CashFlowRE
Sign in Sign up
10916 Mulberry Ct
C Composite 59.98
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 +19.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.7/10.0
  • DSCR +6.1/10.0
  • Schools +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

10916 Mulberry Ct · La Porte, TX 77571
3 bd · 2.0 ba · 1,223 sqft · SingleFamily public records · 17 Days on market
Built 1985 6,599 sqft lot $155/sqft · 22% below area Est $243k · 22% under $14/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS IS A REALLY NICE HOME AND WELL MAINTAINED. IKE GOT THE FOLLOWING NEW THINGS FOR THE PROPERTY - ROOF, AIR CONDITIONER, ABOVE GROUND POOL, DECK ROOF, POOL DECKING. OTHER RECENT IMPROVEMENTS INCLUDE RANGE AND DISHWASHER. CARPETING IS PRETTY RECENT TOO. JUST NEED TO SEE IT. HAS A GREAT FLOOR PLAN WHICH MAKES IT FEEL LIKE A GOOD SIZE. IT HAS TWO FULL BATHS, BOTH WITH TUBS. CERAMIC TILE IN ALL THE WET AREAS AND CARPETING ELSEWHERE. YOU REALLY NEED TO SEE THIS ONE.

Key facts

  • 2024 roof
  • 2024 patio
  • All appliances stay

Tags

2024 ROOF2024 PATIOALL APPLIANCES STAYDUCT WORK 8 YEARS OLD

Property features AI

Finance

  • HOA & community: Association: Fairmont Park East; Annual association fee of $165

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Single-story (all main rooms listed on first floor); Entry on first floor
  • Construction: Brick construction; Composition roof; Slab foundation; Built in 1985
  • Exterior features: Subdivision lot; Lot approximately 0.1515 acres

Interior

  • Kitchen: Kitchen on the first floor — 11x8
  • Bedrooms: Primary bedroom (first floor) — 14x13; Bedroom (first floor) — 10x13; Bedroom (first floor) — 10x10; Total of 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central electric air conditioning
  • Interior features: Living room (first floor); Dining room (first floor); Kitchen (first floor); Seller disclosure available

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 $190k.

Deal economics

  • At list price, monthly cash flow is $204 ($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 7.6% vs local median 3.4% in La Porte — 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 70/100 on livability (#360 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • La Porte ISD (suburban): math 41% / reading 44% proficiency, ranked #260 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Leo A Rizzuto El (math 60% / reading 59%, grade B-, #409 of 4,322 statewide, top 10%, 382 students, 56% FRL); La Porte J H (math 41% / reading 43%, grade D-, #572 of 1,662 statewide, top 36%, 527 students, 65% FRL); La Porte H S (math 24% / reading 46%, grade F, #954 of 1,632 statewide, top 59%, 2,069 students, 51% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 337 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d 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).
  • This rent runs 33% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 17 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $190k implies a 189% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.17%
Cap rate
7.58%
Cash-on-cash
4.61%
DSCR
1.21
GRM
7.1

CMA / ARV

ARV (median comp)
$243,454
List price
$190,000
Delta
-21.96%
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
10900 Mulberry Ct 0.09mi 3/2.0 1,223 (0%) 16mo $239,000 $195 82
10850 E Idlewood Dr 0.11mi 3/2.0 1,304 (+7%) 7mo $280,000 $215 78
10929 Birch Dr 0.09mi 3/2.0 1,304 (+7%) 10mo $260,000 $199 77
10827 W Mulberry Dr 0.24mi 3/2.0 1,304 (+7%) 3mo $245,000 $188 75
10824 W Mulberry Dr 0.27mi 3/2.0 1,304 (+7%) 2mo $259,900 $199 75
10904 Mulberry Ct 0.07mi 3/2.0 1,304 (+7%) 13mo $265,000 $203 75
10936 Collingswood Dr 0.11mi 3/2.0 1,304 (+7%) 14mo $240,000 $184 72
10812 Collingswood Dr 0.23mi 3/2.0 1,304 (+7%) 10mo $258,000 $198 70
10826 Birch Dr 0.19mi 4/2.0 (+1) 1,385 (+13%) 6mo $264,000 $191 59
10331 Collingswood Rd 0.64mi 3/2.0 1,374 (+12%) 2mo $244,950 $178 48
10303 Winding Trail Rd 0.73mi 3/2.0 1,374 (+12%) 9mo $195,000 $142 38
10334 Antrim Ln 0.60mi 3/1.5 1,397 (+14%) 20mo $219,999 $157 30

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 · 2.81% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-18,021
Equity at exit
$28,330
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$59
Equity at exit
$16,428

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 77571

Home prices YoY
-28.9%
Rents YoY
2.8%
Active inventory
337
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,221 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$461 /mo · $5,533/yr
Insurance
$79
HOA
$14
Vacancy / Maint / Mgmt
$467
Net cashflow
$204

Break-even live

Break-even rent $1,963
Max offer price $190,000
Occupancy floor 86%

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3300 Bay Area Blvd La Porte, TX 1.0–3.0 1.0–2.0 1060 $2,722 $2.57 1d 47 0.93mi
4922 Crestway Dr La Porte, TX 3.0 2.0 1465 $2,155 $1.47 5d 1 0.95mi
9999 Spencer Hwy La Porte, TX 1.0–2.0 1.0–2.0 849 $1,475 $1.74 5d 6 1.31mi

HOA detail

Monthly dues
$14 · $168/yr
Likely covers
pool

Listing history 10 events

  1. 2026-05-11
    status Pending 430-char remark
  2. 2026-05-06
    price $190,000 430-char remark
  3. 2026-05-06
    listed $205,000 Active 430-char remark
  4. 2020-02-05
    soldstatus
  5. 2011-05-05
    soldstatus
  6. 2011-04-29
    soldstatus 475-char remark
    Show marketing remark (475 chars)

    THIS IS A REALLY NICE HOME AND WELL MAINTAINED. IKE GOT THE FOLLOWING NEW THINGS FOR THE PROPERTY - ROOF, AIR CONDITIONER, ABOVE GROUND POOL, DECK ROOF, POOL DECKING. OTHER RECENT IMPROVEMENTS INCLUDE RANGE AND DISHWASHER. CARPETING IS PRETTY RECENT TOO. JUST NEED TO SEE IT. HAS A GREAT FLOOR PLAN WHICH MAKES IT FEEL LIKE A GOOD SIZE. IT HAS TWO FULL BATHS, BOTH WITH TUBS. CERAMIC TILE IN ALL THE WET AREAS AND CARPETING ELSEWHERE. YOU REALLY NEED TO SEE THIS ONE.

  7. 2011-03-21
    historical 475-char remark
    Show marketing remark (475 chars)

    THIS IS A REALLY NICE HOME AND WELL MAINTAINED. IKE GOT THE FOLLOWING NEW THINGS FOR THE PROPERTY - ROOF, AIR CONDITIONER, ABOVE GROUND POOL, DECK ROOF, POOL DECKING. OTHER RECENT IMPROVEMENTS INCLUDE RANGE AND DISHWASHER. CARPETING IS PRETTY RECENT TOO. JUST NEED TO SEE IT. HAS A GREAT FLOOR PLAN WHICH MAKES IT FEEL LIKE A GOOD SIZE. IT HAS TWO FULL BATHS, BOTH WITH TUBS. CERAMIC TILE IN ALL THE WET AREAS AND CARPETING ELSEWHERE. YOU REALLY NEED TO SEE THIS ONE.

  8. 2011-01-28
    listed $119,900 475-char remark
    Show marketing remark (475 chars)

    THIS IS A REALLY NICE HOME AND WELL MAINTAINED. IKE GOT THE FOLLOWING NEW THINGS FOR THE PROPERTY - ROOF, AIR CONDITIONER, ABOVE GROUND POOL, DECK ROOF, POOL DECKING. OTHER RECENT IMPROVEMENTS INCLUDE RANGE AND DISHWASHER. CARPETING IS PRETTY RECENT TOO. JUST NEED TO SEE IT. HAS A GREAT FLOOR PLAN WHICH MAKES IT FEEL LIKE A GOOD SIZE. IT HAS TWO FULL BATHS, BOTH WITH TUBS. CERAMIC TILE IN ALL THE WET AREAS AND CARPETING ELSEWHERE. YOU REALLY NEED TO SEE THIS ONE.

  9. 2004-07-07
    soldstatus
  10. 1992-08-04
    soldstatus $65,800

ⓘ 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
$5,533 · $461/mo
Projected year-2 tax
$5,533 · $461/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 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 26 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
$26,658
− Mortgage interest
−$10,643
− Property taxes
−$5,533
− Insurance
−$950
− Repairs & maintenance
−$2,133
− Management
−$2,133
− HOA
−$168
− Depreciation
−$5,527
Taxable loss
−$429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$2,555/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
La Porte ISD
NCES district ID
4826190
Math proficiency
41% ▼ -10.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$71,841
Composite
38.65/100
National rank
#4151
State rank
#260 of 826 in TX

Livability — La Porte

Score
70/100
State rank
#360
US rank
#7754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Porte, TX
County
Harris County · 4,702,590 people
City population
38,543
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
38,543
Household income
$81,850
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
1176.0

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 0.60)
Race & ethnicity
White 51% Hispanic / Latino 36% Two or more races 20% Black 8% Asian 1%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Italian 4% Lithuanian 3% Iranian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
77% English-only · Spanish 21% Other Indo-European 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
▼ -103.81%
Current HPI
255.0768
Rent YoY
▲ 2.81%
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

+188.8% since first listed
11 events — show timeline
  • 2026-05-24 Pending HARMLS
  • 2026-05-11 Pending HARMLS
  • 2026-05-06 Price Changed $190,000 HARMLS
  • 2026-05-06 Listed $205,000 HARMLS
  • 2020-02-05 Sold (Public Records) Public Records
  • 2011-05-05 Sold (Public Records) Public Records
  • 2011-04-29 Sold (MLS) HARMLS
  • 2011-03-21 Listing Removed HARMLS
  • 2011-01-28 Listed $119,900 HARMLS
  • 2004-07-07 Sold (Public Records) Public Records
  • 1992-08-04 Sold (Public Records) $65,800 Public Records

Property tax history

+7.0%/yr

Latest (2025): $5,533 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…