CashFlowRE
Sign in Sign up
19815 Pinefield Ct
D Composite 41.42
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 +10.4/15.0
  • Cash flow +9.3/30.0
  • Appreciation +4.6/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$195,000

19815 Pinefield Ct · Houston, TX 77338
3 bd · 2.0 ba · 1,348 sqft · SingleFamily public records · 61 Days on market
Built 1979 6,655 sqft lot $145/sqft · 7% below area Est $209k · 7% under $21/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover a fantastic opportunity in a quiet, sought-after Humble neighborhood! This solid three-bedroom, two-bathroom home sits proudly on a spacious corner lot, offering the perfect canvas for your vision. With a two-car garage and a peaceful location, this property is packed with potential waiting to be unlocked. A True Diamond in the Rough: Prime & Peaceful Location: Enjoy the best of Humble living on a serene street in an established community. The corner lot provides extra space, privacy, and future possibilities. Strong Foundation: The home boasts a fantastic, functional layout with great bones. The living areas are spacious, the three bedrooms are well-proportioned, and the two-bathroom setup is ideal. Investor or DIY Dream: Calling all visionaries, investors, and hands-on buyers! This home needs some TLC and cosmetic updates, allowing you to customize it to your exact taste and build instant equity.

Key facts

  • 6,655 sq ft lot
  • 2 garage spots
  • Built 1979

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-144 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $169k (13.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (12.4% below list).
  • Recommended offer: $169k (13.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% 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.
  • Aldine ISD (suburban): math 16% / reading 21% proficiency, ranked #790 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jones Ec/Pk/K (779 students, 92% FRL); Teague Middle (math 14% / reading 22%, grade F, #1,491 of 1,662 statewide, top 91%, 1,180 students, 87% FRL); Aldine H S (math 15% / reading 20%, grade F, #1,451 of 1,632 statewide, top 89%, 2,663 students, 94% FRL).
  • Market conditions: Rents rising (+2.2%/yr); 312 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k 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 61 days — a 6% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $169,482 (13.1% 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 61 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.88%
Cap rate
5.40%
Cash-on-cash
-3.17%
DSCR
0.86
GRM
9.5

CMA / ARV

ARV (median comp)
$208,578
List price
$195,000
Delta
-6.51%
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
19834 Lions Gate Ct 0.09mi 3/2.0 1,348 (0%) 1mo $204,900 $152 95
19907 Lions Gate Dr 0.07mi 3/2.0 1,428 (+6%) 1mo $209,000 $146 86
20011 Lions Gate Dr 0.14mi 3/2.0 1,394 (+3%) 2mo $205,900 $148 86
8315 Marble Arch Ct 0.14mi 4/2.0 (+1) 1,444 (+7%) 3mo $209,000 $145 74
20014 Bishops Gate Ln 0.24mi 3/2.0 1,472 (+9%) 2mo $190,995 $130 72
8226 Forest Point Dr 0.23mi 3/2.0 1,481 (+10%) 2mo $169,680 $115 71
9006 Wildbird Ln 0.54mi 4/2.0 (+1) 1,335 (-1%) 2mo $211,000 $158 67
8315 Old Maple Ln 0.45mi 3/2.0 1,480 (+10%) 4mo $199,999 $135 60
9027 Aspen Trace Ln 0.68mi 4/2.0 (+1) 1,363 (+1%) 5mo $159,000 $117 57
9030 Serena Ln 0.65mi 4/2.0 (+1) 1,310 (-3%) 3mo $215,000 $164 57
8918 Blue Cedar Ln 0.57mi 4/2.0 (+1) 1,225 (-9%) 1mo $211,900 $173 52
20426 Kittredge Dr 0.65mi 3/2.0 1,486 (+10%) 3mo $174,900 $118 50

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

Projected returns pro-forma

-0.77% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-9.7%
Equity multiple
0.58×
Total profit
$-23,193
Equity at exit
$49,187
10-year hold
IRR
-3.8%
Equity multiple
0.65×
Total profit
$-19,325
Equity at exit
$53,475

Cash invested: $54,600 (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.

ZIP-level market 77338

Home prices YoY
-0.3%
Rents YoY
2.2%
Active inventory
312
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,707 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$368 /mo · $4,422/yr
Insurance
$81
HOA
$21
Vacancy / Maint / Mgmt
$359
Net cashflow
$-144

Break-even live

Break-even rent $1,890
Max offer price $169,482
Occupancy floor

Sensitivity live

Price -10% $-34 -5% $-89 +0% $-144 +5% $-200 +10% $-255
Rent -10% $-279 -5% $-212 +0% $-144 +5% $-77 +10% $-10
Rate -1.0pp $-46 -0.5pp $-95 base $-144 +0.5pp $-195 +1.0pp $-246

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
$48,750
Closing costs
$5,850
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19902 Bishops Gate Ln Humble, TX 3.0 2.0 1570 $1,825 $1.16 26d 1 0.14mi
20102 Bridgedale Ln Humble, TX 3.0 2.0 1635 $1,999 $1.22 45d 1 0.23mi
19806 Kenswick Dr Humble, TX 2.0 2.0 934 $1,281 $1.37 45d 1 0.24mi
19815 Kenswick Dr Humble, TX 1.0–2.0 1.0–2.0 935 $1,756 $1.88 0d 63 0.27mi
19800 Kenswick Dr Unit 2148 Humble, TX 2.0 2.0 934 $1,410 $1.51 0d 1 0.28mi
19800 Kenswick Dr Unit 2112 Humble, TX 2.0 2.0 934 $1,359 $1.46 1d 1 0.28mi
19800 Kenswick Dr Apt 422 Humble, TX 2.0 2.0 934 $1,375 $1.47 9d 1 0.28mi
19800 Kenswick Dr Unit 424 Humble, TX 2.0 2.0 934 $1,375 $1.47 7d 1 0.28mi
19800 Kenswick Dr Unit 19857 Humble, TX 2.0 2.0 934 $1,399 $1.50 12d 1 0.28mi
20126 Chipplegate Ln Humble, TX 3.0 2.0 1348 $1,800 $1.34 45d 1 0.35mi
20327 Bridgedale Ln Humble, TX 3.0 2.0 1226 $1,736 $1.42 1d 1 0.36mi
20211 Cottonglade Ln Humble, TX 3.0 2.0 1348 $1,699 $1.26 45d 1 0.47mi
20211 Cottonglade Ln Humble, TX 3.0 2.0 1348 $1,699 $1.26 1d 1 0.47mi
20418 Red Canyon Creek Ln Humble, TX 4.0 2.0 1731 $2,000 $1.16 24d 1 0.52mi
7810 Birchbark Dr Humble, TX 3.0 2.0 1663 $1,899 $1.14 26d 1 0.61mi
8902 Snapping Turtle Dr Humble, TX 3.0 2.0 1414 $1,729 $1.22 9d 1 0.73mi
9393 Farm to Market 1960 Bypass Rd W Humble, TX 1.0–3.0 1.0–2.0 1033 $2,001 $1.94 0d 30 0.74mi
20538 Faith Millstream Dr Humble, TX 4.0 2.0 1627 $1,931 $1.19 24d 1 0.94mi
7318 Foxway Ln Humble, TX 3.0 2.0 1750 $1,759 $1.01 26d 1 0.97mi
21235 Grand Field Ct Humble, TX 4.0 3.0 1750 $1,800 $1.03 45d 1 1.00mi
19106 Sears Dr Unit B Humble, TX 3.0 2.5 1228 $1,895 $1.54 9d 1 1.04mi
19710 Townsen Blvd Humble, TX 2.0 2.0 1174 $1,697 $1.45 26d 1 1.06mi
7214 Foxbend Ln Humble, TX 3.0 2.0 1591 $1,975 $1.24 1d 1 1.11mi
7160 Foxbrick Ln Humble, TX 1.0–2.0 1.0–2.0 872 $1,575 $1.81 1d 2 1.12mi
7160 Foxbrick Ln Humble, TX 2.0 1.0–2.0 976 $1,438 $1.47 7d 1 1.12mi
7160 Foxbrick Ln Unit LANE12208 Humble, TX 2.0 1.0 942 $1,325 $1.41 1d 1 1.12mi
7160 Foxbrick Ln Unit LANE14103 Humble, TX 2.0 1.0 942 $1,450 $1.54 45d 1 1.12mi
7507 Kennemer Dr Humble, TX 3.0 2.5 1596 $1,766 $1.11 13d 1 1.15mi
19920 Foxwood Forest Blvd Unit 19977 Humble, TX 2.0 2.0 921 $1,280 $1.39 0d 1 1.18mi
19920 Foxwood Forest Blvd Unit 422 Humble, TX 2.0 2.0 921 $1,245 $1.35 9d 1 1.18mi
19920 Foxwood Forest Blvd Unit 424 Humble, TX 2.0 2.0 921 $1,245 $1.35 7d 1 1.18mi
7150 Foxbrick Ln Unit LANE5201 Humble, TX 2.0 2.0 1011 $1,425 $1.41 1d 1 1.20mi
7150 Foxbrick Ln Humble, TX 1.0–2.0 1.0–2.0 872 $1,625 $1.86 45d 4 1.20mi
9494 Humble Westfield Rd Unit 2165 Humble, TX 2.0 2.0 1325 $1,235 $0.93 1d 1 1.22mi
9494 Humble Westfield Rd Unit 9551 Humble, TX 2.0 2.0 1325 $1,150 $0.87 45d 1 1.23mi
9494 Humble Westfield Rd Unit 422 Humble, TX 2.0 2.0 1325 $1,210 $0.91 9d 1 1.23mi
9494 Humble Westfield Rd Unit 2162 Humble, TX 2.0 2.0 1325 $1,210 $0.91 7d 1 1.23mi
9494 Humble Westfield Rd Unit 2148 Humble, TX 2.0 2.0 1325 $1,245 $0.94 0d 1 1.23mi
9494 Humble Westfield Rd Unit 425 Humble, TX 2.0 2.0 1325 $1,031 $0.78 17d 1 1.23mi
9494 Humble Westfield Rd Unit 9551 Humble, TX 2.0 2.0 1325 $1,234 $0.93 12d 1 1.23mi

HOA detail

Monthly dues
$21 · $252/yr

Listing history 5 events

  1. 2026-05-18
    status Pending 936-char remark
    Show marketing remark (936 chars)

    Discover a fantastic opportunity in a quiet, sought-after Humble neighborhood! This solid three-bedroom, two-bathroom home sits proudly on a spacious corner lot, offering the perfect canvas for your vision. With a two-car garage and a peaceful location, this property is packed with potential waiting to be unlocked. A True Diamond in the Rough: Prime & Peaceful Location: Enjoy the best of Humble living on a serene street in an established community. The corner lot provides extra space, privacy, and future possibilities. Strong Foundation: The home boasts a fantastic, functional layout with great bones. The living areas are spacious, the three bedrooms are well-proportioned, and the two-bathroom setup is ideal. Investor or DIY Dream: Calling all visionaries, investors, and hands-on buyers! This home needs some TLC and cosmetic updates, allowing you to customize it to your exact taste and build instant equity.

  2. 2026-05-11
    status Active 936-char remark
    Show marketing remark (936 chars)

    Discover a fantastic opportunity in a quiet, sought-after Humble neighborhood! This solid three-bedroom, two-bathroom home sits proudly on a spacious corner lot, offering the perfect canvas for your vision. With a two-car garage and a peaceful location, this property is packed with potential waiting to be unlocked. A True Diamond in the Rough: Prime & Peaceful Location: Enjoy the best of Humble living on a serene street in an established community. The corner lot provides extra space, privacy, and future possibilities. Strong Foundation: The home boasts a fantastic, functional layout with great bones. The living areas are spacious, the three bedrooms are well-proportioned, and the two-bathroom setup is ideal. Investor or DIY Dream: Calling all visionaries, investors, and hands-on buyers! This home needs some TLC and cosmetic updates, allowing you to customize it to your exact taste and build instant equity.

  3. 2026-01-26
    status Pending 936-char remark
    Show marketing remark (936 chars)

    Discover a fantastic opportunity in a quiet, sought-after Humble neighborhood! This solid three-bedroom, two-bathroom home sits proudly on a spacious corner lot, offering the perfect canvas for your vision. With a two-car garage and a peaceful location, this property is packed with potential waiting to be unlocked. A True Diamond in the Rough: Prime & Peaceful Location: Enjoy the best of Humble living on a serene street in an established community. The corner lot provides extra space, privacy, and future possibilities. Strong Foundation: The home boasts a fantastic, functional layout with great bones. The living areas are spacious, the three bedrooms are well-proportioned, and the two-bathroom setup is ideal. Investor or DIY Dream: Calling all visionaries, investors, and hands-on buyers! This home needs some TLC and cosmetic updates, allowing you to customize it to your exact taste and build instant equity.

  4. 2025-12-03
    listed $195,000 Active 936-char remark
    Show marketing remark (936 chars)

    Discover a fantastic opportunity in a quiet, sought-after Humble neighborhood! This solid three-bedroom, two-bathroom home sits proudly on a spacious corner lot, offering the perfect canvas for your vision. With a two-car garage and a peaceful location, this property is packed with potential waiting to be unlocked. A True Diamond in the Rough: Prime & Peaceful Location: Enjoy the best of Humble living on a serene street in an established community. The corner lot provides extra space, privacy, and future possibilities. Strong Foundation: The home boasts a fantastic, functional layout with great bones. The living areas are spacious, the three bedrooms are well-proportioned, and the two-bathroom setup is ideal. Investor or DIY Dream: Calling all visionaries, investors, and hands-on buyers! This home needs some TLC and cosmetic updates, allowing you to customize it to your exact taste and build instant equity.

  5. 2005-12-07
    soldstatus

ⓘ 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
$4,422 · $368/mo
Projected year-2 tax
$4,422 · $368/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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°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 3 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
$20,490
− Mortgage interest
−$10,923
− Property taxes
−$4,422
− Insurance
−$975
− Repairs & maintenance
−$1,639
− Management
−$1,639
− HOA
−$252
− Depreciation
−$5,673
Taxable loss
−$5,033
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,208
After-tax cash flow
$-525/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
Aldine ISD
NCES district ID
4807710
Math proficiency
16% ▼ -23.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$37,081
Composite
15.42/100
National rank
#9317
State rank
#790 of 826 in TX

Livability — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
48,031
Household income
$64,755
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
2620.0

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 0.69)
Race & ethnicity
Hispanic / Latino 41% Black 34% Two or more races 18% White 16% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Lithuanian 4% Armenian 1% Serbian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
60% English-only · Spanish 35% Arabic 1% Other Indo-European 1%

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
▼ -0.77%
Current HPI
245.7087
Rent YoY
▲ 2.17%
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

Price history

5 events — show timeline
  • 2026-05-18 Pending HARMLS
  • 2026-05-11 Relisted HARMLS
  • 2026-01-26 Pending HARMLS
  • 2025-12-03 Listed $195,000 HARMLS
  • 2005-12-07 Sold (Public Records) Public Records

Property tax history

+4.6%/yr

Latest (2025): $4,422 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…