1308 Shaded Rock Dr · Sienna, TX 77459

$360,000

4 bd · 2.5 ba · 1,910 sqft · Land · 111 Days on market

Built 2026 $188/sqft · at area comps Est $343k · at est. $132/mo HOA · 3% of rent ↓ 6% since listing

---

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 +27.5/30.0
• DSCR +9.6/10.0
• 1% rule +6.8/10.0
• ARV discount +5.3/15.0
• Schools +4.5/10.0
• Appreciation +4.2/10.0
• Rent growth +2.5/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

The Courtyard Collection | 2 Story | 4 Bedrooms | 2.5 Baths | Game Room | 2- Car Attached Garage

Key facts

• 2 garage spots
• Community pool
• Built 2026

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath land listed at $360k.

Deal economics

• At list price, monthly cash flow is $1k ($13k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $360k).
• Recommended offer: $328k (9.0% below list) — sets the bar for market timing.
• Cap rate 9.8% 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); 1228 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 40% 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 $101k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 111 days — a 9% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
• 3 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $327,600 (9.0% below list)

Questions for the listing agent

1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% 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. 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.
6. 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.
7. 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: 1.18% ✓
• Cap rate: 9.84%
• Cash-on-cash: 12.68%
• DSCR: 1.56
• GRM: 7.0

CMA / ARV

• ARV (median comp): $343,314
• List price: $360,000
• Delta: 4.86%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: 4.2%
• Equity multiple: 1.17×
• Total profit: $17,515
• Equity at exit: $75,502

10-year hold

• IRR: 9.0%
• Equity multiple: 1.72×
• Total profit: $72,822
• Equity at exit: $69,933

Cash invested: $100,800 (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: 1228
• Price-to-rent: 7.0×

Monthly cashflow live

• Estimated rent: $4,257 medium
• Mortgage (P&I): −$1,888
• Tax from tax record: −$128 /mo · $1,533/yr
• Insurance: −$150
• HOA: −$132
• Vacancy / Maint / Mgmt: −$894
• Net cashflow: $1,066

Break-even live

Break-even rent $2,908

Max offer price $360,000

Occupancy floor 70%

Sensitivity live

Price	-10% $1,269	-5% $1,167	+0% $1,066	+5% $964	+10% $862
Rent	-10% $729	-5% $897	+0% $1,066	+5% $1,234	+10% $1,402
Rate	-1.0pp $1,247	-0.5pp $1,157	base $1,066	+0.5pp $972	+1.0pp $877

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: $90,000
• Closing costs: $10,800
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1714 Forest Mist Dr Missouri City, TX	3.0	3.0	1979	$3,000	$1.52	44d	1	0.67mi
8719 Fox Trail Dr Missouri City, TX	4.0	3.5	2143	$6,000	$2.80	23d	1	0.79mi
2142 Ironwood Pass Dr Missouri City, TX	4.0	3.0	2140	$6,000	$2.80	0d	1	1.03mi

HOA detail

• Monthly dues: $132 · $1,584/yr

Listing history 7 events

1. 2026-05-15
   status Active 96-char remark

   Show marketing remark (96 chars)

   The Courtyard Collection | 2 Story | 4 Bedrooms | 2.5 Baths | Game Room | 2- Car Attached Garage

2. 2026-05-15
   price $360,000 96-char remark

   Show marketing remark (96 chars)

   The Courtyard Collection | 2 Story | 4 Bedrooms | 2.5 Baths | Game Room | 2- Car Attached Garage

3. 2026-05-15
   historical 96-char remark

   Show marketing remark (96 chars)

   The Courtyard Collection | 2 Story | 4 Bedrooms | 2.5 Baths | Game Room | 2- Car Attached Garage

4. 2026-05-08
   price $360,000 936-char remark

   Show marketing remark (936 chars)

   MOVE IN READY!! This stunning two-story home is thoughtfully designed for both entertaining and everyday living, with all four spacious bedrooms and a generous game room tucked upstairs keeping the main level open, airy, and ideal for gatherings. A dramatic two-story entry sets the tone, welcoming you into a bright family room filled with natural light from an abundance of windows. The stylish kitchen and bathrooms feature upgraded quartz countertops, while durable wood-look tile flows seamlessly throughout the kitchen and family room. Modern fixtures and a carefully curated, contemporary color palette elevate the home’s clean, elegant aesthetic. ALL appliances and 2" blinds are included, adding exceptional value and move-in convenience. Complete with a two-car garage and nestled in the highly sought-after master-planned community of Sienna, this home perfectly blends comfort, functionality, and timeless design.

5. 2026-04-20
   listed $362,390 Active 96-char remark

   Show marketing remark (96 chars)

   The Courtyard Collection | 2 Story | 4 Bedrooms | 2.5 Baths | Game Room | 2- Car Attached Garage

6. 2026-02-04
   price $362,390 936-char remark

   Show marketing remark (936 chars)

   MOVE IN READY!! This stunning two-story home is thoughtfully designed for both entertaining and everyday living, with all four spacious bedrooms and a generous game room tucked upstairs keeping the main level open, airy, and ideal for gatherings. A dramatic two-story entry sets the tone, welcoming you into a bright family room filled with natural light from an abundance of windows. The stylish kitchen and bathrooms feature upgraded quartz countertops, while durable wood-look tile flows seamlessly throughout the kitchen and family room. Modern fixtures and a carefully curated, contemporary color palette elevate the home’s clean, elegant aesthetic. ALL appliances and 2" blinds are included, adding exceptional value and move-in convenience. Complete with a two-car garage and nestled in the highly sought-after master-planned community of Sienna, this home perfectly blends comfort, functionality, and timeless design.

7. 2026-02-04
   listed $382,390 Active 936-char remark

   Show marketing remark (936 chars)

   MOVE IN READY!! This stunning two-story home is thoughtfully designed for both entertaining and everyday living, with all four spacious bedrooms and a generous game room tucked upstairs keeping the main level open, airy, and ideal for gatherings. A dramatic two-story entry sets the tone, welcoming you into a bright family room filled with natural light from an abundance of windows. The stylish kitchen and bathrooms feature upgraded quartz countertops, while durable wood-look tile flows seamlessly throughout the kitchen and family room. Modern fixtures and a carefully curated, contemporary color palette elevate the home’s clean, elegant aesthetic. ALL appliances and 2" blinds are included, adding exceptional value and move-in convenience. Complete with a two-car garage and nestled in the highly sought-after master-planned community of Sienna, this home perfectly blends comfort, functionality, and timeless design.

ⓘ 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: $1,533 · $128/mo
• Projected year-2 tax: $6,588 · $549/mo
• Expected delta: +$5,055/yr (+$421/mo · 329.7%)

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

Climate risk First Street

• 🌊 Flood 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 22 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: $51,086
• − Mortgage interest: −$20,166
• − Property taxes: −$1,533
• − Insurance: −$1,800
• − Repairs & maintenance: −$4,087
• − Management: −$4,087
• − HOA: −$1,584
• − Depreciation: −$10,473
• Taxable income: $7,357
• Est. tax owed @ 24.0%: −$1,766
• After-tax cash flow: $11,021/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: 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

Price history

-5.9% since first listed

7 events — show timeline

• 2026-05-15 Relisted — Zillow
• 2026-05-15 Price Changed $360,000 Zillow
• 2026-05-15 Delisted — Zillow
• 2026-05-08 Price Changed $360,000 HARMLS
• 2026-04-20 Listed $362,390 Zillow
• 2026-02-04 Price Changed $362,390 HARMLS
• 2026-02-04 Listed $382,390 HARMLS