CashFlowRE
Sign in Sign up
3510 Corinne Ct
D Composite 44.31
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 +11.1/15.0
  • Cash flow +8.8/30.0
  • Schools +5.7/10.0
  • Appreciation +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Rent growth +1.8/5.0

$218,000

3510 Corinne Ct · Houston, TX 77449
3 bd · 2.0 ba · 1,454 sqft · SingleFamily public records · 10 Days on market
Built 1985 6,834 sqft lot Est $237k · 8% under $44/mo HOA · 2% of rent

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

Listing remarks

Welcome to 3510 Corinne Ct in Katy, TX! This charming one-story home offers 3 bedrooms, 2 bathrooms, and a warm, inviting layout perfect for everyday living. Inside, you’ll find a combination of wood, tile, and carpet flooring, with new wood floors and baseboards completed in 2026. The spacious living area features vaulted ceilings and a cozy fireplace, flowing seamlessly into the kitchen and dining spaces. Enjoy the private backyard retreat with mature trees, a relaxing sitting area, and plenty of room to entertain. Fresh exterior paint adds to the home’s curb appeal, making this move-in ready property a wonderful opportunity in the heart of Katy! Buyer to independently veri

Key facts

  • 6,834 sq ft lot
  • 2 garage spots
  • Built 1985

Property features AI

Finance

  • Other: Living area listed as 1,454
  • HOA & community: Association: Spectrum; Annual association fee of $533 covering common areas

Exterior

  • Parking: Attached garage; 2 garage spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 1985; Slab foundation; Composition roof
  • Construction: Brick and wood siding construction
  • Exterior features: Fully fenced yard; Paved driveway; Porch; Private yard; Located on a cul-de-sac in a subdivision; Concrete road surface

Interior

  • Kitchen: Dishwasher; Garbage disposal; Gas oven; Gas range; Microwave; Pantry; Tile countertops
  • Bedrooms: Primary bedroom (First level); Bedroom (First level); Bedroom (First level)
  • Flooring: Carpet; Engineered hardwood; Tile
  • Bathrooms: 2 full bathrooms; Double vanity in at least one bathroom
  • Heating & cooling: Central heating (Gas); Central air conditioning (Electric); Attic fan
  • Interior features: Gas fireplace; Double vanity; Entrance foyer; Pantry; Tile counters; Tub/shower combination; Vanity; Ceiling fans; Programmable thermostat
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup

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 $218k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (14.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (10.3% below list).
  • Recommended offer: $186k (14.6% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% 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: Jack & Sharon Rhoads El (math 39% / reading 43%, grade F, #1,462 of 4,322 statewide, top 34%, 796 students, 79% FRL); Cardiff J H (math 34% / reading 40%, grade F, #756 of 1,662 statewide, top 47%, 863 students, 84% FRL); 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 81% FRL vs 27% district-wide (53 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 42% at this address vs 62% district-wide (-20 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); 763 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 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 $2k of loan paydown is wiped out by about $3k 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 22y 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

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,230 (14.6% 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. 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.90%
Cap rate
5.30%
Cash-on-cash
-3.54%
DSCR
0.84
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$237,002
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3322 Brackenfern Rd 0.37mi 3/2.0 1,473 (+1%) 3mo $240,000 $163 78
19519 Tigris Springs Cir 0.30mi 3/2.0 1,564 (+8%) 10mo $265,000 $169 65
19115 Winding Branch Dr 0.71mi 3/2.0 1,447 (-0%) 3mo $207,500 $143 64
19311 Winding Branch Dr 0.61mi 3/2.0 1,479 (+2%) 7mo $203,000 $137 63
19423 Indian Grass Dr 0.49mi 3/2.0 1,582 (+9%) 2mo $233,000 $147 61
3210 Windmoor Dr 0.38mi 3/2.0 1,588 (+9%) 7mo $265,000 $167 61
19422 Wildoats Dr 0.46mi 3/2.0 1,513 (+4%) 12mo $255,000 $169 61
19523 Cypress Moss Dr 0.65mi 3/2.5 1,424 (-2%) 4mo $239,999 $169 61
19923 Ricewood Way 0.44mi 3/2.0 1,588 (+9%) 8mo $255,000 $161 58
19910 Eastman Pl 0.32mi 3/2.0 1,642 (+13%) 10mo $169,000 $103 55
19119 Mossy Hedge Ln 0.63mi 3/2.0 1,509 (+4%) 12mo $259,900 $172 54
19446 Lazy Valley Dr 0.62mi 3/2.0 1,540 (+6%) 10mo $199,900 $130 53

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
-14.5%
Equity multiple
0.41×
Total profit
$-36,087
Equity at exit
$49,803
10-year hold
IRR
-11.2%
Equity multiple
0.14×
Total profit
$-52,601
Equity at exit
$49,930

Cash invested: $61,040 (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
763
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,956 high interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$447 /mo · $5,362/yr
Insurance
$91
HOA
$44
Vacancy / Maint / Mgmt
$411
Net cashflow
$-180

Break-even live

Break-even rent $2,183
Max offer price $186,230
Occupancy floor

Sensitivity live

Price -10% $-56 -5% $-118 +0% $-180 +5% $-242 +10% $-303
Rent -10% $-334 -5% $-257 +0% $-180 +5% $-103 +10% $-25
Rate -1.0pp $-70 -0.5pp $-124 base $-180 +0.5pp $-236 +1.0pp $-294

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
$54,500
Closing costs
$6,540
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
19403 Misty Cove Dr Katy, TX 4.0 2.0 1714 $1,999 $1.17 6d 1 0.54mi
19776 Clay Rd Katy, TX 2.0 2.0 1174 $1,475 $1.26 45d 1 0.59mi
20098 Morton Rd Katy, TX 2.0 2.0 900 $1,276 $1.42 45d 1 0.62mi
19770 Clay Rd Katy, TX 1.0–2.0 1.0–2.0 1002 $1,818 $1.81 0d 14 0.62mi
4315 N Fry Rd Katy, TX 1.0–3.0 1.0–2.5 1091 $2,419 $2.22 0d 368 0.84mi
19434 Brook Village Rd Houston, TX 3.0 2.0 1822 $1,950 $1.07 45d 1 0.87mi
19319 Cypress Arbor Ct Katy, TX 4.0 3.0 1794 $1,890 $1.05 0d 1 0.87mi
3130 Birchleaf Dr Katy, TX 3.0 2.0 1700 $1,840 $1.08 45d 1 0.90mi
20102 Twilight Canyon Rd Katy, TX 4.0 2.5 1633 $3,395 $2.08 4d 1 0.98mi
4211 Falcon Meadow Dr Katy, TX 3.0 2.0 1436 $1,795 $1.25 25d 1 1.00mi
3427 W Rainmill Dr Katy, TX 3.0 2.0 1491 $1,850 $1.24 25d 1 1.04mi
19407 Dawn Canyon Rd Houston, TX 3.0 2.0 1576 $1,716 $1.09 45d 1 1.05mi
2622 Broomsedge Dr Houston, TX 3.0 2.0 1746 $1,050 $0.60 6d 1 1.09mi
2919 Amber Cliff Dr Katy, TX 3.0 2.0 1526 $1,900 $1.25 45d 1 1.10mi
2607 Cypressvine Dr Houston, TX 3.0 2.0 1527 $2,000 $1.31 21d 1 1.16mi
19138 Morton Rd Unit TOBC2 Houston, TX 2.0 2.0 1091 $1,745 $1.60 4d 1 1.17mi
2606 Olster Dr Houston, TX 3.0 2.0 1527 $1,571 $1.03 6d 1 1.18mi
2603 N Fry Rd Katy, TX 3.0 1.0–2.0 954 $2,213 $2.32 0d 38 1.24mi
4711 Meadowbloom Ln Unit A2 Katy, TX 3.0 2.0 1355 $1,650 $1.22 45d 1 1.29mi
20014 Windcroft Hollow Ln Katy, TX 3.0 2.0 1458 $1,689 $1.16 4d 1 1.31mi
4607 Cypress Colony Ln Katy, TX 3.0 2.0 1356 $1,950 $1.44 45d 1 1.38mi
18747 Denise Dale Ln Houston, TX 3.0 2.0 1136 $1,695 $1.49 6d 1 1.39mi
19638 Southaven Dr Houston, TX 3.0 2.0 1684 $1,769 $1.05 18d 1 1.41mi
19930 Franz Rd Katy, TX 2.0 2.0 900 $1,439 $1.60 45d 1 1.43mi
2411 Shady Brook Dr Houston, TX 3.0 2.0 1715 $1,841 $1.07 0d 1 1.46mi

HOA detail

Monthly dues
$44 · $528/yr

Listing history 9 events

  1. 2026-06-01
    days on market $218,000 Pending 10 DOM
  2. 2026-05-31
    days on market $218,000 Pending 9 DOM
  3. 2026-05-22
    listed $218,000 Active
  4. 2026-05-21
    historical $218,000
  5. 2007-03-30
    soldstatus
  6. 2004-07-13
    soldstatus
  7. 2004-05-11
    historical
  8. 2004-02-11
    listed $100,500
  9. 1993-02-24
    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
$5,362 · $447/mo
Projected year-2 tax
$5,362 · $447/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) · 68% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥110°F today · 20 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
$23,469
− Mortgage interest
−$12,211
− Property taxes
−$5,362
− Insurance
−$1,090
− Repairs & maintenance
−$1,877
− Management
−$1,877
− HOA
−$528
− Depreciation
−$6,342
Taxable loss
−$5,819
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,397
After-tax cash flow
$-761/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

+116.9% since first listed
7 events — show timeline
  • 2026-05-22 Listed $218,000 HARMLS
  • 2026-05-21 Coming Soon $218,000 HARMLS
  • 2007-03-30 Sold (Public Records) Public Records
  • 2004-07-13 Sold (Public Records) Public Records
  • 2004-05-11 Listing Removed HARMLS
  • 2004-02-11 Listed $100,500 HARMLS
  • 1993-02-24 Sold (Public Records) Public Records

Property tax history

+8.6%/yr

Latest (2025): $5,362 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…