CashFlowRE
Sign in Sign up
7035 Foxfield Ln
C+ Composite 60.7
Why this score? — see what drove the C+ 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 +18.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.4/10.0
  • DSCR +5.7/10.0
  • Appreciation +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$149,900

7035 Foxfield Ln · Houston, TX 77338
3 bd · 2.0 ba · 1,297 sqft · SingleFamily public records · 132 Days on market
Built 1978 6,895 sqft lot $116/sqft · 30% below area Est $213k · 30% under $29/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

Key facts

  • Fresh paint
  • Foxwood neighborhood
  • New flooring

Tags

FOXWOOD NEIGHBORHOODMATURE TREESNEW FLOORINGFRESH PAINT

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 $150k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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: schools D, 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.
  • Market conditions: Rents rising (+2.2%/yr); 306 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 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 $1k 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 132 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 14y ago; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $49k; list at $150k implies a 206% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% 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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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. 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.
  10. 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.
  11. 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
1.14%
Cap rate
7.36%
Cash-on-cash
3.81%
DSCR
1.17
GRM
7.3

CMA / ARV

ARV (median comp)
$213,487
List price
$149,900
Delta
-29.78%
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
7035 Foxfield Ln 0.00mi 3/2.0 1,297 (0%) 1mo $149,900 $116 100
6910 Foxwick Ln 0.18mi 3/2.0 1,311 (+1%) 5mo $189,000 $144 86
7018 Foxmar Ln 0.20mi 3/2.0 1,235 (-5%) 3mo $142,800 $116 80
6935 Foxbrook Dr 0.41mi 3/1.0 1,254 (-3%) 4mo $159,900 $128 68
21115 Field House Ct 0.67mi 3/2.0 1,318 (+2%) 5mo $185,000 $140 62
21247 Linden House Ct 0.72mi 3/2.0 1,296 (-0%) 8mo $199,900 $154 59
6619 Old Cypress Landing Ln 0.41mi 3/2.0 1,450 (+12%) 3mo $285,990 $197 59
19834 Arrowsmith Dr 0.67mi 3/2.0 1,246 (-4%) 5mo $215,000 $173 58
6519 Old Cypress Landing Ln 0.52mi 3/2.0 1,450 (+12%) 1mo $273,180 $188 56
6626 Old Cypress Landing Ln 0.40mi 3/2.0 1,450 (+12%) 8mo $283,450 $195 55
7507 Secretariat Ridge Dr 0.40mi 3/2.0 1,489 (+15%) 3mo $199,900 $134 54
21130 Grandin Wood Ct 0.67mi 3/2.0 1,178 (-9%) 1mo $209,000 $177 52

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
-1.4%
Equity multiple
0.94×
Total profit
$-2,544
Equity at exit
$37,811
10-year hold
IRR
4.3%
Equity multiple
1.41×
Total profit
$17,361
Equity at exit
$41,107

Cash invested: $41,972 (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
306
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,716 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$345 /mo · $4,137/yr
Insurance
$62
HOA
$29
Vacancy / Maint / Mgmt
$360
Net cashflow
$133

Break-even live

Break-even rent $1,547
Max offer price $149,900
Occupancy floor 87%

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
$37,475
Closing costs
$4,497
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7010 Foxmar Ln Humble, TX 2.0 2.0 1330 $1,750 $1.32 43d 1 0.17mi
7214 Foxbend Ln Humble, TX 3.0 2.0 1591 $1,995 $1.25 2d 1 0.22mi
7160 Foxbrick Ln Unit LANE14103 Humble, TX 2.0 1.0 942 $1,450 $1.54 43d 1 0.29mi
19920 Foxwood Forest Blvd Unit 424 Humble, TX 2.0 2.0 921 $1,245 $1.35 5d 1 0.30mi
19920 Foxwood Forest Blvd Unit 422 Humble, TX 2.0 2.0 921 $1,245 $1.35 7d 1 0.30mi
19920 Foxwood Forest Blvd Unit 19977 Humble, TX 2.0 2.0 921 $1,237 $1.34 2d 1 0.30mi
7010 Foxmont Ln Humble, TX 3.0 2.0 1722 $1,735 $1.01 44d 1 0.34mi
7318 Foxway Ln Humble, TX 3.0 2.0 1750 $1,759 $1.01 24d 1 0.34mi
7150 Foxbrick Ln Humble, TX 1.0–2.0 1.0–2.0 872 $1,625 $1.86 43d 4 0.40mi
7160 Foxbrick Ln Humble, TX 2.0 1.0–2.0 976 $1,438 $1.47 5d 1 0.40mi
7810 Birchbark Dr Humble, TX 3.0 2.0 1663 $1,899 $1.14 24d 1 0.69mi
7507 Kennemer Dr Humble, TX 3.0 2.5 1596 $1,766 $1.11 11d 1 0.80mi
21235 Grand Field Ct Humble, TX 4.0 3.0 1750 $1,800 $1.03 43d 1 0.89mi
20211 Cottonglade Ln Humble, TX 3.0 2.0 1348 $1,699 $1.26 43d 1 0.92mi
20126 Chipplegate Ln Humble, TX 3.0 2.0 1348 $1,800 $1.34 43d 1 0.99mi
19902 Bishops Gate Ln Humble, TX 3.0 2.0 1570 $1,825 $1.16 24d 1 1.13mi
19815 Kenswick Dr Humble, TX 1.0–2.0 1.0–2.0 935 $1,756 $1.88 3d 62 1.26mi
19806 Kenswick Dr Humble, TX 2.0 2.0 934 $1,281 $1.37 43d 1 1.36mi
19800 Kenswick Dr Unit 424 Humble, TX 2.0 2.0 934 $1,375 $1.47 5d 1 1.42mi
19800 Kenswick Dr Apt 422 Humble, TX 2.0 2.0 934 $1,375 $1.47 7d 1 1.42mi
19800 Kenswick Dr Unit 2148 Humble, TX 2.0 2.0 934 $1,367 $1.46 2d 1 1.42mi
19800 Kenswick Dr Unit 19857 Humble, TX 2.0 2.0 934 $1,399 $1.50 10d 1 1.42mi
20327 Bridgedale Ln Humble, TX 3.0 2.0 1226 $1,786 $1.46 7d 1 1.45mi
20102 Bridgedale Ln Humble, TX 3.0 2.0 1635 $1,999 $1.22 43d 1 1.47mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 33 events

  1. 2026-05-18
    status Active 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  2. 2026-05-18
    price $149,900 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  3. 2026-05-14
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  4. 2026-05-10
    status Active 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  5. 2026-05-04
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  6. 2026-04-30
    status Active 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  7. 2026-04-21
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  8. 2026-04-15
    status Active 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  9. 2026-04-08
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  10. 2026-03-21
    price $165,000 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  11. 2026-01-09
    listed $179,900 Active 323-char remark
    Show marketing remark (323 chars)

    Discover the charm of this lovely 3-bedroom home in the sought-after Foxwood neighborhood. Enjoy the tranquil atmosphere created by mature trees lining the streets. Inside, you’ll find thoughtful updates including new flooring, fresh paint. Quiet neighborhood. Contact your Realtor today to schedule a private tour!

  12. 2026-01-05
    historical
  13. 2025-11-12
    listed $180,000 Active
  14. 2024-07-07
    historical $1,550
  15. 2024-06-04
    listed $1,550
  16. 2024-04-23
    historical $1,550
  17. 2024-04-03
    listed $1,550
  18. 2020-03-23
    soldstatus
  19. 2019-12-03
    soldstatus
  20. 2019-11-25
    soldstatus Sold
  21. 2019-11-19
    status Pending
  22. 2019-11-15
    status Option Pending
  23. 2019-10-05
    listed $135,000 Active
  24. 2017-11-29
    soldstatus
  25. 2017-11-27
    soldstatus Sold
  26. 2017-11-09
    status Pending
  27. 2017-10-29
    status Option Pending
  28. 2017-10-22
    listed $119,900 Active
  29. 2013-01-22
    soldstatus Sold
  30. 2012-11-20
    historical
  31. 2012-10-23
    listed $47,900
  32. 2001-09-12
    soldstatus
  33. 1995-03-07
    soldstatus $48,995

ⓘ 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
$4,137 · $345/mo
Projected year-2 tax
$4,137 · $345/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 2/10 Low
  • 🌡 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
$20,592
− Mortgage interest
−$8,397
− Property taxes
−$4,137
− Insurance
−$750
− Repairs & maintenance
−$1,647
− Management
−$1,647
− HOA
−$348
− Depreciation
−$4,361
Taxable loss
−$694
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$167
After-tax cash flow
$1,767/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

+205.9% since first listed
33 events — show timeline
  • 2026-05-18 Relisted HARMLS
  • 2026-05-18 Price Changed $149,900 HARMLS
  • 2026-05-14 Pending HARMLS
  • 2026-05-10 Relisted HARMLS
  • 2026-05-04 Pending HARMLS
  • 2026-04-30 Relisted HARMLS
  • 2026-04-21 Pending HARMLS
  • 2026-04-15 Relisted HARMLS
  • 2026-04-08 Pending HARMLS
  • 2026-03-21 Price Changed $165,000 HARMLS
  • 2026-01-09 Listed $179,900 HARMLS
  • 2026-01-05 Listing Removed HARMLS
  • 2025-11-12 Listed $180,000 HARMLS
  • 2024-07-07 Rental Removed $1,550 HARMLS
  • 2024-06-04 Listed for Rent $1,550 HARMLS
  • 2024-04-23 Rental Removed $1,550 HARMLS
  • 2024-04-03 Listed for Rent $1,550 HARMLS
  • 2020-03-23 Sold (Public Records) Public Records
  • 2019-12-03 Sold (Public Records) Public Records
  • 2019-11-25 Sold (MLS) HARMLS
  • 2019-11-19 Pending HARMLS
  • 2019-11-15 Pending HARMLS
  • 2019-10-05 Listed $135,000 HARMLS
  • 2017-11-29 Sold (Public Records) Public Records
  • 2017-11-27 Sold (MLS) HARMLS
  • 2017-11-09 Pending HARMLS
  • 2017-10-29 Pending HARMLS
  • 2017-10-22 Listed $119,900 HARMLS
  • 2013-01-22 Sold (MLS) HARMLS
  • 2012-11-20 Listing Removed HARMLS
  • 2012-10-23 Listed $47,900 HARMLS
  • 2001-09-12 Sold (Public Records) Public Records
  • 1995-03-07 Sold (Public Records) $48,995 Public Records

Property tax history

+7.1%/yr

Latest (2025): $4,137 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…