CashFlowRE
Sign in Sign up
22754 Kaelynn St
D- Composite 38.49
Why this score? — see what drove the D- 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).

  • ARV discount +12.2/15.0
  • Cash flow +10.3/30.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • DSCR +3.0/10.0
  • Schools +2.8/10.0
  • Rent growth +2.6/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$262,314

22754 Kaelynn St · Woodbranch, TX 77357
4 bd · 2.0 ba · 1,610 sqft · SingleFamily · 74 Days on market
Built 2026 Poor condition 5,183 sqft lot $163/sqft · 11% below area Est $293k · 11% under $63/mo HOA · 3% of rent ↓ 7% since listing

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

Listing remarks MLS

Explore affordable new construction homes in New Caney, TX at The Landing. Benefit from a low tax rate and a cozy small-town ambiance. Perfect for growing families, a variety of floorplans offer up to 4 beds and 3 baths. Immerse yourself in the peaceful rural backdrop located just west of I-69 with everyday essentials close to home. The Landing offers new-construction homes designed to meet your family's needs with modern amenities and a low tax rate. Nestled in a serene setting, these homes provide a laid-back lifestyle without compromising on convenience or quality. Tour The Landing today! Offered By: K. Hovnanian of Houston II, L. L. C. The Leopold offers: Efficient kitchen featuring designer cabinetry & direct access to covered patio. Connected great room & dining area create seamless flow for hosting guests. Pristine owner's suite & ultra spa bath with dual sinks. Convenient bedroom 4 in lieu of home office. Functional laundry room located near secondary bedrooms. Attached 2-car garage for vehicles & storage.

Key facts

  • Private owners suite
  • Sloped ceilings
  • Luxury bath

Tags

SLOPED CEILINGSFUNCTIONAL PENINSULACOVERED BACKYARD PATIOPRIVATE OWNERS SUITELUXURY BATHLARGE WALK-IN CLOSET

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/2.0-bath single-family listed at $262k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $-144 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (8.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (16.4% below list).
  • Recommended offer: $219k (16.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.5% in Woodbranch — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#646 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • New Caney ISD (suburban): math 31% / reading 32% proficiency, ranked #570 of 826 in TX (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: New Caney H S (math 24% / reading 31%, grade F, #1,183 of 1,632 statewide, top 73%, 2,428 students, 78% FRL) — zoned schools average 78% FRL vs 57% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 986 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $8k 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 74 days — a 6% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $17k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,181 (16.4% 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 74 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.84%
Cap rate
5.63%
Cash-on-cash
-2.36%
DSCR
0.90
GRM
10.0

CMA / ARV

ARV (median comp)
$293,200
List price
$262,314
Delta
-10.53%
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
18535 Karlynn St 0.00mi 4/2.0 1,610 (0%) 1mo $273,494 $170 99
22459 Kinley St 0.10mi 4/2.0 1,533 (-5%) 2mo $264,096 $172 86
18701 Presswood Way Dr 0.27mi 4/2.0 1,557 (-3%) 1mo $262,040 $168 81
22623 Ellis Way 0.28mi 4/2.0 1,557 (-3%) 2mo $247,040 $159 80
18463 Landing Mdws 0.29mi 3/2.0 (-1) 1,688 (+5%) 1mo $264,640 $157 73
18882 Lucas Michael Way 0.14mi 3/2.0 (-1) 1,412 (-12%) 2mo $252,290 $179 66
22627 Ellis Way Ln 0.28mi 3/2.0 (-1) 1,440 (-11%) 1mo $232,940 $162 64
18857 Lucas Michael Way 0.14mi 3/2.5 (-1) 1,826 (+13%) 1mo $272,790 $149 64
18870 Lucas Michael Way 0.14mi 3/2.5 (-1) 1,826 (+13%) 2mo $272,540 $149 63
22619 Ellis Way Ln 0.28mi 3/2.0 (-1) 1,405 (-13%) 1mo $251,540 $179 60
22610 Ellis Way Ln 0.29mi 3/2.0 (-1) 1,405 (-13%) 2mo $239,690 $171 58
22826 Skip St 0.33mi 3/2.5 (-1) 1,826 (+13%) 0mo $247,990 $136 55

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 · 0.21% rent growth · sell at horizon

5-year hold
IRR
-23.5%
Equity multiple
0.22×
Total profit
$-57,609
Equity at exit
$39,112
10-year hold
IRR
-28.7%
Equity multiple
-0.16×
Total profit
$-84,934
Equity at exit
$22,680

Cash invested: $73,448 (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 77357

Home prices YoY
-24.7%
Rents YoY
0.2%
Active inventory
986
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,192 medium interval (Pro) →
Mortgage (P&I)
$1,376
Tax est. 1.5%
$328 /mo · $3,935/yr
Insurance
$109
HOA
$63
Vacancy / Maint / Mgmt
$460
Net cashflow
$-144

Break-even live

Break-even rent $2,374
Max offer price $241,439
Occupancy floor

Sensitivity live

Price -10% $37 -5% $-54 +0% $-144 +5% $-235 +10% $-326
Rent -10% $-317 -5% $-231 +0% $-144 +5% $-58 +10% $29
Rate -1.0pp $-12 -0.5pp $-78 base $-144 +0.5pp $-212 +1.0pp $-281

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
$65,578
Closing costs
$7,869
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21504 Mexican John Rd New Caney, TX 3.0 2.0 1216 $1,500 $1.23 45d 1 0.33mi
18036 Trepito Ave New Caney, TX 4.0 2.0 1760 $1,950 $1.11 0d 1 1.35mi

HOA detail

Monthly dues
$63 · $756/yr

Listing history 24 events

  1. 2026-06-21
    days on market $262,314 Active 74 DOM
  2. 2026-06-18
    days on market $262,314 Active 71 DOM
  3. 2026-06-17
    days on market $262,314 Active 70 DOM
  4. 2026-06-16
    days on market $262,314 Active 69 DOM
  5. 2026-06-15
    days on market $262,314 Active 68 DOM
  6. 2026-06-13
    days on market $262,314 Active 66 DOM
  7. 2026-06-10
    pricedays on market $262,314 Active 62 DOM
  8. 2026-06-08
    days on market $261,314 Active 61 DOM
  9. 2026-06-07
    days on market $261,314 Active 60 DOM
  10. 2026-06-04
    pricedays on market $261,314 Active 57 DOM
  11. 2026-06-03
    days on market $259,314 Active 56 DOM
  12. 2026-06-02
    days on market $259,314 Active 55 DOM
  13. 2026-06-01
    days on market $259,314 Active 54 DOM
  14. 2026-05-31
    days on market $259,314 Active 53 DOM
  15. 2026-05-16
    price $260,314 1054-char remark
    Show marketing remark (1054 chars)

    Explore affordable new construction homes in New Caney, TX at The Landing. Benefit from a low tax rate and a cozy small-town ambiance. Perfect for growing families, a variety of floorplans offer up to 4 beds and 3 baths. Immerse yourself in the peaceful rural backdrop located just west of I-69 with everyday essentials close to home. The Landing offers new-construction homes designed to meet your family's needs with modern amenities and a low tax rate. Nestled in a serene setting, these homes provide a laid-back lifestyle without compromising on convenience or quality. Tour The Landing today! Offered By: K. Hovnanian of Houston II, L. L. C. The Leopold offers: Efficient kitchen featuring designer cabinetry & direct access to covered patio. Connected great room & dining area create seamless flow for hosting guests. Pristine owner's suite & ultra spa bath with dual sinks. Convenient bedroom 4 in lieu of home office. Functional laundry room located near secondary bedrooms. Attached 2-car garage for vehicles & storage.

  16. 2026-05-15
    price $260,314 981-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  17. 2026-05-08
    price $266,314 1054-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  18. 2026-05-08
    price $266,314 981-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  19. 2026-05-01
    price $271,314 1054-char remark
    Show marketing remark (1054 chars)

    Explore affordable new construction homes in New Caney, TX at The Landing. Benefit from a low tax rate and a cozy small-town ambiance. Perfect for growing families, a variety of floorplans offer up to 4 beds and 3 baths. Immerse yourself in the peaceful rural backdrop located just west of I-69 with everyday essentials close to home. The Landing offers new-construction homes designed to meet your family's needs with modern amenities and a low tax rate. Nestled in a serene setting, these homes provide a laid-back lifestyle without compromising on convenience or quality. Tour The Landing today! Offered By: K. Hovnanian of Houston II, L. L. C. The Leopold offers: Efficient kitchen featuring designer cabinetry & direct access to covered patio. Connected great room & dining area create seamless flow for hosting guests. Pristine owner's suite & ultra spa bath with dual sinks. Convenient bedroom 4 in lieu of home office. Functional laundry room located near secondary bedrooms. Attached 2-car garage for vehicles & storage.

  20. 2026-04-29
    price $271,314 981-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  21. 2026-04-24
    price $273,314 1054-char remark
    Show marketing remark (1054 chars)

    Explore affordable new construction homes in New Caney, TX at The Landing. Benefit from a low tax rate and a cozy small-town ambiance. Perfect for growing families, a variety of floorplans offer up to 4 beds and 3 baths. Immerse yourself in the peaceful rural backdrop located just west of I-69 with everyday essentials close to home. The Landing offers new-construction homes designed to meet your family's needs with modern amenities and a low tax rate. Nestled in a serene setting, these homes provide a laid-back lifestyle without compromising on convenience or quality. Tour The Landing today! Offered By: K. Hovnanian of Houston II, L. L. C. The Leopold offers: Efficient kitchen featuring designer cabinetry & direct access to covered patio. Connected great room & dining area create seamless flow for hosting guests. Pristine owner's suite & ultra spa bath with dual sinks. Convenient bedroom 4 in lieu of home office. Functional laundry room located near secondary bedrooms. Attached 2-car garage for vehicles & storage.

  22. 2026-04-23
    price $273,314 981-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  23. 2026-04-08
    listed $279,644 Active 981-char remark
    Show marketing remark (981 chars)

    Welcome to the Leopold, a thoughtfully designed one-story home featuring 4 bedrooms, 2 baths, and a 2-car garage. The foyer opens into a grand living area where sloped ceilings create an immediate sense of scale and light. The kitchen is both stylish and practical, boasting grey cabinetry and a functional peninsula with a lowered bar top for casual dining. Your private owner’s suite serves as a serene escape, featuring its own sloped ceiling and a luxury bath with double sinks, a spacious shower and a large walk-in closet. With versatile secondary bedrooms and a covered backyard patio, this home is perfectly built for both relaxation and entertaining. The Landing is a quaint community in New Caney away from the city hassle, but close to it all. Just a quick drive to Valley Ranch Town Center. Enjoy the small town feel with easy access to FM 1485, I-69, and 99 Grand Parkway. Must see! You'll love living in The Landing! Offered by: K. Hovnanian of Houston II, LLC.

  24. 2026-03-13
    listed $279,644 Active 1054-char remark
    Show marketing remark (1054 chars)

    Explore affordable new construction homes in New Caney, TX at The Landing. Benefit from a low tax rate and a cozy small-town ambiance. Perfect for growing families, a variety of floorplans offer up to 4 beds and 3 baths. Immerse yourself in the peaceful rural backdrop located just west of I-69 with everyday essentials close to home. The Landing offers new-construction homes designed to meet your family's needs with modern amenities and a low tax rate. Nestled in a serene setting, these homes provide a laid-back lifestyle without compromising on convenience or quality. Tour The Landing today! Offered By: K. Hovnanian of Houston II, L. L. C. The Leopold offers: Efficient kitchen featuring designer cabinetry & direct access to covered patio. Connected great room & dining area create seamless flow for hosting guests. Pristine owner's suite & ultra spa bath with dual sinks. Convenient bedroom 4 in lieu of home office. Functional laundry room located near secondary bedrooms. Attached 2-car garage for vehicles & storage.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$26,302
− Mortgage interest
−$14,694
− Property taxes
−$3,935
− Insurance
−$1,312
− Repairs & maintenance
−$2,104
− Management
−$2,104
− HOA
−$756
− Depreciation
−$7,631
Taxable loss
−$6,233
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,496
After-tax cash flow
$-235/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.

Condition & rehab AI · 1 photo

Poor 20/100 Extensive rehab

This home requires extensive renovation and repairs, including a complete exterior overhaul, kitchen and bathroom updates, HVAC and mechanical upgrades, and landscaping improvements. Significant investment is needed to bring it up to a marketable condition.

Repairs flagged

  • Major kitchen cabinets — No photos of the kitchen
  • Major bathroom fixtures — No photos of the bathrooms
  • Major roof — No photos of the roof
  • Major exterior siding — No photos of the exterior
  • Major flooring — No photos of the flooring
  • Major interior walls/paint — No photos of the interior walls/paint
  • Major windows — No photos of the windows
  • Major HVAC/mechanicals — No photos of the HVAC/mechanicals
  • Major landscaping — No photos of the landscaping/curb appeal

Value-add opportunities

  • Both extensive exterior renovation — A fresh exterior will attract buyers and renters alike.
  • Both kitchen and bathroom updates — Modernizing these spaces will appeal to a broader audience.
  • Both HVAC and mechanical upgrades — A reliable HVAC system and updated mechanicals will attract both buyers and renters.
  • Both landscaping and curb appeal improvements — A well-maintained exterior will enhance the home's curb appeal and attract more interest.
  • Both interior paint and minor repairs — Fresh paint and minor repairs will make the interior more inviting and attractive to potential buyers and renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · No photos of the kitchen Major $15,000–50,000
bathroom fixtures · No photos of the bathrooms Major $15,000–50,000
roof · No photos of the roof Major $15,000–50,000
exterior siding · No photos of the exterior Major $15,000–50,000
flooring · No photos of the flooring Major $15,000–50,000
interior walls/paint · No photos of the interior walls/paint Major $15,000–50,000
windows · No photos of the windows Major $15,000–50,000
HVAC/mechanicals · No photos of the HVAC/mechanicals Major $15,000–50,000
landscaping · No photos of the landscaping/curb appeal Major $15,000–50,000
Total estimated repair cost · 9 items $135,000–450,000

Value-add ROI direction

  • Both extensive exterior renovation — A fresh exterior will attract buyers and renters alike.
  • Both kitchen and bathroom updates — Modernizing these spaces will appeal to a broader audience.
  • Both HVAC and mechanical upgrades — A reliable HVAC system and updated mechanicals will attract both buyers and renters.
  • Both landscaping and curb appeal improvements — A well-maintained exterior will enhance the home's curb appeal and attract more interest.
  • Both interior paint and minor repairs — Fresh paint and minor repairs will make the interior more inviting and attractive to potential buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
New Caney ISD
NCES district ID
4832400
Math proficiency
31% ▼ -16.00%
Reading proficiency
32% ▼ -6.00%
Median HH income
$55,380
Composite
27.97/100
National rank
#6857
State rank
#570 of 826 in TX

Livability — Woodbranch

Score
66/100
State rank
#646
US rank
#12243

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

County
Montgomery County · 663,713 people
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
37,592
Household income
$76,050
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
487.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 49% White 45% Two or more races 31% Black 3%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Lithuanian 2% Romanian 1% Iranian 1%
Foreign-born
23% · Canada, Jamaica
Languages at home
58% English-only · Spanish 40% Other Indo-European 1%

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
▼ -87.71%
Current HPI
266.8315
Rent YoY
▲ 0.21%
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

-6.9% since first listed
10 events — show timeline
  • 2026-05-16 Price Changed $260,314 Zillow
  • 2026-05-15 Price Changed $260,314 HARMLS
  • 2026-05-08 Price Changed $266,314 Zillow
  • 2026-05-08 Price Changed $266,314 HARMLS
  • 2026-05-01 Price Changed $271,314 Zillow
  • 2026-04-29 Price Changed $271,314 HARMLS
  • 2026-04-24 Price Changed $273,314 Zillow
  • 2026-04-23 Price Changed $273,314 HARMLS
  • 2026-04-08 Listed $279,644 HARMLS
  • 2026-03-13 Listed $279,644 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…