
2500 Greenhouse Rd Unit 424 Houston, TX 2.0 2.0 1205 $1,639 $1.36 5d 1 1.22mi
2500 Greenhouse Rd Unit 3174 Houston, TX 3.0 2.0 1440 $2,083 $1.45 10d 1 1.22mi
2500 Greenhouse Rd Unit 2148 Houston, TX 2.0 2.0 1205 $1,631 $1.35 2d 1 1.22mi
2500 Greenhouse Rd Unit 2537 Houston, TX 2.0 2.0 1205 $1,714 $1.42 43d 1 1.22mi
2500 Greenhouse Rd Unit 2047 Houston, TX 2.0 2.0 1205 $1,674 $1.39 11d 1 1.22mi
2500 Greenhouse Rd Unit 2533 Houston, TX 3.0 2.0 1440 $2,094 $1.45 43d 1 1.22mi
2500 Greenhouse Rd Unit 3112 Houston, TX 3.0 2.0 1440 $2,051 $1.42 2d 1 1.22mi
2500 Greenhouse Rd Unit 2174 Houston, TX 2.0 2.0 1205 $1,663 $1.38 10d 1 1.22mi
19776 Clay Rd Katy, TX 2.0 2.0 1174 $1,475 $1.26 43d 1 1.23mi
19770 Clay Rd Katy, TX 1.0–2.0 1.0–2.0 1002 $1,843 $1.84 2d 15 1.24mi
4211 Falcon Meadow Dr Katy, TX 3.0 2.0 1436 $1,795 $1.25 24d 1 1.25mi
3130 Birchleaf Dr Katy, TX 3.0 2.0 1700 $1,840 $1.08 43d 1 1.26mi
2411 Greenhouse Rd Houston, TX 1.0–3.0 1.0–2.0 1109 $2,008 $1.81 2d 37 1.27mi
2937 Barker Cypress Rd Houston, TX 2.0 2.0 1138 $1,456 $1.28 43d 1 1.29mi
2926 Barker Cypress Rd Unit 3047 Houston, TX 3.0 2.0 1424 $2,200 $1.54 11d 1 1.35mi
2926 Barker Cypress Rd Unit 2165 Houston, TX 2.0 2.0 1250 $1,937 $1.55 2d 1 1.35mi
2926 Barker Cypress Rd Unit 3165 Houston, TX 3.0 2.0 1424 $2,157 $1.51 2d 1 1.35mi
19311 Cypress Bay Dr Katy, TX 3.0 2.0 2052 $2,080 $1.01 3d 1 1.35mi
2926 Barker Cypress Rd Unit 3174 Houston, TX 3.0 2.0 1424 $2,189 $1.54 10d 1 1.36mi
2926 Barker Cypress Rd Unit 2959 Houston, TX 3.0 2.0 1424 $2,110 $1.48 43d 1 1.36mi
2926 Barker Cypress Rd Unit 2174 Houston, TX 2.0 2.0 1250 $1,969 $1.58 10d 1 1.36mi
2926 Barker Cypress Rd Unit 2963 Houston, TX 2.0 2.0 1250 $1,820 $1.46 43d 1 1.36mi
2926 Barker Cypress Rd Houston, TX 2.0 2.0 1091 $1,745 $1.60 12d 1 1.38mi

HOA detail

Monthly dues
$35 · $420/yr
Likely covers
landscaping

Listing history 16 events

  1. 2026-06-18
    days on market $190,000 Active 16 DOM
  2. 2026-06-17
    days on market $190,000 Active 15 DOM
  3. 2026-06-16
    days on market $190,000 Active 14 DOM
  4. 2026-06-15
    days on market $190,000 Active 13 DOM
  5. 2026-06-13
    days on market $190,000 Active 11 DOM
  6. 2026-06-09
    days on market $190,000 Active 7 DOM
  7. 2026-06-08
    days on market $190,000 Active 6 DOM
  8. 2026-06-07
    days on market $190,000 Active 5 DOM
  9. 2026-06-04
    days on market $190,000 Active 2 DOM
  10. 2026-06-03
    days on marketlisting id $190,000 Active 1 DOM
  11. 2026-06-02
    days on market $190,000 Active 30 DOM
  12. 2026-06-01
    days on market $190,000 Active 29 DOM
  13. 2026-05-31
    days on market $190,000 Active 28 DOM
  14. 2026-05-04
    listed $190,000 Active 876-char remark
  15. 2008-08-04
    soldstatus
  16. 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
$3,606 · $300/mo
Projected year-2 tax
$3,606 · $300/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) · 67% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 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
$24,431
− Mortgage interest
−$10,643
− Property taxes
−$3,606
− Insurance
−$950
− Repairs & maintenance
−$1,954
− Management
−$1,954
− HOA
−$420
− Depreciation
−$5,527
Taxable loss
−$624
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$150
After-tax cash flow
$2,518/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
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 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

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
130,028
Household income
$87,808
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
3088.0

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 0.68)
Race & ethnicity
Hispanic / Latino 49% Two or more races 22% Black 20% White 19% Asian 6%
Hispanic origin (detail)
Mexican 26% Puerto Rican 1% Cuban 4%
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
32% · Canada, Jamaica, Vietnam
Languages at home
48% English-only · Spanish 40% Other Indo-European 3% Vietnamese 1%

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
▼ -1.27%
Current HPI
254.6622
Rent YoY
▼ -2.86%
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

+0.0% since first listed
5 events — show timeline
  • 2026-06-02 Listed $190,000 HARMLS
  • 2026-06-02 Listing Removed HARMLS
  • 2026-05-04 Listed $190,000 HARMLS
  • 2008-08-04 Sold (Public Records) Public Records
  • 1988-01-02 Sold (Public Records) Public Records

Property tax history

+6.9%/yr

Latest (2025): $3,606 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…