CashFlowRE
Sign in Sign up
16737 E Hammon St
B Composite 72.31
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 +28.3/30.0
  • ARV discount +11.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Schools +5.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,900

16737 E Hammon St · Conroe, TX 77316
3 bd · 2.0 ba · 1,400 sqft · Manufactured public records · 154 Days on market
Built 2025 2,100 sqft lot $106/sqft · 39% below area Est $163k · 10% under $32/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

//New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

Key facts

  • Open floor plan
  • Private bath
  • Kitchen island

Tags

OPEN FLOOR PLANKITCHEN ISLANDWALK-IN PANTRYPRIVATE BATHWALK IN SHOWERFENCED BACKYARD

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 manufactured listed at $148k.

Deal economics

  • At list price, monthly cash flow is $473 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $130k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 3.1% in Conroe — 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 (#169 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, amenities B; Watch: schools D+, commute F, health & safety F.
  • Montgomery ISD (rural): math 63% / reading 57% proficiency, ranked #49 of 826 in TX (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 2283 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y ago; this cycle's ask has dropped $14k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $130,152 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  6. 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.
  7. 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.
  8. 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
1.31%
Cap rate
10.13%
Cash-on-cash
13.71%
DSCR
1.61
GRM
6.4

CMA / ARV

ARV (median comp)
$163,481
List price
$147,900
Delta
-9.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16907 W Ivanhoe 0.13mi 3/2.0 1,456 (+4%) 1mo $109,900 $75 86
16861 W Lynbrook 0.16mi 3/2.0 1,232 (-12%) 8mo $144,999 $118 66
202 Ridgeside 0.34mi 3/2.0 1,216 (-13%) 11mo $154,750 $127 53

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 · 0.4% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,282
Equity at exit
$22,052
10-year hold
IRR
7.6%
Equity multiple
1.50×
Total profit
$20,897
Equity at exit
$12,788

Cash invested: $41,412 (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 77316

Home prices YoY
-10.7%
Rents YoY
0.4%
Active inventory
2283
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,936 high interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$187 /mo · $2,241/yr
Insurance
$62
HOA
$32
Vacancy / Maint / Mgmt
$406
Net cashflow
$473

Break-even live

Break-even rent $1,337
Max offer price $147,900
Occupancy floor 71%

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
$36,975
Closing costs
$4,437
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16913 Glenheath Montgomery, TX 4.0 2.5 1700 $1,571 $0.92 43d 1 0.17mi
16928 Kempwood Montgomery, TX 3.0 2.0 1100 $1,450 $1.32 43d 1 0.20mi
16915 Balmoral Montgomery, TX 3.0 2.0 1200 $1,200 $1.00 43d 1 0.23mi
16967 W Ivanhoe Montgomery, TX 3.0 2.0 1012 $1,350 $1.33 12d 1 0.24mi
16984 W Juneau Montgomery, TX 3.0 3.0 1530 $2,900 $1.90 43d 1 0.26mi
15 April Vlg Montgomery, TX 2.0 2.0 1218 $1,650 $1.35 43d 1 0.66mi
1050 S Pine Lake Rd Montgomery, TX 2.0 2.0 1052 $1,845 $1.75 24d 1 0.71mi
298 Capetown Way Unit A Montgomery, TX 2.0 1.5 1100 $1,400 $1.27 43d 1 0.85mi
135 April Point Dr N Montgomery, TX 3.0 3.0 1624 $1,900 $1.17 43d 1 0.92mi
130 April Point Dr N Montgomery, TX 3.0 3.0 1680 $2,250 $1.34 43d 1 0.93mi
124 April Point Dr N Montgomery, TX 4.0 3.0 1624 $2,900 $1.79 43d 1 0.95mi
275 Pine Terrace Dr Unit 5106C Montgomery, TX 3.0 2.5 1773 $2,820 $1.59 43d 1 0.98mi
124 April Point Dr S #124 Montgomery, TX 2.0 1.0 1300 $1,490 $1.15 20d 1 1.07mi
702 Crystal River Rd Montgomery, TX 4.0 2.5 1820 $4,000 $2.20 43d 1 1.25mi
116 Lake View Cir Montgomery, TX 3.0 2.5 1751 $2,250 $1.28 43d 1 1.38mi

HOA detail

Monthly dues
$32 · $384/yr
Likely covers
water

Listing history 22 events

  1. 2026-06-18
    days on market $147,900 Active 154 DOM
  2. 2026-06-17
    days on market $147,900 Active 153 DOM
  3. 2026-06-16
    days on market $147,900 Active 152 DOM
  4. 2026-06-15
    days on market $147,900 Active 151 DOM
  5. 2026-06-13
    days on market $147,900 Active 149 DOM
  6. 2026-06-13
    days on market $147,900 Active 148 DOM
  7. 2026-06-10
    price $147,900 Active 145 DOM
  8. 2026-06-09
    days on market $148,900 Active 145 DOM
  9. 2026-06-08
    days on market $148,900 Active 144 DOM
  10. 2026-06-07
    days on market $148,900 Active 143 DOM
  11. 2026-06-04
    days on market $148,900 Active 140 DOM
  12. 2026-06-03
    days on market $148,900 Active 139 DOM
  13. 2026-06-02
    days on market $148,900 Active 138 DOM
  14. 2026-05-31
    pricedays on market $148,900 Active 137 DOM
  15. 2026-05-18
    price $149,900 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  16. 2026-04-27
    price $155,900 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  17. 2026-04-04
    price $156,900 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  18. 2026-03-11
    price $157,900 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  19. 2026-02-24
    price $159,900 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  20. 2026-01-14
    listed $161,900 Active 850-char remark
    Show marketing remark (850 chars)

    //New construction// This beautiful single story 3 bedroom 2 bath home features an open floor plan, high ceilings, quartz counters, kitchen island, self closing drawers/cabinets, 42" upper cabinets, pot filler, great walk-in-pantry and stainless steel package. Ample primary bedroom with private bath, tray ceiling and large walk-in closet. The primary bath boasts a walk in shower with glass enclosure and vanity with quartz counter tops. Secondary bathroom has a tub/shower. Living room and bedrooms come with ceiling fans and all floors are wood look ceramic tiling. All these features and amenities at a very affordable price. Subdivision is across from Lake Conroe and all the great shopping, dining and water activities. Home comes front covered porch, fenced backyard, stainless fridge, washer and dryer. Don't miss out on this special.

  21. 2005-02-06
    historical
  22. 2004-02-10
    listed $62,000

ⓘ 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
$2,241 · $187/mo
Projected year-2 tax
$2,707 · $226/mo
Expected delta
+$466/yr (+$39/mo · 20.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,226
− Mortgage interest
−$8,285
− Property taxes
−$2,241
− Insurance
−$740
− Repairs & maintenance
−$1,858
− Management
−$1,858
− HOA
−$384
− Depreciation
−$4,303
Taxable income
$3,559
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$854
After-tax cash flow
$4,823/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
Montgomery ISD
NCES district ID
4831260
Math proficiency
63% ▼ -3.00%
Reading proficiency
57% ▼ -3.00%
Median HH income
$75,596
Composite
53.55/100
National rank
#1445
State rank
#49 of 826 in TX

Livability — Conroe

Score
74/100
State rank
#169
US rank
#4447

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 663,713 people
City population
32,847
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
34,694
Household income
$124,055
Rent vs Own
10.9% rent · 89.1% own
Severe rent burden
273.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
713,896 people
By 2030
805,263 · +12.8%
By 2040
992,708 · +39.1%
By 2050
1,179,590 · +65.2%
By 2075
1,628,084 · +128.1%
By 2100
1,937,880 · +171.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 11% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 8%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+45.5) · D 26.8% · R 72.3%
2008→2024 swing
+7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.44%
Current HPI
262.6973
Rent YoY
▲ 0.40%
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

+141.8% since first listed
8 events — show timeline
  • 2026-05-18 Price Changed $149,900 HARMLS
  • 2026-04-27 Price Changed $155,900 HARMLS
  • 2026-04-04 Price Changed $156,900 HARMLS
  • 2026-03-11 Price Changed $157,900 HARMLS
  • 2026-02-24 Price Changed $159,900 HARMLS
  • 2026-01-14 Listed $161,900 HARMLS
  • 2005-02-06 Listing Removed HARMLS
  • 2004-02-10 Listed $62,000 HARMLS

Property tax history

+5.7%/yr

Latest (2025): $2,241 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…