1826 Sandy Trail Ln · Rosenberg, TX 77469

$324,999

4 bd · 2.0 ba · 2,358 sqft · SingleFamily public records · 151 Days on market

Built 2021 Good condition 7,801 sqft lot $138/sqft · 7% below area Est $349k · 7% under

---

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 +10.6/15.0
• Cash flow +6.5/30.0
• Schools +5.5/10.0
• Condition / age +4.0/5.0
• 1% rule +3.2/10.0
• Livability +3.1/5.0
• Rent growth +2.0/5.0
• DSCR +0.7/10.0
• Appreciation +0.0/10.0

Key facts

• 7,801 sq ft lot
• 2 garage spots
• Built 2021

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $325k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-555 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $227k (30.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (17.8% below list).
• Recommended offer: $227k (30.2% below list) — sets the bar for cash-flow.
• Cap rate 4.2% vs local median 3.5% in Rosenberg — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 62/100 on livability (#922 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
• Lamar CISD (suburban): math 50% / reading 53% proficiency, ranked #116 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Cora Thomas El (math 47% / reading 47%, grade D-, #1,006 of 4,322 statewide, top 25%, 601 students, 58% FRL); Reading J H (math 61% / reading 63%, grade B+, #134 of 1,662 statewide, top 8%, 1,588 students, 28% FRL); George Ranch H S (math 52% / reading 76%, grade B-, #224 of 1,632 statewide, top 14%, 2,511 students, 27% FRL).
• Market conditions: Rents soft (-1.8%/yr); 1951 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 47d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
• This rent runs 31% of the median local income ($102k/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 $10k of value loss. Plan a longer hold.
• Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 151 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 4y ago; this cycle's ask is 13447% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Watch-outs: property tax is 3.0% of price.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $226,937 (30.2% 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 151 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
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. 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?
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: 0.82% ✗
• Cap rate: 4.24%
• Cash-on-cash: -7.32%
• DSCR: 0.67
• GRM: 10.1

CMA / ARV

• ARV (median comp): $349,262
• List price: $324,999
• Delta: -6.95%
• 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
7111 Dawn View Ln	0.18mi	4/2.0	2,061 (-13%)	1mo	$315,000	$153	70
1618 Goose Island Ln	0.46mi	4/3.0	2,285 (-3%)	4mo	$319,000	$140	66
7319 Creekside Terrace Ln	0.55mi	4/3.0	2,393 (+2%)	5mo	$359,900	$150	64
6707 Ashland Terrace Ln	0.44mi	5/3.5 (+1)	2,392 (+1%)	3mo	$329,000	$138	64
2611 Tranquil Cedar Dr	0.29mi	4/3.0	2,614 (+11%)	3mo	$404,940	$155	62
7606 Dry Stone Ln	0.69mi	4/3.0	2,446 (+4%)	2mo	$372,990	$152	56
1115 Honeysuckle Vine Dr	0.74mi	4/3.0	2,284 (-3%)	1mo	$270,000	$118	55
6811 Ashland Terrace Ln	0.35mi	3/2.5 (-1)	2,051 (-13%)	4mo	$295,000	$144	52
1807 Welsh Canyon Ct	0.56mi	4/3.0	2,092 (-11%)	2mo	$331,900	$159	49
1702 Cooper Bluff Ct	0.69mi	4/2.0	2,086 (-12%)	3mo	$295,000	$141	46
2514 Shoal Valley Ln	0.70mi	4/3.5	2,668 (+13%)	1mo	$355,000	$133	39
2403 Madera Landing Ln	0.71mi	3/2.0 (-1)	2,030 (-14%)	2mo	$299,990	$148	38

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -33.1%
• Equity multiple: -0.05×
• Total profit: $-95,546
• Equity at exit: $48,458

10-year hold

• IRR: -68.3%
• Equity multiple: -0.73×
• Total profit: $-157,755
• Equity at exit: $28,100

Cash invested: $91,000 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 93 active · 35 under contract
• Months of supply: 16.9 mo (6%/mo absorbed)
• Median asking: $430,000 ($181/sqft)
• Median days on market: 94 d
• This list price: 19% of active listings are priced below it
• ARV vs active asking: -18.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 77469

• Home prices YoY: -25.1%
• Rents YoY: -1.8%
• Active inventory: 1951
• Price-to-rent: 10.1×

Monthly cashflow live

• Estimated rent: $2,670 high
• Mortgage (P&I): −$1,704
• Tax from tax record: −$825 /mo · $9,895/yr
• Insurance: −$135
• HOA: −$0
• Vacancy / Maint / Mgmt: −$561
• Net cashflow: $-555

Break-even live

Break-even rent $3,373

Max offer price $226,937

Occupancy floor —

Sensitivity live

Price	-10% $-371	-5% $-463	+0% $-555	+5% $-647	+10% $-739
Rent	-10% $-766	-5% $-661	+0% $-555	+5% $-450	+10% $-344
Rate	-1.0pp $-391	-0.5pp $-472	base $-555	+0.5pp $-639	+1.0pp $-725

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: $81,250
• Closing costs: $9,750
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6730 Trinity Trail Ln Rosenberg, TX	4.0	2.5	2408	$2,361	$0.98	11d	1	0.50mi
1123 Cloud Croft Ln Richmond, TX	4.0	2.5	2513	$2,195	$0.87	64d	1	0.68mi
8723 Jonqil Dr Rosenberg, TX	3.0	2.0	2373	$2,156	$0.91	18d	1	0.84mi
2302 Grande Laurel Ct Richmond, TX	4.0	3.5	2832	$2,975	$1.05	94d	1	0.92mi
2302 Grande Laurel Ct Richmond, TX	4.0	3.5	2832	$2,975	$1.05	114d	1	0.92mi
2811 Long Grove Ln Richmond, TX	5.0	2.5	2636	$2,001	$0.76	47d	1	1.01mi
8807 Rocky Knoll Ln Rosenberg, TX	4.0	2.5	2597	$2,166	$0.83	11d	1	1.21mi
5835 Euclid Loop Rosenberg, TX	4.0	4.0	2721	$3,000	$1.10	37d	1	1.32mi
615 Arbor Green Ln Rosenberg, TX	4.0	3.0	2564	$3,800	$1.48	139d	1	1.49mi

Listing history 23 events

1. 2026-06-08
   days on market $324,999 Active 151 DOM
2. 2026-06-07
   days on market $324,999 Active 150 DOM
3. 2026-06-04
   days on market $324,999 Active 147 DOM
4. 2026-06-03
   days on market $324,999 Active 146 DOM
5. 2026-06-02
   days on market $324,999 Active 145 DOM
6. 2026-06-01
   days on market $324,999 Active 144 DOM
7. 2026-05-31
   days on market $324,999 Active 143 DOM
8. 2026-05-16
   price $2,349
9. 2026-05-08
   listed $2,399
10. 2026-05-01
    historical $2,399
11. 2026-04-30
    listed $2,399
12. 2026-02-12
    price $324,999
13. 2026-01-28
    price $330,999
14. 2026-01-20
    price $342,999
15. 2026-01-08
    listed $349,999 Active
16. 2025-12-24
    historical $2,295
17. 2025-12-24
    historical
18. 2025-09-26
    listed $2,295
19. 2025-09-23
    listed $379,990 Active
20. 2022-03-22
    soldstatus Sold
21. 2022-02-14
    status Pending
22. 2022-01-26
    price $344,990
23. 2022-01-25
    listed $341,990 Active

ⓘ 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: $9,895 · $825/mo
• Projected year-2 tax: $9,895 · $825/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 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 · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $32,039
• − Mortgage interest: −$18,205
• − Property taxes: −$9,895
• − Insurance: −$1,625
• − Repairs & maintenance: −$2,563
• − Management: −$2,563
• − Depreciation: −$9,455
• Taxable loss: −$12,267
• Est. tax savings @ 24.0%: +$2,944
• After-tax cash flow: $-3,717/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 · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $11,790–$35,370 screening

This single-family home is in good condition with a fresh paint job and modern appliances. It has a good curb appeal and is move-in ready.

Value-add opportunities

• Resale Paint exterior walls — Fresh paint enhances curb appeal ↑
• Both Landscaping — Well-maintained landscaping improves curb appeal and adds value ↑
• Resale Replace flooring in bedrooms — Hardwood floors in living areas contrast with carpeted bedrooms, consider updating for a more uniform look ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Cora Thomas El D- TX #1,006/4,322 Nat'l #14,504/41,679 Middle Reading J H B+ TX #134/1,662 Nat'l #1,545/14,009 High Dr Thomas E Randle H S

Schools (NCES district)

• District: Lamar CISD
• NCES district ID: 4826580
• Math proficiency: 50% ▼ -12.00%
• Reading proficiency: 53% ▼ -4.00%
• Median HH income: $75,213
• Composite: 46.43/100
• National rank: #2452
• State rank: #116 of 826 in TX

C Composite livability gradescore 62/100

Livability — Rosenberg

• Score: 62/100
• State rank: #922
• US rank: #16414

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Fort Bend County · 1,004,526 people
• City population: 115,151
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 69,826
• Household income: $102,125
• Rent vs Own: 20.6% rent · 79.4% own
• Severe rent burden: 9% of renters

---

Population outlook (Fort Bend County) Hauer SSP2

• Today (2025): 1,004,526 people
• By 2030: 1,153,104 · +14.8%
• By 2040: 1,453,718 · +44.7%
• By 2050: 1,753,781 · +74.6%
• By 2075: 2,455,772 · +144.5%
• By 2100: 2,930,528 · +191.7%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.76)
• Race & ethnicity: Hispanic / Latino 29% White 27% Black 25% Two or more races 15% Asian 15%
• Hispanic origin (detail): Mexican 21%
• Common ancestry: Romanian 1% Lithuanian 1%
• Foreign-born: 24% · Canada, Vietnam, China
• Languages at home: 65% English-only · Spanish 17% Other Indo-European 7% Other Asian/Pacific 2%

---

Political lean MEDSL · Fort Bend

• 2024 margin: Toss-up / Even · D 49.5% · R 47.9% · Other 2.6%
• 2008→2024 swing: +4.0pp toward D · 2008: -2.4pp · 2024: 1.6pp
• All cycles: 2024: D+1.6 2020: D+10.6 2016: D+6.6 2012: R+6.8 2008: R+2.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -78.66%
• Current HPI: 234.9892
• Rent YoY: ▼ -1.81%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-99.3% since first listed

16 events — show timeline

• 2026-05-16 Price Changed $2,349 HARMLS
• 2026-05-08 Listed for Rent $2,399 HARMLS
• 2026-05-01 Rental Removed $2,399 HARMLS
• 2026-04-30 Listed for Rent $2,399 HARMLS
• 2026-02-12 Price Changed $324,999 HARMLS
• 2026-01-28 Price Changed $330,999 HARMLS
• 2026-01-20 Price Changed $342,999 HARMLS
• 2026-01-08 Listed $349,999 HARMLS
• 2025-12-24 Rental Removed $2,295 HARMLS
• 2025-12-24 Listing Removed — HARMLS
• 2025-09-26 Listed for Rent $2,295 HARMLS
• 2025-09-23 Listed $379,990 HARMLS
• 2022-03-22 Sold (MLS) — HARMLS
• 2022-02-14 Pending — HARMLS
• 2022-01-26 Price Changed $344,990 HARMLS
• 2022-01-25 Listed $341,990 HARMLS

Property tax history

+81.5%/yr

Latest (2025): $9,895 · +2.8% YoY. Source: county tax records.