Cheverny Plan · Manvel, TX 77583

$314,990

3 bd · 2.5 ba · 1,710 sqft · SingleFamily · 46 Days on market

Good condition

---

Why this score? — see what drove the F 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 +7.5/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Schools +3.9/10.0
• Livability +3.4/5.0
• Rent growth +2.6/5.0
• 1% rule +2.2/10.0
• DSCR +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks

The Chateau Collection | The Cheverny | 1,710 Sq. Ft. | Two Story | 3 Bedrooms | 2.

Key facts

• Covered patio
• Flex room
• 2 parking spots

Tags

• FLEX ROOM
• COVERED PATIO

🏗️ New construction. The $314,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $359,820.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $315k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-511 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $286k (9.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (17.9% below list).
• Recommended offer: $259k (17.9% below list) — sets the bar for 1% rule.
• Cap rate 4.8% vs local median 2.5% in Manvel — 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 67/100 on livability (#544 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools C-, amenities F, commute F.
• Alvin ISD (suburban): math 39% / reading 48% proficiency, ranked #255 of 826 in TX (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents flat; 1445 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 48d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,960 units permitted in Brazoria County in 2024 (593 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
• Brazoria County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 46 days — a 3% lower offer ($306k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: severe flood risk; 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 $258,506 (17.9% 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 46 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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.
7. 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.
8. 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: 0.72% ✗
• Cap rate: 4.81%
• Cash-on-cash: -5.29%
• DSCR: 0.76
• GRM: 11.6

CMA / ARV

• ARV (median comp): $359,820
• List price: $314,990
• Delta: -12.46%
• 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
5243 Palo Verde Dr	0.35mi	3/2.5	1,714 (+0%)	2mo	$319,990	$187	81
5318 Majestic Ct	0.01mi	3/2.5	1,901 (+11%)	2mo	$360,000	$189	79
10127 Palm Springs Pl	0.42mi	3/2.5	1,878 (+10%)	1mo	$350,000	$186	64
5210 Getty Ln	0.55mi	4/3.0 (+1)	1,753 (+2%)	1mo	$346,990	$198	62
10102 Palm Springs Pl	0.39mi	3/2.5	1,901 (+11%)	1mo	$347,990	$183	62
5222 Sage Hills Dr	0.47mi	3/2.5	1,866 (+9%)	2mo	$320,000	$171	62
10131 Palm Springs Pl	0.43mi	3/2.5	1,901 (+11%)	1mo	$365,000	$192	60
10110 Palm Springs Pl	0.41mi	3/2.5	1,901 (+11%)	2mo	$339,000	$178	60
5215 Getty Ln	0.54mi	3/2.5	1,872 (+10%)	1mo	$361,000	$193	58
5251 Palo Verde Dr	0.36mi	4/2.5 (+1)	1,910 (+12%)	1mo	$335,000	$175	58
5239 Palo Verde Dr	0.36mi	4/2.5 (+1)	1,910 (+12%)	2mo	$355,490	$186	57
10010 Napier Dr	0.52mi	3/2.0	1,941 (+14%)	2mo	$322,999	$166	49

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 · 0.44% rent growth · sell at horizon

5-year hold

• IRR: -29.7%
• Equity multiple: 0.03×
• Total profit: $-97,259
• Equity at exit: $53,650

10-year hold

• IRR: -46.5%
• Equity multiple: -0.50×
• Total profit: $-151,577
• Equity at exit: $31,111

Cash invested: $100,750 (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: 127 active · 25 under contract
• Months of supply: 17.3 mo (6%/mo absorbed)
• Median asking: $375,990 ($206/sqft)
• Median days on market: 110 d
• This list price: 4% of active listings are priced below it
• ARV vs active asking: +1.9% vs current asking $/sqft

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

ZIP-level market 77583

• Rents YoY: 0.4%
• Active inventory: 1445
• Price-to-rent: 10.2×

Monthly cashflow live

• Estimated rent: $2,585 high
• Mortgage (P&I): −$1,887
• Tax est. 1.5%: −$450 /mo · $5,397/yr
• Insurance: −$150
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$543
• Net cashflow: $-511

Break-even live

Break-even rent $3,232

Max offer price $285,893

Occupancy floor —

Sensitivity live

Price	-10% $-262	-5% $-387	+0% $-511	+5% $-635	+10% $-760
Rent	-10% $-715	-5% $-613	+0% $-511	+5% $-409	+10% $-307
Rate	-1.0pp $-330	-0.5pp $-419	base $-511	+0.5pp $-604	+1.0pp $-699

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: $89,955
• Closing costs: $10,795
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5602 Caracara St Manvel, TX	2.0	2.0	1892	$2,550	$1.35	30d	1	0.25mi
9510 Turnstone Dr Arcola, TX	2.0	2.0	1892	$2,495	$1.32	48d	1	0.33mi
10035 Crescendo Way Rosharon, TX	3.0	2.0	1446	$2,275	$1.57	23d	1	0.41mi
4143 Champlain Way Rosharon, TX	3.0	3.0	1839	$2,400	$1.31	93d	1	1.38mi
10327 Armstrong Dr Rosharon, TX	3.0	2.0	1956	$2,291	$1.17	93d	1	1.42mi
10526 Cabot Trl Iowa Colony, TX	3.0	2.5	1927	$2,500	$1.30	7d	1	1.47mi
4018 Champlain Way Rosharon, TX	3.0	2.5	1897	$1,500	$0.79	56d	1	1.49mi

Property features AI

Finance

• Other: Address marketed as 5402 Majestic Ct, Iowa Colony TX 77583Listing status: Active
• Financial info: List price $314,990

Exterior

• Parking: 2 parking spaces
• Home design: Plan: ChevernyNew construction plan
• Exterior features: Living area approximately 1,710 (living area provided)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom
• Interior features: Open living area

Listing history 50 events

1. 2026-08-08
   days on market $314,990 Active 46 DOM
2. 2026-08-06
   days on market $314,990 Active 44 DOM
3. 2026-08-05
   days on market $314,990 Active 43 DOM
4. 2026-08-04
   days on market $314,990 Active 42 DOM
5. 2026-08-03
   days on market $314,990 Active 41 DOM
6. 2026-07-31
   days on market $314,990 Active 38 DOM
7. 2026-07-30
   days on market $314,990 Active 36 DOM
8. 2026-07-28
   days on market $314,990 Active 35 DOM
9. 2026-07-26
   days on market $314,990 Active 33 DOM
10. 2026-07-24
    days on market $314,990 Active 31 DOM
11. 2026-07-23
    days on market $314,990 Active 30 DOM
12. 2026-07-22
    days on market $314,990 Active 29 DOM
13. 2026-07-21
    days on market $314,990 Active 28 DOM
14. 2026-07-20
    days on market $314,990 Active 27 DOM
15. 2026-07-18
    days on market $314,990 Active 25 DOM
16. 2026-07-18
    days on market $314,990 Active 24 DOM
17. 2026-07-16
    days on market $314,990 Active 23 DOM
18. 2026-07-15
    days on market $314,990 Active 22 DOM
19. 2026-07-14
    days on market $314,990 Active 21 DOM
20. 2026-07-13
    days on market $314,990 Active 20 DOM
21. 2026-07-13
    days on market $314,990 Active 19 DOM
22. 2026-07-11
    days on market $314,990 Active 18 DOM
23. 2026-07-10
    days on market $314,990 Active 17 DOM
24. 2026-07-09
    days on market $314,990 Active 16 DOM
25. 2026-07-07
    days on market $314,990 Active 14 DOM
26. 2026-07-06
    days on market $314,990 Active 13 DOM
27. 2026-07-06
    days on market $314,990 Active 12 DOM
28. 2026-07-05
    days on market $314,990 Active 11 DOM
29. 2026-07-03
    days on market $314,990 Active 10 DOM
30. 2026-07-02
    days on market $314,990 Active 9 DOM
31. 2026-07-01
    days on market $314,990 Active 8 DOM
32. 2026-06-30
    days on market $314,990 Active 7 DOM
33. 2026-06-29
    days on market $314,990 Active 6 DOM
34. 2026-06-28
    days on market $314,990 Active 5 DOM
35. 2026-06-27
    days on market $314,990 Active 4 DOM
36. 2026-06-26
    days on market $314,990 Active 3 DOM
37. 2026-06-24
    days on marketlisting id $314,990 Active 1 DOM
38. 2026-06-22
    days on market $314,990 Active 38 DOM
39. 2026-06-21
    days on market $314,990 Active 37 DOM
40. 2026-06-18
    days on market $314,990 Active 34 DOM
41. 2026-06-17
    days on market $314,990 Active 33 DOM
42. 2026-06-16
    days on market $314,990 Active 32 DOM
43. 2026-06-15
    days on market $314,990 Active 31 DOM
44. 2026-06-13
    days on market $314,990 Active 29 DOM
45. 2026-06-13
    days on market $314,990 Active 28 DOM
46. 2026-06-09
    days on market $314,990 Active 25 DOM
47. 2026-06-08
    days on market $314,990 Active 24 DOM
48. 2026-06-07
    days on market $314,990 Active 23 DOM
49. 2026-06-04
    days on market $314,990 Active 20 DOM
50. 2026-06-03
    days on market $314,990 Active 19 DOM

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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

Taxation est. · year 1

• Rental income: $31,021
• − Mortgage interest: −$20,156
• − Property taxes: −$5,397
• − Insurance: −$2,597
• − Repairs & maintenance: −$2,482
• − Management: −$2,482
• − Depreciation: −$10,468
• Taxable loss: −$12,560
• Est. tax savings @ 24.0%: +$3,014
• After-tax cash flow: $-3,116/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 · 15 photos

Good 80/100 None rehab

This home is in excellent condition with no visible repairs needed. It has a good curb appeal and is move-in ready.

Value-add opportunities

• Both Paint exterior — Fresh paint can enhance curb appeal and value ↑
• Both Add landscaping — Landscaping can improve curb appeal and attract more buyers ↑
• Both Install smart home features — Smart home features can increase home's value and attract tech-savvy buyers ↑

Schools (NCES district)

• District: Alvin ISD
• NCES district ID: 4808090
• Math proficiency: 39% ▼ -11.00%
• Reading proficiency: 48% ▬ 0.00%
• Median HH income: $66,740
• Composite: 38.96/100
• National rank: #4080
• State rank: #255 of 826 in TX

C Composite livability gradescore 67/100

Livability — Manvel

• Score: 67/100
• State rank: #544
• US rank: #10576

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Manvel, TX
• County: Brazoria County · 420,414 people
• City population: 30,210
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 52,747
• Household income: $119,287
• Rent vs Own: 9.8% rent · 90.2% own

---

Population outlook (Brazoria County) Hauer SSP2

• Today (2025): 420,414 people
• By 2030: 457,585 · +8.8%
• By 2040: 532,232 · +26.6%
• By 2050: 605,399 · +44.0%
• By 2075: 779,358 · +85.4%
• By 2100: 883,759 · +110.2%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.70)
• Race & ethnicity: Hispanic / Latino 38% Black 34% White 20% Two or more races 18% Asian 5%
• Hispanic origin (detail): Mexican 31% Puerto Rican 2%
• Common ancestry: Lithuanian 1% Slovak 1% Romanian 1%
• Foreign-born: 16% · Canada, Vietnam, China
• Languages at home: 64% English-only · Spanish 28% Other Asian/Pacific 2% Vietnamese 1%

---

Political lean MEDSL · Brazoria

• 2024 margin: R (+19.7) · D 39.5% · R 59.2% · Other 1.3%
• 2008→2024 swing: +9.9pp toward D · 2008: -29.6pp · 2024: -19.7pp
• All cycles: 2024: R+19.7 2020: R+18.2 2016: R+24.6 2012: R+34.2 2008: R+29.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -120.19%
• Current HPI: 198.6559
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Property features AI

Finance

• Other: Address marketed as 5402 Majestic Ct, Iowa Colony TX 77583Listing status: Active
• Financial info: List price $314,990

Exterior

• Parking: 2 parking spaces
• Home design: Plan: ChevernyNew construction plan
• Exterior features: Living area approximately 1,710 (living area provided)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom
• Interior features: Open living area