3954 Feagan St · Houston, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 9/10 · Severe
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +14.2/15.0
- Cash flow +7.5/30.0
- Livability +3.7/5.0
- 1% rule +3.3/10.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Rent growth +2.3/5.0
- DSCR +1.7/10.0
- Appreciation +0.0/10.0
$490,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
Key facts
- Corner lot home
- 1,977 sq ft lot
- 2 garage spots
Tags
Property features AI
Finance
- HOA & community: Community: Feagan Street Casitas; HOA fee $150 monthly (includes grounds maintenance)
Exterior
- Parking: Attached garage with 2 spaces; Electric gate
- Security: Owned security system; Smoke detectors
- Utilities: Public water; Public sewer
- Home design: Residential property; Built in 2006; Slab foundation
- Construction: Stucco construction; Tile roof
- Exterior features: Partial fencing; Corner lot in a subdivision; Fence
Interior
- Kitchen: Dishwasher; Disposal; Gas range; Microwave; Oven
- Bedrooms: Bedrooms: information not provided
- Flooring: Carpet; Laminate; Tile
- Bathrooms: Three full bathrooms; One half bathroom
- Heating & cooling: Central heating (gas); Central electric air conditioning
- Interior features: Double vanity; Granite counters; Kitchen island; Kitchen/family room combo; Primary bathroom with soaking tub and separate shower; Tub/shower; Ceiling fans; One fireplace; Seven total rooms
- Laundry & utility: Washer hookup; Electric dryer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.5-bath single-family listed at $490k.
Deal economics
- At list price, monthly cash flow is $-603 ($-7k/yr) — negative.
- To cash-flow at today's rent, offer at most $384k (21.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $407k (17.0% below list).
- Recommended offer: $384k (21.7% below list) — sets the bar for cash-flow.
- Cap rate 4.8% 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: Hogg Middle (math 44% / reading 48%, grade D+, #462 of 1,662 statewide, top 28%, 1,120 students, 52% FRL); Heights H S (math 27% / reading 57%, grade F, #730 of 1,632 statewide, top 47%, 2,476 students, 65% FRL).
- Zoned-school proficiency averages 44% at this address vs 31% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Houston ISD average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents soft (-0.8%/yr); 646 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
- This rent runs 34% of the median local income ($145k/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 $3k of loan paydown is wiped out by about $15k 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
- It's been on market 38 days — a 3% lower offer ($475k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 21y 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: 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.
Questions for the listing agent
- 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?
- It's been on market 38 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.83% ✗
- Cap rate
- 4.82%
- Cash-on-cash
- -5.27%
- DSCR
- 0.77
- GRM
- 10.0
CMA / ARV
- ARV (median comp)
- $576,003
- List price
- $490,000
- Delta
- -14.93%
- 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 |
|---|---|---|---|---|---|---|---|
| 3930 Feagan St | 0.05mi | 3/3.5 | 2,292 (0%) | 2mo | $389,900 | $170 | 96 |
| 611 Hartman St | 0.09mi | 3/2.5 | 2,274 (-1%) | 0mo | $750,000 | $330 | 90 |
| 4319 Rose St | 0.27mi | 3/3.5 | 2,273 (-1%) | 0mo | $565,000 | $249 | 86 |
| 4301 Gibson St | 0.18mi | 3/3.5 | 2,374 (+4%) | 1mo | $549,000 | $231 | 85 |
| 4317 Blossom St Unit B | 0.24mi | 3/3.5 | 2,405 (+5%) | 1mo | $668,000 | $278 | 80 |
| 1245 Bonner St Unit A | 0.43mi | 3/3.5 | 2,194 (-4%) | 1mo | $515,000 | $235 | 72 |
| 4224 Schuler St | 0.50mi | 3/3.5 | 2,213 (-3%) | 0mo | $490,000 | $221 | 71 |
| 1020 Wagner St | 0.42mi | 3/3.0 | 2,200 (-4%) | 1mo | $450,000 | $205 | 71 |
| 4115 Schuler St | 0.46mi | 3/3.5 | 2,173 (-5%) | 0mo | $475,000 | $219 | 70 |
| 4409 Schuler St Unit A | 0.51mi | 3/2.5 | 2,232 (-3%) | 0mo | $499,000 | $224 | 68 |
| 4210 Koehler St Unit B | 0.57mi | 3/2.5 | 2,233 (-3%) | 1mo | $565,000 | $253 | 64 |
| 3061 Hicks St | 0.63mi | 3/3.5 | 1,954 (-15%) | 0mo | $494,900 | $253 | 46 |
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
- IRR
- -29.1%
- Equity multiple
- 0.06×
- Total profit
- $-129,373
- Equity at exit
- $73,061
- IRR
- -51.1%
- Equity multiple
- -0.51×
- Total profit
- $-206,824
- Equity at exit
- $42,366
Cash invested: $137,200 (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
ZIP-level market 77007
- Rents YoY
- -0.8%
- Active inventory
- 646
- Price-to-rent
- 10.0×
Monthly cashflow live
- Estimated rent
- $4,068 high interval (Pro) →
- Mortgage (P&I)
- −$2,570
- Tax from tax record
- −$893 /mo · $10,713/yr
- Insurance
- −$204
- HOA
- −$150
- Vacancy / Maint / Mgmt
- −$854
- Net cashflow
- $-603
Break-even live
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
- $122,500
- Closing costs
- $14,700
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 225 S Heights Blvd Houston, TX | 3.0 | 1.0–2.0 | 1186 | $3,085 | $2.60 | 2d | 18 | 0.33mi |
| 911 Thompson St #911 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.33mi |
| 913 Thompson St #913 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.34mi |
| 917 Thompson St Unit 917 Houston, TX | 4.0 | 3.5 | 3200 | $8,000 | $2.50 | 24d | 1 | 0.34mi |
| 915 Thompson St Unit 915 Houston, TX | 4.0 | 3.5 | 3200 | $8,500 | $2.66 | 24d | 1 | 0.35mi |
| 3333 Allen Pkwy Unit 1000 Houston, TX | 2.0 | 2.5 | 1860 | $4,500 | $2.42 | 43d | 1 | 0.39mi |
| 1221 Bonner St Houston, TX | 3.0 | 3.5 | 2252 | $3,200 | $1.42 | 43d | 1 | 0.45mi |
| 4444 Center St Houston, TX | 3.0 | 3.0 | 2121 | $3,200 | $1.51 | 43d | 1 | 0.48mi |
| 716 Waugh Dr Houston, TX | 1.0–3.0 | 1.0–2.5 | 1130 | $4,080 | $3.61 | 1d | 29 | 0.52mi |
| 707 Marston St Unit 510 Houston, TX | 3.0 | 2.0 | 2310 | $12,482 | $5.40 | 3d | 1 | 0.54mi |
| 600 Studemont St Houston, TX | 1.0–2.0 | 1.0–2.5 | 1227 | $2,799 | $2.28 | 3d | 24 | 0.54mi |
| 3131 Memorial Ct Houston, TX | 2.0 | 1.0–2.5 | 1336 | $3,418 | $2.56 | 2d | 32 | 0.58mi |
| 4608 Nett St Houston, TX | 3.0 | 4.0 | 2261 | $3,750 | $1.66 | 43d | 1 | 0.59mi |
| 1010 Waugh Dr Houston, TX | 2.0 | 1.0–2.5 | 1075 | $4,657 | $4.33 | 2d | 59 | 0.62mi |
| 4508 Maxie St Unit B Houston, TX | 3.0 | 1.0 | 1700 | $3,003 | $1.77 | 15d | 1 | 0.67mi |
| 4311 Marina St Houston, TX | 3.0 | 4.0 | 2328 | $3,599 | $1.55 | 43d | 1 | 0.70mi |
| 1027 Gross St Houston, TX | 4.0 | 3.5 | 3035 | $5,800 | $1.91 | 43d | 1 | 0.72mi |
| 2121 Allen Pkwy Houston, TX | 1.0–3.0 | 1.0–3.0 | 1207 | $3,085 | $2.55 | 2d | 42 | 0.74mi |
| 4510 Inker St Houston, TX | 4.0 | 4.0 | 2293 | $4,500 | $1.96 | 43d | 1 | 0.76mi |
| 1951 W Bell St Houston, TX | 3.0 | 2.0 | 1800 | $2,400 | $1.33 | 15d | 1 | 0.82mi |
| 1951 W Bell St Houston, TX | 3.0 | 2.0 | 1800 | $2,400 | $1.33 | 43d | 1 | 0.82mi |
| 5201 Memorial Dr Houston, TX | 1.0–2.0 | 1.0–2.5 | 1071 | $3,361 | $3.14 | 1d | 21 | 0.84mi |
| 710 Stanford St Houston, TX | 3.0 | 4.0 | 2438 | $3,490 | $1.43 | 43d | 1 | 0.85mi |
| 1211 Marconi St Houston, TX | 4.0 | 3.5 | 3020 | $4,500 | $1.49 | 43d | 1 | 0.85mi |
| 1118 Columbus St Unit A Houston, TX | 3.0 | 3.5 | 2338 | $3,000 | $1.28 | 43d | 1 | 0.87mi |
| 100 Detering St Houston, TX | 1.0–3.0 | 1.0–3.0 | 1162 | $3,486 | $3.00 | 3d | 26 | 0.89mi |
| 5237 Center St Houston, TX | 3.0 | 3.0 | 2284 | $2,995 | $1.31 | 43d | 1 | 0.91mi |
| 1958 W Gray St Unit 1991 Houston, TX | 3.0 | 2.0 | 3206 | $15,050 | $4.69 | 10d | 1 | 0.92mi |
| 1958 W Gray St Unit 3165 Houston, TX | 3.0 | 2.0 | 3206 | $15,018 | $4.68 | 3d | 1 | 0.92mi |
| 1201 McDuffie St Houston, TX | 2.0 | 2.5 | 1600 | $2,800 | $1.75 | 16d | 2 | 0.93mi |
| 4917 Nolda St Houston, TX | 3.0 | 3.5 | 1764 | $5,000 | $2.83 | 24d | 1 | 0.93mi |
| 5305 Nett St Unit A Houston, TX | 3.0 | 3.5 | 2104 | $2,950 | $1.40 | 24d | 1 | 0.98mi |
| 5610 Schuler St Houston, TX | 3.0 | 3.5 | 2614 | $3,111 | $1.19 | 5d | 1 | 1.17mi |
| 5108 Larkin St Houston, TX | 3.0 | 3.5 | 2108 | $2,850 | $1.35 | 44d | 1 | 1.17mi |
| 2205 Commonwealth St Houston, TX | 4.0 | 4.0 | 2513 | $3,300 | $1.31 | 43d | 1 | 1.24mi |
| 1326 Fairview Ave Houston, TX | 3.0 | 3.0 | 2176 | $3,250 | $1.49 | 43d | 1 | 1.28mi |
| 328 Bomar St Houston, TX | 3.0 | 3.5 | 2688 | $5,300 | $1.97 | 22d | 1 | 1.29mi |
| 920 Westcott St Houston, TX | 1.0–2.0 | 1.0–2.0 | 1175 | $3,306 | $2.81 | 1d | 29 | 1.30mi |
| 5811 Maxie St Houston, TX | 3.0 | 3.5 | 2226 | $3,000 | $1.35 | 43d | 1 | 1.31mi |
| 5235 Petty St Unit B Houston, TX | 3.0 | 2.5 | 2532 | $3,000 | $1.18 | 43d | 1 | 1.32mi |
HOA detail
- Monthly dues
- $150 · $1,800/yr
- Likely covers
- watersecurity
Listing history 20 events
-
2026-06-18days on market $490,000 Active 38 DOM
-
2026-06-17days on market $490,000 Active 37 DOM
-
2026-06-16days on market $490,000 Active 36 DOM
-
2026-06-15days on market $490,000 Active 35 DOM
-
2026-06-13pricedays on market $490,000 Active 33 DOM
-
2026-06-10days on market $500,000 Active 29 DOM
-
2026-06-08days on market $500,000 Active 28 DOM
-
2026-06-07days on market $500,000 Active 27 DOM
-
2026-06-04days on market $500,000 Active 24 DOM
-
2026-06-01days on market $500,000 Active 21 DOM
-
2026-05-31days on market $500,000 Active 20 DOM
-
2026-05-11$500,000 Active 987-char remark
-
2020-11-24soldstatus
-
2020-11-20soldstatus Sold 976-char remark
Show marketing remark (976 chars)
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
-
2020-11-15status Pending 976-char remark
Show marketing remark (976 chars)
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
-
2020-10-30status Pending, Continue to Show 976-char remark
Show marketing remark (976 chars)
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
-
2020-10-24status Option Pending 976-char remark
Show marketing remark (976 chars)
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
-
2020-10-22$439,900 Active 976-char remark
Show marketing remark (976 chars)
Fabulous free-standing corner home in Feagan Casitas with private yard! This home is a beautiful blend of modern spaces and clean lines. Impressive kitchen with large waterfall quartz island, sleek cabinets, new high arch faucet and recently updated stainless double oven/cooktop! Entertain in style in the 2nd floor living area that is filled with natural light and features wood floors, wine bar w/ chiller, and balcony to capture great views of the chic yet charming neighborhood!Private, first floor bedroom/bath great for guests or home office. Spacious primary bedroom complete with spa-inspired bath with beautiful marble tile, sleek cabinets, double sinks, separate shower and freestanding soaker tub. Don't miss the epoxy coated 2-car garage and the expansive private, gated lawn space-a true find in the city! Unbeatable Rice Military location-blocks from the new Washington St HEB, Spotts Park, restaurants, and so close to Memorial Park, Downtown, and The Heights!
-
2006-04-26historical
-
2005-12-07$389,000
ⓘ 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
- $10,713 · $893/mo
- Projected year-2 tax
- $10,713 · $893/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
- $48,821
- − Mortgage interest
- −$27,448
- − Property taxes
- −$10,713
- − Insurance
- −$2,450
- − Repairs & maintenance
- −$3,906
- − Management
- −$3,906
- − HOA
- −$1,800
- − Depreciation
- −$14,255
- Taxable loss
- −$15,656
- Est. tax savings @ 24.0%
- +$3,757
- After-tax cash flow
- $-3,473/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
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)
- 47,808
- Household income
- $144,911
- Rent vs Own
- Severe rent burden
- 1812.0
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 0.63)
- Race & ethnicity
- White 57% Hispanic / Latino 17% Two or more races 13% Asian 11% Black 9%
- Hispanic origin (detail)
- Mexican 12%
- Common ancestry
- Slovak 3% Romanian 3% Italian 3%
- Foreign-born
- 19% · Canada, China, South Korea
- Languages at home
- 75% English-only · Spanish 12% Other Indo-European 4% Chinese 2%
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
- ▼ -219.42%
- Current HPI
- 159.8157
- Rent YoY
- ▼ -0.83%
- 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
+26.0% since first listed10 events — show timeline
- 2026-06-10 Price Changed $490,000 HARMLS
- 2026-05-11 Listed $500,000 HARMLS
- 2020-11-24 Sold (Public Records) — Public Records
- 2020-11-20 Sold (MLS) — HARMLS
- 2020-11-15 Pending — HARMLS
- 2020-10-30 Pending — HARMLS
- 2020-10-24 Pending — HARMLS
- 2020-10-22 Listed $439,900 HARMLS
- 2006-04-26 Listing Removed — HARMLS
- 2005-12-07 Listed $389,000 HARMLS
Property tax history
+4.6%/yrLatest (2025): $10,713 · +2.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…