Linfield Plan · Huffman, TX 77336

$229,990

4 bd · 2.0 ba · 1,655 sqft · SingleFamily · 275 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 +8.0/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Schools +3.6/10.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0
• 1% rule +2.4/10.0
• DSCR +2.0/10.0
• Appreciation +0.7/10.0

Listing remarks MLS

This new four-bedroom home showcases a modern layout contained to a convenient single level. An open-concept floorplan with access to a covered patio promotes effortless entertaining and multitasking. Three secondary bedrooms can be found at the back of the home, and the luxurious owner's suite is tucked away to the side for enhanced comfort and privacy, complete with an en-suite bathroom and generous walk-in closet.

Key facts

• Walk-in closet
• Covered patio
• En-suite bathroom

Tags

• OPEN-CONCEPT FLOORPLAN
• COVERED PATIO
• OWNER'S SUITE
• EN-SUITE BATHROOM
• WALK-IN CLOSET

🏗️ New construction. The $229,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $273,241.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $230k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-284 ($-3k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (11.7% below list).
• Recommended offer: $202k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• Huffman ISD (rural): math 32% / reading 35% proficiency, ranked #500 of 826 in TX (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Huffman Middle (math 36% / reading 32%, grade F, #892 of 1,662 statewide, top 55%, 907 students, 42% FRL); Hargrave H S (math 31% / reading 46%, grade F, #866 of 1,632 statewide, top 54%, 1,125 students, 36% FRL) — zoned schools at 39% FRL track the district average.
• Market conditions: 857 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 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 (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 275 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.

Recommended offer $202,391 (12.0% 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 275 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
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: 0.74% ✗
• Cap rate: 5.05%
• Cash-on-cash: -4.45%
• DSCR: 0.80
• GRM: 11.2

CMA / ARV

• ARV (median comp): $273,241
• List price: $229,990
• Delta: -15.83%
• 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
702 Zuppino Ln	0.23mi	4/2.0	1,720 (+4%)	1mo	$199,990	$116	82
31521 Pianella Ln	0.28mi	4/2.0	1,720 (+4%)	1mo	$190,990	$111	80
31509 Olivella Dr	0.20mi	4/2.0	1,760 (+6%)	1mo	$199,990	$114	79
713 Pennabilli Ln	0.27mi	4/2.0	1,760 (+6%)	1mo	$195,990	$111	76
703 Pennabilli Ln	0.31mi	4/2.0	1,760 (+6%)	1mo	$224,990	$128	74
718 Rosa Bianca Way	0.34mi	3/2.0 (-1)	1,572 (-5%)	0mo	$207,990	$132	70
31506 Pianella Ln	0.28mi	3/2.0 (-1)	1,522 (-8%)	1mo	$167,991	$110	67
926 Capracotta Dr	0.21mi	3/2.0 (-1)	1,461 (-12%)	1mo	$167,991	$115	65
930 Capracotta Dr	0.23mi	3/2.0 (-1)	1,461 (-12%)	2mo	$187,990	$129	63
31508 San Floro Dr	0.22mi	3/2.0 (-1)	1,880 (+14%)	2mo	$249,991	$133	61
712 Rosa Bianca Way	0.34mi	4/3.0	1,875 (+13%)	1mo	$259,990	$139	58
31207 Piccolo Fiore Ln	0.35mi	3/2.0 (-1)	1,451 (-12%)	1mo	$180,990	$125	57

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -23.8%
• Equity multiple: 0.19×
• Total profit: $-62,317
• Equity at exit: $40,741

10-year hold

• IRR: -18.8%
• Equity multiple: -0.01×
• Total profit: $-77,409
• Equity at exit: $23,625

Cash invested: $76,508 (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 →

Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 81 active · 95 under contract
• Months of supply: 6.0 mo (17%/mo absorbed)
• Median asking: $212,990 ($130/sqft)
• Median days on market: 61 d
• This list price: 67% of active listings are priced below it
• ARV vs active asking: +27.2% above current asking $/sqft

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

ZIP-level market 77336

• Home prices YoY: -1.8%
• Active inventory: 857
• Price-to-rent: 9.4×

Monthly cashflow live

• Estimated rent: $2,031 high
• Mortgage (P&I): −$1,433
• Tax est. 1.5%: −$342 /mo · $4,099/yr
• Insurance: −$114
• HOA: −$0
• Vacancy / Maint / Mgmt: −$427
• Net cashflow: $-284

Break-even live

Break-even rent $2,390

Max offer price $232,186

Occupancy floor —

Sensitivity live

Price	-10% $-95	-5% $-189	+0% $-284	+5% $-378	+10% $-473
Rent	-10% $-444	-5% $-364	+0% $-284	+5% $-203	+10% $-123
Rate	-1.0pp $-146	-0.5pp $-214	base $-284	+0.5pp $-355	+1.0pp $-427

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: $68,310
• Closing costs: $8,197
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
917 Capracotta Dr Huffman, TX	4.0	2.0	1656	$1,800	$1.09	7d	1	0.20mi
31416 Pratola Serra Cir Huffman, TX	3.0	2.0	1461	$1,599	$1.09	69d	1	0.28mi
935 Pertuso Ln Huffman, TX	3.0	2.0	1189	$1,850	$1.56	11d	1	0.29mi
934 Pertuso Ln Huffman, TX	3.0	2.0	1360	$1,699	$1.25	11d	1	0.30mi
31208 Piccolo Fiore Ln Huffman, TX	3.0	2.0	1461	$1,695	$1.16	10d	1	0.30mi

Listing history 50 events

1. 2026-09-24
   days on market $229,990 Active 275 DOM
2. 2026-09-23
   days on market $229,990 Active 274 DOM
3. 2026-09-22
   days on market $229,990 Active 273 DOM
4. 2026-09-21
   days on market $229,990 Active 272 DOM
5. 2026-09-20
   days on market $229,990 Active 271 DOM
6. 2026-09-19
   days on market $229,990 Active 270 DOM
7. 2026-09-18
   days on market $229,990 Active 269 DOM
8. 2026-09-17
   days on market $229,990 Active 268 DOM
9. 2026-09-16
   days on market $229,990 Active 267 DOM
10. 2026-09-15
    pricedays on market $229,990 Active 266 DOM
11. 2026-09-14
    days on market $234,990 Active 265 DOM
12. 2026-09-13
    days on market $234,990 Active 264 DOM
13. 2026-09-12
    days on market $234,990 Active 263 DOM
14. 2026-09-11
    days on market $234,990 Active 262 DOM
15. 2026-09-05
    days on market $234,990 Active 256 DOM
16. 2026-09-04
    days on market $234,990 Active 255 DOM
17. 2026-09-02
    days on market $234,990 Active 253 DOM
18. 2026-08-31
    days on market $234,990 Active 251 DOM
19. 2026-08-30
    days on market $234,990 Active 250 DOM
20. 2026-08-29
    days on market $234,990 Active 249 DOM
21. 2026-08-28
    days on market $234,990 Active 248 DOM
22. 2026-08-27
    days on market $234,990 Active 247 DOM
23. 2026-08-25
    days on market $234,990 Active 245 DOM
24. 2026-08-24
    days on market $234,990 Active 244 DOM
25. 2026-08-23
    days on market $234,990 Active 243 DOM
26. 2026-08-22
    days on market $234,990 Active 242 DOM
27. 2026-08-21
    days on market $234,990 Active 241 DOM
28. 2026-08-20
    days on market $234,990 Active 240 DOM
29. 2026-08-19
    days on market $234,990 Active 239 DOM
30. 2026-08-18
    days on market $234,990 Active 238 DOM
31. 2026-08-17
    days on market $234,990 Active 237 DOM
32. 2026-08-16
    days on market $234,990 Active 236 DOM
33. 2026-08-15
    days on market $234,990 Active 235 DOM
34. 2026-08-14
    pricedays on market $234,990 Active 234 DOM
35. 2026-08-13
    days on market $239,990 Active 233 DOM
36. 2026-08-12
    days on market $239,990 Active 232 DOM
37. 2026-08-11
    days on market $239,990 Active 231 DOM
38. 2026-08-10
    days on market $239,990 Active 230 DOM
39. 2026-08-09
    days on market $239,990 Active 229 DOM
40. 2026-08-08
    pricedays on market $239,990 Active 228 DOM
41. 2026-08-06
    days on market $244,990 Active 226 DOM
42. 2026-08-05
    days on market $244,990 Active 225 DOM
43. 2026-08-04
    days on market $244,990 Active 224 DOM
44. 2026-08-03
    pricedays on market $244,990 Active 223 DOM
45. 2026-07-31
    days on market $249,990 Active 220 DOM
46. 2026-07-30
    days on market $249,990 Active 218 DOM
47. 2026-07-28
    days on market $249,990 Active 217 DOM
48. 2026-07-26
    days on market $249,990 Active 215 DOM
49. 2026-07-24
    days on market $249,990 Active 213 DOM
50. 2026-07-23
    days on market $249,990 Active 212 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $24,373
• − Mortgage interest: −$15,306
• − Property taxes: −$4,099
• − Insurance: −$1,366
• − Repairs & maintenance: −$1,950
• − Management: −$1,950
• − Depreciation: −$7,949
• Taxable loss: −$8,246
• Est. tax savings @ 24.0%: +$1,979
• After-tax cash flow: $-1,426/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 None rehab

This modern, single-level home is move-in ready with a good condition score and minimal maintenance required. It offers a good return on investment with updates that can significantly increase its resale and rental value.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Resale New flooring in bathrooms — Modern flooring improves the look of bathrooms ↑
• Resale New kitchen appliances — Modern appliances enhance the kitchen's functionality and appeal ↑

F Composite school gradezoned avg 36/100

Zoned Schools

Middle Huffman Middle F TX #892/1,662 Nat'l #7,813/14,009 High Hargrave H S F TX #866/1,632 Nat'l #8,796/17,239

Schools (NCES district)

• District: Huffman ISD
• NCES district ID: 4823820
• Math proficiency: 32% ▼ -9.00%
• Reading proficiency: 35% ▼ -9.00%
• Median HH income: $65,848
• Composite: 30.61/100
• National rank: #6195
• State rank: #500 of 826 in TX

Livability — Huffman

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

Census & demographics

• County: Harris County · 5,571,493 people
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 14,342
• Household income: $96,404
• Rent vs Own: 21.8% rent · 78.2% own
• Severe rent burden: 22% of renters

---

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: Majority White (65%)
• Race & ethnicity: White 65% Hispanic / Latino 23% Two or more races 9% Black 5% Native American 4%
• Hispanic origin (detail): Mexican 20%
• Common ancestry: Lithuanian 4% Slovak 2% Romanian 2%
• Foreign-born: 9% · Canada
• Languages at home: 79% English-only · Spanish 18% Other Indo-European 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: ▼ -8.59%
• Current HPI: 472.03
• Rent YoY: —
• 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

1 event — show timeline

• 2025-12-23 Listed $289,990 Zillow