CashFlowRE
Sign in Sign up
11750 Murr Way
C- Composite 50.24
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 +13.1/30.0
  • ARV discount +11.0/15.0
  • Appreciation +6.3/10.0
  • 1% rule +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0

$180,000

11750 Murr Way · Houston, TX 77048
3 bd · 2.0 ba · 1,429 sqft · SingleFamily public records · 231 Days on market
Built 1971 5,719 sqft lot $126/sqft · 8% below area Est $195k · 8% under

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

Listing remarks MLS

Charming 3-bed, 2-bath brick home in the established Kennedy Heights Community! This single-story gem features open-concept living with a spacious living room and a separate dining area—perfect for entertaining. The well-appointed kitchen offers granite counters, ample cabinetry, and tons of counter space for meal prep or hosting. The primary bedroom includes a private bath and a large closet, while two generously sized guest bedrooms share a full bath. Enjoy outdoor living in the oversized fenced backyard with a patio, ideal for relaxing or entertaining. Complete with a 1-car garage, this home offers comfort, convenience, and value in a fantastic location.

Key facts

  • Brick home
  • Patio
  • Open-concept living

Tags

BRICK HOMEOPEN-CONCEPT LIVINGWELL-APPOINTED KITCHENGRANITE COUNTERSOVERSIZED FENCED BACKYARDPATIO

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 $180k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-92/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $167k (7.4% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.2% vs local median 3.1% 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: schools D, crime F.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.2%/yr); 303 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (2.6% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (2.6% appreciation + 1.2% rent growth), your $50k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y 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.
  • Current owner paid $51k; list at $180k implies a 253% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $158,400 (12.0% 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 231 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  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
0.93%
Cap rate
6.24%
Cash-on-cash
-0.18%
DSCR
0.99
GRM
9.0

CMA / ARV

ARV (median comp)
$195,368
List price
$180,000
Delta
-7.87%
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
11926 Panay Dr 0.24mi 3/2.0 1,494 (+4%) 2mo $230,000 $154 80
11406 Glenhollow Dr 0.28mi 3/2.0 1,514 (+6%) 2mo $139,999 $92 75
5023 Denoron Dr 0.42mi 3/1.5 1,380 (-3%) 4mo $189,999 $138 70
12106 Panay Dr 0.41mi 3/2.0 1,532 (+7%) 1mo $199,900 $130 68
11407 Murr Way 0.22mi 3/1.5 1,592 (+11%) 3mo $143,000 $90 66
12002 Comfort Glen Ct 0.63mi 3/2.0 1,400 (-2%) 3mo $189,900 $136 65
11007 Glenhollow Dr 0.54mi 3/2.0 1,356 (-5%) 4mo $170,000 $125 63
5315 Fairgreen Ln 0.44mi 4/2.0 (+1) 1,576 (+10%) 2mo $199,990 $127 56
4322 Friar Point Rd 0.75mi 3/2.0 1,508 (+6%) 2mo $225,000 $149 54
4407 Mowery Rd 0.60mi 3/2.5 1,556 (+9%) 2mo $99,000 $64 54
4418 Groton Dr 0.67mi 4/2.0 (+1) 1,344 (-6%) 1mo $200,000 $149 53
5143 Dumore Dr 0.49mi 3/1.0 1,616 (+13%) 2mo $79,900 $49 50

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

Projected returns pro-forma

2.61% appreciation · 1.17% rent growth · sell at horizon

5-year hold
IRR
5.2%
Equity multiple
1.29×
Total profit
$14,583
Equity at exit
$77,030
10-year hold
IRR
7.5%
Equity multiple
2.06×
Total profit
$53,555
Equity at exit
$115,761

Cash invested: $50,400 (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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 77048

Home prices YoY
1.0%
Rents YoY
1.2%
Active inventory
303
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,666 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$305 /mo · $3,659/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$-8

Break-even live

Break-even rent $1,676
Max offer price $178,640
Occupancy floor 95%

Sensitivity live

Price -10% $94 -5% $43 +0% $-8 +5% $-59 +10% $-110
Rent -10% $-139 -5% $-74 +0% $-8 +5% $58 +10% $124
Rate -1.0pp $83 -0.5pp $38 base $-8 +0.5pp $-54 +1.0pp $-102

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
$45,000
Closing costs
$5,400
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11319 Murr Way Houston, TX 3.0 1.5 1213 $1,699 $1.40 19d 1 0.27mi
12207 Duane Ct Houston, TX 3.0 2.0 1548 $1,646 $1.06 0d 1 0.50mi
12210 Roandale Dr Houston, TX 3.0 2.0 1738 $1,775 $1.02 44d 1 0.52mi
12227 Cape Hyannis Dr Houston, TX 3.0 2.0 1432 $1,705 $1.19 14d 1 0.55mi
5426 Greylog Dr Houston, TX 3.0 2.0 1205 $1,750 $1.45 25d 1 0.75mi
11819 Leitrim Way Houston, TX 3.0 1.0 1476 $1,150 $0.78 6d 1 0.78mi
5602 Selinsky Rd Unit 510 Houston, TX 3.0 2.0 1167 $1,313 $1.13 11d 1 0.83mi
5602 Selinsky Rd Unit 5659 Houston, TX 2.0 2.0 1062 $1,113 $1.05 11d 1 0.83mi
5602 Selinsky Rd Unit 422 Houston, TX 2.0 2.0 1062 $1,089 $1.03 8d 1 0.83mi
5602 Selinsky Rd Unit 421 Houston, TX 2.0 2.0 1062 $1,089 $1.03 6d 1 0.83mi
5602 Selinsky Rd Unit 3047 Houston, TX 3.0 2.0 1167 $1,324 $1.13 11d 1 0.83mi
5602 Selinsky Rd Unit 2047 Houston, TX 2.0 2.0 1062 $1,113 $1.05 3d 1 0.83mi
5602 Selinsky Rd Unit 3187 Houston, TX 3.0 2.0 1167 $1,319 $1.13 0d 1 0.84mi
5602 Selinsky Rd Unit 2187 Houston, TX 2.0 2.0 1062 $1,119 $1.05 0d 1 0.84mi
5425 E Orem Dr Houston, TX 1.0–3.0 1.0–2.0 910 $1,499 $1.65 0d 13 0.88mi
4015 Marchant Rd Houston, TX 3.0 2.0 1200 $1,700 $1.42 44d 1 0.89mi
5458 Osprey Dr Houston, TX 3.0 2.0 1614 $1,595 $0.99 21d 1 1.01mi
10902 Faircroft Dr Houston, TX 3.0 1.0 1308 $1,480 $1.13 44d 1 1.04mi
5408 Groveton St Houston, TX 4.0 2.0 1472 $1,983 $1.35 0d 1 1.12mi
3918 Almeda-Genoa Rd Houston, TX 1.0–3.0 1.0–2.0 1038 $2,220 $2.14 0d 27 1.29mi
4814 Centipede Rd Unit B Houston, TX 3.0 2.5 1701 $1,950 $1.15 22d 1 1.38mi
13555 Cullen Blvd Houston, TX 1.0–3.0 1.0–2.0 917 $1,900 $2.07 44d 35 1.40mi
13561 Cullen Blvd Houston, TX 2.0 2.0 990 $1,450 $1.46 44d 1 1.41mi
4921a Pederson St Unit A Houston, TX 3.0 2.0 1765 $2,150 $1.22 13d 1 1.42mi
5012 Higgins St Unit B Houston, TX 3.0 2.5 1611 $1,650 $1.02 25d 1 1.46mi

Listing history 38 events

  1. 2026-06-18
    days on market $180,000 Active 231 DOM
  2. 2026-06-17
    days on market $180,000 Active 230 DOM
  3. 2026-06-16
    days on market $180,000 Active 229 DOM
  4. 2026-06-15
    days on market $180,000 Active 228 DOM
  5. 2026-06-13
    days on market $180,000 Active 226 DOM
  6. 2026-06-10
    days on market $180,000 Active 222 DOM
  7. 2026-06-08
    days on market $180,000 Active 221 DOM
  8. 2026-06-07
    days on market $180,000 Active 220 DOM
  9. 2026-06-04
    days on market $180,000 Active 217 DOM
  10. 2026-06-01
    days on market $180,000 Active 214 DOM
  11. 2026-05-31
    days on market $180,000 Active 213 DOM
  12. 2026-03-19
    price $180,000 671-char remark
    Show marketing remark (671 chars)

    Charming 3-bed, 2-bath brick home in the established Kennedy Heights Community! This single-story gem features open-concept living with a spacious living room and a separate dining area—perfect for entertaining. The well-appointed kitchen offers granite counters, ample cabinetry, and tons of counter space for meal prep or hosting. The primary bedroom includes a private bath and a large closet, while two generously sized guest bedrooms share a full bath. Enjoy outdoor living in the oversized fenced backyard with a patio, ideal for relaxing or entertaining. Complete with a 1-car garage, this home offers comfort, convenience, and value in a fantastic location.

  13. 2025-10-30
    listed $185,000 Active 671-char remark
    Show marketing remark (671 chars)

    Charming 3-bed, 2-bath brick home in the established Kennedy Heights Community! This single-story gem features open-concept living with a spacious living room and a separate dining area—perfect for entertaining. The well-appointed kitchen offers granite counters, ample cabinetry, and tons of counter space for meal prep or hosting. The primary bedroom includes a private bath and a large closet, while two generously sized guest bedrooms share a full bath. Enjoy outdoor living in the oversized fenced backyard with a patio, ideal for relaxing or entertaining. Complete with a 1-car garage, this home offers comfort, convenience, and value in a fantastic location.

  14. 2025-10-30
    historical
    Show marketing remark (671 chars)

    Charming 3-bed, 2-bath brick home in the established Kennedy Heights Community! This single-story gem features open-concept living with a spacious living room and a separate dining area—perfect for entertaining. The well-appointed kitchen offers granite counters, ample cabinetry, and tons of counter space for meal prep or hosting. The primary bedroom includes a private bath and a large closet, while two generously sized guest bedrooms share a full bath. Enjoy outdoor living in the oversized fenced backyard with a patio, ideal for relaxing or entertaining. Complete with a 1-car garage, this home offers comfort, convenience, and value in a fantastic location.

  15. 2025-10-16
    price $185,000
  16. 2025-09-09
    price $199,900
  17. 2025-08-11
    price $205,000
  18. 2025-06-17
    price $210,000
  19. 2025-05-16
    listed $215,000 Active
  20. 2025-02-14
    historical
  21. 2024-12-19
    price $186,000
  22. 2024-12-05
    price $189,000
  23. 2024-11-14
    price $192,000
  24. 2024-11-03
    listed $195,000 Active
  25. 2022-09-26
    soldstatus
  26. 2022-09-23
    soldstatus Sold
  27. 2022-09-11
    status Pending
  28. 2022-09-02
    status Option Pending
  29. 2022-08-23
    price $185,000
  30. 2022-08-11
    listed $198,500 Active
  31. 2022-06-23
    soldstatus
  32. 2004-08-31
    soldstatus
  33. 2004-01-13
    historical
  34. 2003-12-19
    soldstatus
  35. 2003-10-12
    listed $79,900
  36. 2003-09-08
    soldstatus
  37. 2003-08-25
    soldstatus
  38. 2000-07-20
    soldstatus $51,000

ⓘ 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
$3,659 · $305/mo
Projected year-2 tax
$3,659 · $305/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) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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 1 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
$19,992
− Mortgage interest
−$10,083
− Property taxes
−$3,659
− Insurance
−$900
− Repairs & maintenance
−$1,599
− Management
−$1,599
− Depreciation
−$5,236
Taxable loss
−$3,085
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$740
After-tax cash flow
$648/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 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

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
21,151
Household income
$56,747
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
1117.0

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
Predominantly Black (69%)
Race & ethnicity
Black 69% Hispanic / Latino 24% Two or more races 6% Asian 3% White 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 1%
Foreign-born
12% · Canada, Vietnam
Languages at home
76% English-only · Spanish 20% Tagalog/Filipino 2% 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
▲ 2.61%
Current HPI
266.4468
Rent YoY
▲ 1.17%
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

+252.9% since first listed
27 events — show timeline
  • 2026-03-19 Price Changed $180,000 HARMLS
  • 2025-10-30 Listing Removed HARMLS
  • 2025-10-30 Listed $185,000 HARMLS
  • 2025-10-16 Price Changed $185,000 HARMLS
  • 2025-09-09 Price Changed $199,900 HARMLS
  • 2025-08-11 Price Changed $205,000 HARMLS
  • 2025-06-17 Price Changed $210,000 HARMLS
  • 2025-05-16 Listed $215,000 HARMLS
  • 2025-02-14 Listing Removed HARMLS
  • 2024-12-19 Price Changed $186,000 HARMLS
  • 2024-12-05 Price Changed $189,000 HARMLS
  • 2024-11-14 Price Changed $192,000 HARMLS
  • 2024-11-03 Listed $195,000 HARMLS
  • 2022-09-26 Sold (Public Records) Public Records
  • 2022-09-23 Sold (MLS) HARMLS
  • 2022-09-11 Pending HARMLS
  • 2022-09-02 Pending HARMLS
  • 2022-08-23 Price Changed $185,000 HARMLS
  • 2022-08-11 Listed $198,500 HARMLS
  • 2022-06-23 Sold (Public Records) Public Records
  • 2004-08-31 Sold (Public Records) Public Records
  • 2004-01-13 Listing Removed HARMLS
  • 2003-12-19 Sold (Public Records) Public Records
  • 2003-10-12 Listed $79,900 HARMLS
  • 2003-09-08 Sold (Public Records) Public Records
  • 2003-08-25 Sold (Public Records) Public Records
  • 2000-07-20 Sold (Public Records) $51,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $3,659 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…