CashFlowRE
Sign in Sign up
7625 Pointer St
A- Composite 83.1
Why this score? — see what drove the A- 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 +28.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +9.3/10.0
  • 1% rule +8.4/10.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0

$165,000

7625 Pointer St · Houston, TX 77016
4 bd · 1.0 ba · 1,608 sqft · SingleFamily public records · 5 Days on market
Built 1950 4,552 sqft lot $103/sqft · 23% below area Est $215k · 23% under

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

Listing remarks

Investment property or great 1st home. Needs repairs, sold AS-IS. Has a detached garage. Room size and lot sqft are approximate buyer and buyers agent to verify. Home has a great layout and plenty of front/backyard. Lots of new construction near buy. Close to Downtown Houston, Breweries, TMC, and more. Buyer will need to purchase survey if needed. For additional information, please contact co-list or listing agent.

Key facts

  • Great layout
  • New construction
  • Detached garage

Tags

DETACHED GARAGEGREAT LAYOUTNEW CONSTRUCTIONCLOSE TO DOWNTOWN HOUSTON

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Residential property
  • Construction: Brick construction; Built in 1950; Composition roof; Block foundation
  • Exterior features: Subdivision lot

Interior

  • Bedrooms: Three bedrooms on the first floor (approx. 10x12, 10x10, 10x10)
  • Bathrooms: One full bathroom
  • Interior features: 3 total rooms

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 4-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $559 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 10.4% 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.
  • 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.
  • Zoned schools: Cook Jr El (math 22% / reading 37%, grade F, #2,525 of 4,322 statewide, top 62%, 519 students, 96% FRL); Key Middle (math 10% / reading 20%, grade F, #1,569 of 1,662 statewide, top 95%, 615 students, 100% FRL); Kashmere H S (math 14% / reading 22%, grade F, #1,445 of 1,632 statewide, top 89%, 725 students, 96% FRL) — zoned schools average 97% FRL vs 71% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 376 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • At $2,214/mo this rent would consume 56% of the median local household income ($48k/yr) (locally 1297% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $14k appreciation (8.7% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (8.7% appreciation + 0.4% rent growth), your $46k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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: built in 1950 — 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 $165,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.34%
Cap rate
10.36%
Cash-on-cash
14.51%
DSCR
1.65
GRM
6.2

CMA / ARV

ARV (median comp)
$214,560
List price
$165,000
Delta
-23.10%
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
7701 Sayers St 0.38mi 3/2.5 (-1) 1,575 (-2%) 8mo $299,999 $190 61
4209 Tampico Rd 0.28mi 3/2.5 (-1) 1,445 (-10%) 5mo $225,000 $156 55
7810 Magna St 0.44mi 3/2.0 (-1) 1,500 (-7%) 8mo $225,000 $150 53
4006 Yorkshire St 0.42mi 3/2.0 (-1) 1,768 (+10%) 5mo $79,900 $45 51
4819 Keeland St 0.63mi 3/2.5 (-1) 1,627 (+1%) 8mo $252,000 $155 51
4813 Keeland St 0.63mi 3/2.5 (-1) 1,627 (+1%) 9mo $252,000 $155 50
4815 Keeland St 0.63mi 3/2.5 (-1) 1,627 (+1%) 10mo $252,000 $155 49
8718 Magna St 0.72mi 3/1.5 (-1) 1,528 (-5%) 4mo $200,000 $131 48
7831 Wileyvale Rd 0.49mi 4/2.0 1,781 (+11%) 10mo $275,000 $154 47
7609 Shotwell St 0.69mi 3/2.0 (-1) 1,660 (+3%) 8mo $180,000 $108 46
7302 Sandra St 0.71mi 3/1.0 (-1) 1,460 (-9%) 1mo $239,900 $164 46
3802 Keeland St 0.64mi 4/3.0 1,770 (+10%) 2mo $329,000 $186 44

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

Projected returns pro-forma

8.65% appreciation · 0.44% rent growth · sell at horizon

5-year hold
IRR
31.2%
Equity multiple
3.27×
Total profit
$104,966
Equity at exit
$132,705
10-year hold
IRR
26.6%
Equity multiple
6.81×
Total profit
$268,420
Equity at exit
$270,756

Cash invested: $46,200 (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 77016

Home prices YoY
2.8%
Rents YoY
0.4%
Active inventory
376
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,214 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$256 /mo · $3,074/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$559

Break-even live

Break-even rent $1,507
Max offer price $165,000
Occupancy floor 70%

Sensitivity live

Price -10% $652 -5% $605 +0% $559 +5% $512 +10% $465
Rent -10% $384 -5% $471 +0% $559 +5% $646 +10% $734
Rate -1.0pp $642 -0.5pp $601 base $559 +0.5pp $516 +1.0pp $472

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
$41,250
Closing costs
$4,950
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4326 Plaag St Unit B Houston, TX 3.0 2.5 1150 $1,595 $1.39 45d 1 0.29mi
7740 Wileyvale Rd Unit B Houston, TX 3.0 2.0 1500 $3,000 $2.00 45d 1 0.54mi
4626 Shreveport Blvd Unit B Houston, TX 3.0 2.0 1150 $1,490 $1.30 15d 1 0.64mi
3812 Lynnfield St Houston, TX 3.0 2.0 1298 $1,545 $1.19 6d 1 0.77mi
3810 Lynnfield St Houston, TX 3.0 2.0 1298 $1,599 $1.23 16d 1 0.78mi
3222 Bostic St Unit 1571615P Houston, TX 3.0 2.5 1593 $5,423 $3.40 0d 1 0.85mi
8318 Curry Rd Houston, TX 3.0 2.0 1558 $2,299 $1.48 45d 1 0.87mi
8320 Curry Rd Houston, TX 3.0 2.5 1558 $8,950 $5.74 23d 1 0.88mi
8320 Curry Rd Unit 1391267P Houston, TX 3.0 2.5 1550 $5,033 $3.25 0d 1 0.88mi
8322 Curry Rd Houston, TX 3.0 2.5 1599 $2,500 $1.56 45d 1 0.88mi
3208 Bostic St Unit 1254540P Houston, TX 3.0 2.0 1603 $3,673 $2.29 0d 1 0.88mi
8326 Curry Rd Unit 1228882P Houston, TX 3.0 2.0 1614 $2,878 $1.78 9d 1 0.89mi
8326 Curry Rd Unit 1227052P Houston, TX 3.0 2.0 1270 $3,317 $2.61 0d 1 0.89mi
5609 Denmark St Unit A Houston, TX 3.0 2.0 1410 $1,595 $1.13 45d 1 0.90mi
8639 Peachtree St Unit A Houston, TX 3.0 2.5 1150 $1,750 $1.52 45d 1 0.91mi
7320 Jensen Dr Houston, TX 1.0–3.0 1.0–2.0 935 $1,176 $1.26 3d 5 1.02mi
6315 Sandra St Unit A Houston, TX 3.0 2.0 1150 $1,399 $1.22 45d 1 1.02mi
4030 Reid St Houston, TX 3.0 2.0 1680 $2,000 $1.19 45d 1 1.02mi
2623 Huntington Creek Ln Houston, TX 3.0 2.5 1553 $2,299 $1.48 25d 1 1.19mi
9422 Sandra St Unit B Houston, TX 3.0 2.5 1461 $1,875 $1.28 45d 1 1.47mi

Listing history 12 events

  1. 2026-06-21
    days on market $165,000 Active 5 DOM
  2. 2026-06-18
    days on market $165,000 Active 2 DOM
  3. 2026-06-16
    remarks 418-char remark
  4. 2026-06-16
    days on marketlisting id $165,000 Active 1 DOM
  5. 2025-11-25
    listed $165,000 Active 195-char remark
  6. 2025-10-31
    historical
  7. 2025-02-18
    listed $160,000 Active
  8. 2023-12-31
    historical
  9. 2023-08-24
    listed $160,000 Active
  10. 2002-05-16
    soldstatus
  11. 1998-10-09
    soldstatus
  12. 1998-08-03
    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
$3,074 · $256/mo
Projected year-2 tax
$3,074 · $256/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 1/10 Low
  • 🌡 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,565
− Mortgage interest
−$9,243
− Property taxes
−$3,074
− Insurance
−$825
− Repairs & maintenance
−$2,125
− Management
−$2,125
− Depreciation
−$4,800
Taxable income
$4,373
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,050
After-tax cash flow
$5,655/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)
29,841
Household income
$47,677
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1297.0

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
Majority Black (56%)
Race & ethnicity
Black 56% Hispanic / Latino 42% Two or more races 28%
Hispanic origin (detail)
Mexican 34%
Foreign-born
18% · Canada
Languages at home
61% English-only · Spanish 37%

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
▲ 8.65%
Current HPI
315.6765
Rent YoY
▲ 0.44%
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

+3.1% since first listed
10 events — show timeline
  • 2026-06-16 Listed $165,000 HARMLS
  • 2026-05-25 Listing Removed HARMLS
  • 2025-11-25 Listed $165,000 HARMLS
  • 2025-10-31 Listing Removed HARMLS
  • 2025-02-18 Listed $160,000 HARMLS
  • 2023-12-31 Listing Removed HARMLS
  • 2023-08-24 Listed $160,000 HARMLS
  • 2002-05-16 Sold (Public Records) Public Records
  • 1998-10-09 Sold (Public Records) Public Records
  • 1998-08-03 Sold (Public Records) Public Records

Property tax history

+9.8%/yr

Latest (2025): $3,074 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…