CashFlowRE
Sign in Sign up
6023 Ginevra Summers Dr
D Composite 43.14
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).

  • Cash flow +13.5/30.0
  • ARV discount +6.1/15.0
  • Schools +5.7/10.0
  • DSCR +4.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$369,999

6023 Ginevra Summers Dr · Katy, TX 77493
5 bd · 3.0 ba · 2,925 sqft · SingleFamily public records · 86 Days on market
Built 2025 Good condition 6,275 sqft lot $126/sqft · at area comps Est $359k · at est. $117/mo HOA · 4% of rent

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

Listing remarks MLS

PRICED TO SELL!! This stunning two-story home in Sunterra boasts five bedrooms, three full bathrooms, downstairs secondary bedroom can be used as a home office or a study and a spacious game room. With 2,733 square feet of living space, this well located homesite offers a perfect location within the community. Featuring stainless steel appliances, quartz countertops, a farmhouse style sink, separate tub/shower in primary bath, solid surface flooring, Tankless Water Heater, covered back patio, and Full Sprinkler System, this home has everything you need. Enjoy an abundance of natural light and a fantastic floor plan. Sunterra is a master planned community with amenities like a lagoon and lazy river, making it the perfect place for you and your family to live in a resort like setup.

Key facts

  • Quartz countertops
  • Two story home
  • Spacious game room

Tags

TWO STORY HOMEDOWNSTAIRS SECONDARY BEDROOMSPACIOUS GAME ROOMSTAINLESS STEEL APPLIANCESQUARTZ COUNTERTOPSFARMHOUSE STYLE SINK

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 5-bed/3.0-bath single-family listed at $370k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $14 ($174/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $322k (13.0% below list).
  • Recommended offer: $322k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.0% in Katy — 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 76/100 on livability (#111 in TX, #3,613 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, amenities D, commute F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Robert King El (math 41% / reading 44%, grade F, #1,313 of 4,322 statewide, top 31%, 981 students, 68% FRL); Katy J H (math 52% / reading 51%, grade C, #318 of 1,662 statewide, top 20%, 1,094 students, 53% FRL); Katy H S (math 62% / reading 74%, grade B, #150 of 1,632 statewide, top 10%, 3,330 students, 38% FRL) — zoned schools average 53% FRL vs 27% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.8%/yr); 2729 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($118k/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 $11k 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 86 days — a 6% lower offer ($348k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts; this cycle's ask is 14700% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $321,946 (13.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.34%
Cash-on-cash
0.17%
DSCR
1.01
GRM
9.6

CMA / ARV

ARV (median comp)
$358,745
List price
$369,999
Delta
3.14%
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
27210 Tulum Cove Ln 0.13mi 5/3.0 2,733 (-7%) 1mo $422,890 $155 82
27415 Aster Grn 0.36mi 5/4.0 2,890 (-1%) 2mo $510,100 $177 75
5614 Sandcastle Ridge Dr 0.40mi 4/3.5 (-1) 2,782 (-5%) 0mo $499,236 $179 66
27535 Paddle Grv 0.40mi 4/3.5 (-1) 2,734 (-6%) 1mo $512,900 $188 63
27535 Aster Green Dr 0.47mi 4/3.5 (-1) 2,802 (-4%) 2mo $493,200 $176 63
5615 Sandcastle Ridge Dr 0.41mi 4/3.5 (-1) 3,134 (+7%) 1mo $564,501 $180 62
27022 Sunset Palace Dr 0.45mi 4/2.5 (-1) 2,754 (-6%) 1mo $422,651 $153 61
5819 Westwood Shore Dr 0.46mi 4/3.5 (-1) 2,734 (-6%) 1mo $449,900 $165 60
27403 Cinnamon Shores Dr 0.44mi 4/3.0 (-1) 2,671 (-9%) 2mo $432,915 $162 58
5623 Sandcastle Ridge Dr 0.39mi 4/3.5 (-1) 3,337 (+14%) 1mo $598,145 $179 50
27002 Sunset Palace Dr 0.47mi 4/3.5 (-1) 3,300 (+13%) 0mo $599,931 $182 50
26611 Ivory Petal Dr 0.72mi 5/4.0 3,249 (+11%) 1mo $449,990 $139 43

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

5-year hold
IRR
-19.4%
Equity multiple
0.34×
Total profit
$-68,438
Equity at exit
$55,168
10-year hold
IRR
-20.0%
Equity multiple
0.09×
Total profit
$-94,743
Equity at exit
$31,991

Cash invested: $103,600 (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 77493

Rents YoY
-0.8%
Active inventory
2729
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$3,219 high interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$317 /mo · $3,809/yr
Insurance
$154
HOA
$117
Vacancy / Maint / Mgmt
$676
Net cashflow
$14

Break-even live

Break-even rent $3,201
Max offer price $369,999
Occupancy floor 95%

Sensitivity live

Price -10% $224 -5% $119 +0% $14 +5% $-90 +10% $-195
Rent -10% $-240 -5% $-113 +0% $14 +5% $142 +10% $269
Rate -1.0pp $201 -0.5pp $109 base $14 +0.5pp $-81 +1.0pp $-179

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
$92,500
Closing costs
$11,100
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27507 Hudson Sands Ln Katy, TX 4.0 3.0 2294 $3,000 $1.31 18d 1 0.25mi
6414 Orchid Beach Dr Katy, TX 5.0 4.0 2490 $3,000 $1.20 14d 1 0.30mi
5819 Bright Keel Dr Katy, TX 4.0 3.0 2598 $2,400 $0.92 45d 1 0.36mi
27327 Blue Pool Dr Katy, TX 4.0 3.0 2100 $2,600 $1.24 45d 1 0.39mi
6427 Seafoam Lake Dr Katy, TX 4.0 4.0 2479 $3,000 $1.21 0d 1 0.44mi
5631 Pearl Vista Dr Katy, TX 4.0 3.0 2039 $3,000 $1.47 22d 1 0.49mi
3013 Pearl Coastline Ln Katy, TX 6.0 2.5 2480 $3,995 $1.61 26d 1 0.57mi
3020 Nori Shores Dr Katy, TX 5.0 2.5 2408 $3,995 $1.66 26d 1 0.58mi
3025 Nori Shores Dr Katy, TX 6.0 2.5 2480 $3,798 $1.53 6d 1 0.61mi
3060 Nori Shores Dr Katy, TX 6.0 2.5 2408 $3,995 $1.66 26d 1 0.63mi
3076 Dylan Skyland Dr Katy, TX 4.0 2.5 2240 $3,395 $1.52 26d 1 0.64mi
3084 Fantasy Terrace Dr Katy, TX 4.0 2.0 2085 $2,325 $1.12 14d 1 0.69mi
3072 Fantasy Terrace Dr Katy, TX 4.0 2.0 2279 $2,550 $1.12 24d 1 0.71mi
3104 Nori Shores Dr Katy, TX 5.0 2.5 1947 $3,695 $1.90 5d 1 0.75mi
3053 Fantasy Terrace Dr Katy, TX 4.0 2.0 2085 $2,440 $1.17 17d 1 0.76mi
4633 Peony Green Dr Katy, TX 5.0 3.0 2680 $3,995 $1.49 26d 1 0.90mi
3041 Colusa Ridge Dr Katy, TX 4.0 2.5 2263 $2,500 $1.10 14d 1 1.06mi
5835 Big Bluestem Ln Katy, TX 5.0 3.0 2890 $2,406 $0.83 45d 1 1.37mi
3004 Fall Gold Ln Katy, TX 5.0 3.0 2156 $2,599 $1.21 0d 1 1.40mi
3004 Fall Gold Ln Katy, TX 5.0 3.0 2156 $3,850 $1.79 45d 1 1.40mi

HOA detail

Monthly dues
$117 · $1,404/yr
Likely covers
water

Listing history 29 events

  1. 2026-05-02
    price $2,899
  2. 2026-04-21
    listed $2,500
  3. 2026-04-21
    historical $3,100
  4. 2026-03-25
    listed $3,100
  5. 2026-03-14
    historical $3,100
  6. 2026-03-04
    listed $369,999 Active 792-char remark
    Show marketing remark (792 chars)

    PRICED TO SELL!! This stunning two-story home in Sunterra boasts five bedrooms, three full bathrooms, downstairs secondary bedroom can be used as a home office or a study and a spacious game room. With 2,733 square feet of living space, this well located homesite offers a perfect location within the community. Featuring stainless steel appliances, quartz countertops, a farmhouse style sink, separate tub/shower in primary bath, solid surface flooring, Tankless Water Heater, covered back patio, and Full Sprinkler System, this home has everything you need. Enjoy an abundance of natural light and a fantastic floor plan. Sunterra is a master planned community with amenities like a lagoon and lazy river, making it the perfect place for you and your family to live in a resort like setup.

  7. 2026-03-02
    historical
  8. 2026-02-12
    listed $405,000 Active
  9. 2026-01-01
    listed $3,100
  10. 2025-12-24
    historical $3,100
  11. 2025-12-06
    listed $3,100
  12. 2025-12-05
    historical $2,795
  13. 2025-10-31
    listed $2,795
  14. 2025-10-30
    historical $2,795
  15. 2025-10-30
    listed $2,795
  16. 2025-10-29
    historical $2,795
  17. 2025-10-04
    listed $2,795
  18. 2025-09-29
    historical $2,800
  19. 2025-09-19
    price $2,800
  20. 2025-08-29
    price $2,900
  21. 2025-08-19
    listed $2,995
  22. 2025-08-07
    historical $3,100
  23. 2025-07-29
    price $3,100
  24. 2025-07-10
    listed $3,300
  25. 2025-07-07
    soldstatus Closed
  26. 2025-06-24
    historical Active Under Contract
  27. 2025-05-19
    status Pending, Continue to Show
  28. 2025-04-16
    price $398,740
  29. 2025-04-12
    listed $400,990 Active

ⓘ 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
$3,809 · $317/mo
Projected year-2 tax
$6,771 · $564/mo
Expected delta
+$2,962/yr (+$247/mo · 77.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,634
− Mortgage interest
−$20,726
− Property taxes
−$3,809
− Insurance
−$1,850
− Repairs & maintenance
−$3,091
− Management
−$3,091
− HOA
−$1,404
− Depreciation
−$10,764
Taxable loss
−$6,100
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,464
After-tax cash flow
$1,638/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 well-maintained, move-in-ready home in Sunterra offers a perfect location with modern finishes and ample natural light.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior brightness
  • Both Replace carpet with hardwood or tile in bedrooms — Improves aesthetics and is easier to maintain
  • Both Install smart home devices — Enhances convenience and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior brightness
  • Both Replace carpet with hardwood or tile in bedrooms — Improves aesthetics and is easier to maintain
  • Both Install smart home devices — Enhances convenience and adds modern appeal

ⓘ 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
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 of 826 in TX

Livability — Katy

Score
76/100
State rank
#111
US rank
#3613

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
413,575
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
71,484
Household income
$118,464
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
913.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 36% Hispanic / Latino 33% Two or more races 16% Black 15% Asian 12%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, Jamaica
Languages at home
64% English-only · Spanish 22% Vietnamese 5% French/Haitian/Cajun 4%

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
▼ -140.65%
Current HPI
233.1683
Rent YoY
▼ -0.80%
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

-99.3% since first listed
29 events — show timeline
  • 2026-05-02 Price Changed $2,899 HARMLS
  • 2026-04-21 Listed for Rent $2,500 HARMLS
  • 2026-04-21 Rental Removed $3,100 HARMLS
  • 2026-03-25 Listed for Rent $3,100 HARMLS
  • 2026-03-14 Rental Removed $3,100 HARMLS
  • 2026-03-04 Listed $369,999 HARMLS
  • 2026-03-02 Listing Removed HARMLS
  • 2026-02-12 Listed $405,000 HARMLS
  • 2026-01-01 Listed for Rent $3,100 HARMLS
  • 2025-12-24 Rental Removed $3,100 HARMLS
  • 2025-12-06 Listed for Rent $3,100 HARMLS
  • 2025-12-05 Rental Removed $2,795 HARMLS
  • 2025-10-31 Listed for Rent $2,795 HARMLS
  • 2025-10-30 Rental Removed $2,795 APPFOLIO
  • 2025-10-30 Listed for Rent $2,795 APPFOLIO
  • 2025-10-29 Rental Removed $2,795 HARMLS
  • 2025-10-04 Listed for Rent $2,795 HARMLS
  • 2025-09-29 Rental Removed $2,800 HARMLS
  • 2025-09-19 Price Changed $2,800 HARMLS
  • 2025-08-29 Price Changed $2,900 HARMLS
  • 2025-08-19 Listed for Rent $2,995 HARMLS
  • 2025-08-07 Rental Removed $3,100 HARMLS
  • 2025-07-29 Price Changed $3,100 HARMLS
  • 2025-07-10 Listed for Rent $3,300 HARMLS
  • 2025-07-07 Sold (MLS) HARMLS
  • 2025-06-24 Contingent HARMLS
  • 2025-05-19 Pending HARMLS
  • 2025-04-16 Price Changed $398,740 HARMLS
  • 2025-04-12 Listed $400,990 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…