CashFlowRE
Sign in Sign up
2627 River Run Rd
D+ Composite 47.8
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 +11.9/30.0
  • ARV discount +11.5/15.0
  • 1% rule +4.9/10.0
  • Schools +4.5/10.0
  • Appreciation +4.2/10.0
  • DSCR +3.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$425,000

2627 River Run Rd · Sienna, TX 77459
3 bd · 3.0 ba · 2,501 sqft · SingleFamily public records · 53 Days on market
Built 2015 7,187 sqft lot $170/sqft · 9% below area Est $466k · 9% under $132/mo HOA · 3% of rent

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

Listing remarks MLS

Welcome to this beautifully appointed Perry home in the sought-after master-planned community of Sienna. This elegant 1-story offers 3 beds, 3 full baths, & a well-designed layout. A grand extended entry with soaring ceilings & archways leads to a private study with French doors & a formal dining room with wood flooring. The light-filled family room with a wall of windows flows into the chef-inspired kitchen featuring granite counters, stainless steel appliances, a gas cooktop, & a large island with seating. The adjoining breakfast area adds to the home’s bright, open feel. The private primary suite offers a spa-like ensuite bath, while secondary bedrooms feature walk-in closets & access to full baths. Enjoy a patio, spacious backyard with no rear neighbors, & a 3-car garage. Located near Sawmill Lake Club, residents enjoy access to a fitness center, resort-style pool, sand volleyball courts, & upcoming tennis courts. Zoned to Leonetti ES, Ronald Thornton MS, & Ridge Point HS.

Key facts

  • 7,187 sq ft lot
  • 3 garage spots
  • Community pool

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/3.0-bath single-family listed at $425k.

Deal economics

  • At list price, monthly cash flow is $-111 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $405k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $420k (1.2% below list).
  • Recommended offer: $405k (4.6% below list) — sets the bar for cash-flow.
  • Cap rate 6.0% 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 D — 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.
  • Zoned schools: Heritage Rose El (math 29% / reading 28%, grade F, #2,706 of 4,322 statewide, top 63%, 1,209 students, 83% FRL); Billy Baines Middle (math 47% / reading 53%, grade C, #347 of 1,662 statewide, top 21%, 1,296 students, 37% FRL); Ridge Point H S (math 61% / reading 69%, grade B, #198 of 1,632 statewide, top 12%, 3,170 students, 31% FRL) — zoned schools average 50% FRL vs 35% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.1%/yr); 1229 active listings in the ZIP; 4 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; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
  • This rent runs 39% 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 $3k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($412k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask is 55% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
  • 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 $405,396 (4.6% 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 53 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.99%
Cap rate
5.98%
Cash-on-cash
-1.12%
DSCR
0.95
GRM
8.4

CMA / ARV

ARV (median comp)
$465,896
List price
$425,000
Delta
-8.78%
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
10411 Deer Br 0.52mi 3/2.5 2,431 (-3%) 8mo $330,000 $136 62
2006 Laurelwood Trl 0.60mi 3/3.0 2,408 (-4%) 5mo $399,900 $166 61
10534 Emory Park 0.60mi 4/3.0 (+1) 2,538 (+2%) 7mo $439,655 $173 59
10147 Deerpark Dr 0.50mi 4/3.0 (+1) 2,572 (+3%) 11mo $405,000 $157 58
10519 Lantana Pass 0.45mi 3/2.5 2,743 (+10%) 6mo $464,999 $170 56
10203 Wylde Point Ln 0.25mi 4/2.5 (+1) 2,764 (+10%) 11mo $585,000 $212 55
3031 Reindeer Run 0.66mi 4/3.0 (+1) 2,658 (+6%) 1mo $390,000 $147 53
2635 Parker Oak Pass 0.67mi 4/3.5 (+1) 2,395 (-4%) 6mo $435,000 $182 50
2023 Green Haven Ct 0.65mi 4/3.0 (+1) 2,623 (+5%) 8mo $450,000 $172 50
3014 Deer Xing 0.51mi 3/2.0 2,215 (-11%) 8mo $360,000 $163 46
10143 Deerpark Dr 0.49mi 4/3.5 (+1) 2,874 (+15%) 2mo $475,000 $165 43
10302 Ten Point Ln 0.59mi 4/2.0 (+1) 2,226 (-11%) 3mo $255,565 $115 42

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
-13.6%
Equity multiple
0.47×
Total profit
$-63,660
Equity at exit
$89,135
10-year hold
IRR
-10.5%
Equity multiple
0.26×
Total profit
$-88,648
Equity at exit
$82,560

Cash invested: $119,000 (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 77459

Home prices YoY
-0.8%
Rents YoY
-0.1%
Active inventory
1229
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$4,201 medium interval (Pro) →
Mortgage (P&I)
$2,229
Tax from tax record
$892 /mo · $10,699/yr
Insurance
$177
HOA
$132
Vacancy / Maint / Mgmt
$882
Net cashflow
$-111

Break-even live

Break-even rent $4,341
Max offer price $405,396
Occupancy floor 98%

Sensitivity live

Price -10% $130 -5% $9 +0% $-111 +5% $-231 +10% $-352
Rent -10% $-443 -5% $-277 +0% $-111 +5% $55 +10% $221
Rate -1.0pp $103 -0.5pp $-3 base $-111 +0.5pp $-221 +1.0pp $-333

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
$106,250
Closing costs
$12,750
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1714 Forest Mist Dr Missouri City, TX 3.0 3.0 1979 $3,000 $1.52 45d 1 0.89mi
2142 Ironwood Pass Dr Missouri City, TX 4.0 3.0 2140 $6,000 $2.80 0d 1 1.10mi
8719 Fox Trail Dr Missouri City, TX 4.0 3.5 2143 $6,000 $2.80 24d 1 1.20mi
2718 Van Gogh Ln Missouri City, TX 4.0 2.5 3036 $3,595 $1.18 12d 1 1.29mi

HOA detail

Monthly dues
$132 · $1,584/yr
Likely covers
gaspoolgym

Listing history 35 events

  1. 2026-06-21
    days on market $425,000 Active 53 DOM
  2. 2026-06-18
    days on market $425,000 Active 50 DOM
  3. 2026-06-17
    days on market $425,000 Active 49 DOM
  4. 2026-06-16
    days on market $425,000 Active 48 DOM
  5. 2026-06-15
    days on market $425,000 Active 47 DOM
  6. 2026-06-13
    days on market $425,000 Active 45 DOM
  7. 2026-06-09
    days on market $425,000 Active 41 DOM
  8. 2026-06-07
    days on market $425,000 Active 39 DOM
  9. 2026-06-04
    days on market $425,000 Active 36 DOM
  10. 2026-06-03
    days on market $425,000 Active 35 DOM
  11. 2026-06-02
    days on market $425,000 Active 34 DOM
  12. 2026-06-01
    days on market $425,000 Active 33 DOM
  13. 2026-05-31
    days on market $425,000 Active 32 DOM
  14. 2026-04-29
    status Active 1029-char remark
    Show marketing remark (1029 chars)

    Welcome to this beautifully appointed Perry home in the sought-after master-planned community of Sienna. This elegant 1-story offers 3 beds, 3 full baths, & a well-designed layout. A grand extended entry with soaring ceilings & archways leads to a private study with French doors & a formal dining room with wood flooring. The light-filled family room with a wall of windows flows into the chef-inspired kitchen featuring granite counters, stainless steel appliances, a gas cooktop, & a large island with seating. The adjoining breakfast area adds to the home’s bright, open feel. The private primary suite offers a spa-like ensuite bath, while secondary bedrooms feature walk-in closets & access to full baths. Enjoy a patio, spacious backyard with no rear neighbors, & a 3-car garage. Located near Sawmill Lake Club, residents enjoy access to a fitness center, resort-style pool, sand volleyball courts, & upcoming tennis courts. Zoned to Leonetti ES, Ronald Thornton MS, & Ridge Point HS.

  15. 2026-04-16
    historical 1029-char remark
    Show marketing remark (1029 chars)

    Welcome to this beautifully appointed Perry home in the sought-after master-planned community of Sienna. This elegant 1-story offers 3 beds, 3 full baths, & a well-designed layout. A grand extended entry with soaring ceilings & archways leads to a private study with French doors & a formal dining room with wood flooring. The light-filled family room with a wall of windows flows into the chef-inspired kitchen featuring granite counters, stainless steel appliances, a gas cooktop, & a large island with seating. The adjoining breakfast area adds to the home’s bright, open feel. The private primary suite offers a spa-like ensuite bath, while secondary bedrooms feature walk-in closets & access to full baths. Enjoy a patio, spacious backyard with no rear neighbors, & a 3-car garage. Located near Sawmill Lake Club, residents enjoy access to a fitness center, resort-style pool, sand volleyball courts, & upcoming tennis courts. Zoned to Leonetti ES, Ronald Thornton MS, & Ridge Point HS.

  16. 2026-04-16
    historical $425,000 1029-char remark
    Show marketing remark (1029 chars)

    Welcome to this beautifully appointed Perry home in the sought-after master-planned community of Sienna. This elegant 1-story offers 3 beds, 3 full baths, & a well-designed layout. A grand extended entry with soaring ceilings & archways leads to a private study with French doors & a formal dining room with wood flooring. The light-filled family room with a wall of windows flows into the chef-inspired kitchen featuring granite counters, stainless steel appliances, a gas cooktop, & a large island with seating. The adjoining breakfast area adds to the home’s bright, open feel. The private primary suite offers a spa-like ensuite bath, while secondary bedrooms feature walk-in closets & access to full baths. Enjoy a patio, spacious backyard with no rear neighbors, & a 3-car garage. Located near Sawmill Lake Club, residents enjoy access to a fitness center, resort-style pool, sand volleyball courts, & upcoming tennis courts. Zoned to Leonetti ES, Ronald Thornton MS, & Ridge Point HS.

  17. 2019-02-07
    soldstatus
  18. 2019-02-06
    soldstatus Sold 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  19. 2019-01-31
    status Pending, Continue to Show 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  20. 2019-01-06
    status Pending 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  21. 2018-12-15
    status Option Pending 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  22. 2018-12-09
    status Pending 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  23. 2018-11-30
    status Option Pending 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  24. 2018-11-02
    listed $275,000 Active 1006-char remark
    Show marketing remark (1006 chars)

    YOU'LL LOVE THIS IMMACULATE, SHOWS-LIKE-A-MODEL PERRY HOME in the Master-planned golf community of Sienna Plantation. The STUNNING BRICK & STONE ELEVATION is just the beginning. .. enter through a decorative glass & wrought-iron adorned front door to the ELEGANT EXTENDED ENTRY with 24x12 offset ceramic tile and 12-ft ceiling. .. a private Study with French doors. .. an INCREDIBLE ISLAND KITCHEN with granite counters, stainless-steel appliances & gas cooking. .. secondary bedrooms with full baths. .. all bedrooms with walk-in closets, PLUS a bonus walk-in closet for storage. .. a very PRIVATE MASTER RETREAT with luxurious bath, oversized shower and incredible closet. THREE-CAR GARAGE! Outside: stone/brick on all four sides. .. a ceramic-tiled patio. .. and sports fields behind means NO REAR NEIGHBORS! Walking distance to the lake, community center, pool and beach volleyball -- all at the end of the culdesac. DON'T WAIT. .. CALL TODAY to see this like-new, move-in ready home.

  25. 2018-10-18
    historical
  26. 2018-06-11
    listed $319,000 Active
  27. 2018-05-18
    historical
  28. 2018-05-17
    price $319,900
  29. 2018-03-22
    price $322,900
  30. 2018-01-26
    price $324,900
  31. 2017-11-08
    listed $332,495 Active
  32. 2017-10-20
    historical
  33. 2017-07-07
    listed $334,989 Active
  34. 2017-04-04
    historical
  35. 2016-10-10
    listed $334,927 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
$10,699 · $892/mo
Projected year-2 tax
$10,699 · $892/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 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 2/10 Low 2 unhealthy d/yr today · 2 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
$50,407
− Mortgage interest
−$23,807
− Property taxes
−$10,699
− Insurance
−$2,125
− Repairs & maintenance
−$4,033
− Management
−$4,033
− HOA
−$1,584
− Depreciation
−$12,364
Taxable loss
−$8,237
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,977
After-tax cash flow
$645/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

Price history

+26.9% since first listed
22 events — show timeline
  • 2026-04-29 Relisted HARMLS
  • 2026-04-16 Listing Removed HARMLS
  • 2026-04-16 Coming Soon $425,000 HARMLS
  • 2019-02-07 Sold (Public Records) Public Records
  • 2019-02-06 Sold (MLS) HARMLS
  • 2019-01-31 Pending HARMLS
  • 2019-01-06 Pending HARMLS
  • 2018-12-15 Pending HARMLS
  • 2018-12-09 Pending HARMLS
  • 2018-11-30 Pending HARMLS
  • 2018-11-02 Listed $275,000 HARMLS
  • 2018-10-18 Listing Removed HARMLS
  • 2018-06-11 Listed $319,000 HARMLS
  • 2018-05-18 Listing Removed HARMLS
  • 2018-05-17 Price Changed $319,900 HARMLS
  • 2018-03-22 Price Changed $322,900 HARMLS
  • 2018-01-26 Price Changed $324,900 HARMLS
  • 2017-11-08 Listed $332,495 HARMLS
  • 2017-10-20 Listing Removed HARMLS
  • 2017-07-07 Listed $334,989 HARMLS
  • 2017-04-04 Listing Removed HARMLS
  • 2016-10-10 Listed $334,927 HARMLS

Property tax history

+55.3%/yr

Latest (2025): $10,699 · -5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…