Aubrey Plan · Sienna, TX 77459

$399,990

3 bd · 3.0 ba · 1,894 sqft · SingleFamily · 29 Days on market

Excellent condition

---

Why this score? — see what drove the B 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 +29.9/30.0
• DSCR +10.0/10.0
• 1% rule +8.4/10.0
• ARV discount +7.5/15.0
• Condition / age +4.8/5.0
• Schools +4.5/10.0
• Appreciation +4.2/10.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0

Listing remarks

Discover the Aubrey - Where Style Meets Space!Step into the Aubrey, a beautifully designed home featuring 3 spacious bedrooms, 2 bathrooms, a private study, and an expansive open-concept living area perfect for entertaining. The chef-inspired kitchen flows effortlessly into the stunning outdoor living space-ideal for relaxing or hosting under the stars. Unwind in the luxurious primary suite, boasting dual vanities, a serene garden tub, and a generous walk-in closet. Don't miss your chance to tour this thoughtfully crafted, feature-packed home-it's everything you've been looking for!

Key facts

• Dual vanities
• Primary suite
• Private study

Tags

• PRIVATE STUDY
• OPEN-CONCEPT LIVING AREA
• CHEF-INSPIRED KITCHEN
• OUTDOOR LIVING SPACE
• PRIMARY SUITE
• DUAL VANITIES

Property features AI

Finance

• Financial info: List price $399,990

Exterior

• Home design: Aubrey plan; New construction plan
• Construction: Living area approximately 1894; Built/Listed in 2026
• Exterior features: Address: 8730 Azalea Crossing Ct, Missouri City TX 77459

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 3 bathrooms
• Interior features: Open living area (plan home)

🏗️ New construction. The $399,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $357,966.

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath single-family listed at $400k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $1k ($16k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($5k rent vs $400k).
• Recommended offer: $394k (1.5% below list) — sets the bar for market timing.
• Cap rate 10.7% vs local median 3.3% in Sienna — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
• Fort Bend ISD (suburban): math 44% / reading 53% proficiency, ranked #140 of 826 in TX (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents soft (-0.1%/yr); 1215 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
• This rent runs 45% of the median local income ($129k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-1.7%/yr); year-one equity from $2k of loan paydown is wiped out by about $6k 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.
• At projected returns (-1.7% appreciation + 0.0% rent growth), your $100k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 29 days — a 2% lower offer ($394k) is reasonable based on typical stale-listing flexibility.

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.

Recommended offer $393,990 (1.5% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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.
3. 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.
4. 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: 1.34% ✓
• Cap rate: 10.75%
• Cash-on-cash: 15.90%
• DSCR: 1.71
• GRM: 6.2

CMA / ARV

• ARV (on-the-fly): $357,966
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
9451 Garden Gate Dr	0.63mi	3/2.5	1,901 (+0%)	1mo	$352,990	$186	67
9447 Garden Gate Dr	0.63mi	3/2.5	1,866 (-2%)	1mo	$354,990	$190	65
9422 Autumn Vale Dr	0.58mi	3/2.5	1,878 (-1%)	6mo	$355,000	$189	65
9439 Garden Gate Dr	0.61mi	3/2.5	1,878 (-1%)	4mo	$349,990	$186	64
9431 Garden Gate Dr	0.60mi	3/2.5	1,835 (-3%)	1mo	$350,000	$191	64
9426 Spring Rain Dr	0.58mi	3/2.5	1,866 (-2%)	5mo	$338,990	$182	64
9454 Spring Rain Dr	0.63mi	3/2.5	1,878 (-1%)	6mo	$349,990	$186	62
9438 Spring Rain Dr	0.60mi	3/2.5	1,866 (-2%)	6mo	$337,990	$181	62
9446 Spring Rain Dr	0.61mi	3/2.5	1,835 (-3%)	4mo	$348,990	$190	60
1456 Shaded Rock Dr	0.70mi	3/2.5	1,838 (-3%)	3mo	$330,000	$180	58
9442 Spring Rain Dr	0.61mi	3/2.5	1,710 (-10%)	3mo	$337,990	$198	51
9443 Garden Gate Dr	0.62mi	3/2.5	1,710 (-10%)	3mo	$337,990	$198	50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.67% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 7.9%
• Equity multiple: 1.33×
• Total profit: $32,954
• Equity at exit: $75,076

10-year hold

• IRR: 12.5%
• Equity multiple: 2.02×
• Total profit: $101,918
• Equity at exit: $69,538

Cash invested: $100,230 (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 →

ZIP-level market 77459

• Home prices YoY: -0.8%
• Rents YoY: -0.1%
• Active inventory: 1215
• Price-to-rent: 6.9×

Monthly cashflow live

• Estimated rent: $4,813 medium
• Mortgage (P&I): −$1,877
• Tax est. 1.5%: −$447 /mo · $5,369/yr
• Insurance: −$149
• HOA: −$0
• Vacancy / Maint / Mgmt: −$1,011
• Net cashflow: $1,328

Break-even live

Break-even rent $3,131

Max offer price $357,966

Occupancy floor 67%

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: $89,492
• Closing costs: $10,739
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
8719 Fox Trail Dr Missouri City, TX	4.0	3.5	2143	$6,000	$2.80	22d	1	0.15mi
2142 Ironwood Pass Dr Missouri City, TX	4.0	3.0	2140	$6,000	$2.80	1d	1	0.16mi
1714 Forest Mist Dr Missouri City, TX	3.0	3.0	1979	$3,000	$1.52	44d	1	0.91mi

Listing history 12 events

1. 2026-06-18
   days on market $399,990 Active 29 DOM
2. 2026-06-17
   days on market $399,990 Active 28 DOM
3. 2026-06-16
   days on market $399,990 Active 27 DOM
4. 2026-06-15
   days on market $399,990 Active 26 DOM
5. 2026-06-13
   days on market $399,990 Active 24 DOM
6. 2026-06-09
   days on market $399,990 Active 20 DOM
7. 2026-06-07
   days on market $399,990 Active 18 DOM
8. 2026-06-04
   days on market $399,990 Active 15 DOM
9. 2026-06-03
   days on market $399,990 Active 14 DOM
10. 2026-06-02
    days on market $399,990 Active 13 DOM
11. 2026-06-01
    days on market $399,990 Active 12 DOM
12. 2026-05-31
    days on market $399,990 Active 11 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 24 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

Taxation est. · year 1

• Rental income: $57,752
• − Mortgage interest: −$20,052
• − Property taxes: −$5,369
• − Insurance: −$1,790
• − Repairs & maintenance: −$4,620
• − Management: −$4,620
• − Depreciation: −$10,414
• Taxable income: $10,887
• Est. tax owed @ 24.0%: −$2,613
• After-tax cash flow: $13,325/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

Excellent 95/100 None rehab

This Aubrey home in Sienna, TX is in excellent condition with no visible repairs needed. It offers a high ROI with updates like painting, landscaping, and lighting to enhance its resale and rental value.

Value-add opportunities

• Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
• Both Landscaping — Enhances curb appeal and can attract more potential buyers
• Both Lighting — Improved lighting can make the home more inviting and safer

Renovation cost estimate screening

Value-add ROI direction

• Both Painting — Fresh paint can enhance curb appeal and interior aesthetics ↑
• Both Landscaping — Enhances curb appeal and can attract more potential buyers ↑
• Both Lighting — Improved lighting can make the home more inviting and safer ↑

ⓘ 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: Fort Bend ISD
• NCES district ID: 4819650
• Math proficiency: 44% ▼ -15.00%
• Reading proficiency: 53% ▼ -4.00%
• Median HH income: $82,360
• Composite: 44.61/100
• National rank: #2779
• State rank: #140 of 826 in TX

Livability — Sienna

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• Census place: Sienna, TX
• County: Fort Bend County · 836,777 people
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 84,221
• Household income: $129,151
• Rent vs Own: 14.8% rent · 85.2% own
• Severe rent burden: 1004.0

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 0.75)
• Race & ethnicity: White 34% Black 26% Asian 22% Hispanic / Latino 13% Two or more races 10%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Lithuanian 2% Slovak 1% Italian 1%
• Foreign-born: 21% · Canada, China, Vietnam
• Languages at home: 73% English-only · Other Asian/Pacific 8% Spanish 7% Other Indo-European 5%

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: ▼ -1.67%
• Current HPI: 212.3573
• Rent YoY: ▼ -0.15%
• 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