CashFlowRE
Sign in Sign up
6630 Sienna Sunrise Ln
D+ Composite 45.16
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.7/10.0
  • DSCR +4.6/10.0
  • 1% rule +3.9/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$293,490

6630 Sienna Sunrise Ln · Houston, TX 77493
4 bd · 3.0 ba · 2,162 sqft · Land · 41 Days on market
Built 2026 $136/sqft · 88% below area $183/mo HOA · 7% of rent ↓ 23% since listing

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

Listing remarks MLS

The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

Key facts

  • Attached bathroom
  • Walk-in closet
  • Covered patio

Tags

SINGLE-STORY HOMEOPEN-CONCEPT LIVING AREACOVERED PATIOOWNER'S SUITEATTACHED BATHROOMWALK-IN CLOSET

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 4-bed/3.0-bath land listed at $293k.

Deal economics

  • At list price, monthly cash flow is $93 ($1k/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 $260k (11.4% below list).
  • Recommended offer: $260k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: crime 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; 13 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 77% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 41 days — a 3% lower offer ($285k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $54k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $260,067 (11.4% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 11% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.89%
Cap rate
6.67%
Cash-on-cash
1.36%
DSCR
1.06
GRM
9.4

CMA / ARV

ARV (median comp)
$2,500,000
List price
$293,490
Delta
-88.26%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.40×
Total profit
$-49,255
Equity at exit
$43,760
10-year hold
IRR
-16.2%
Equity multiple
0.21×
Total profit
$-64,721
Equity at exit
$25,376

Cash invested: $82,177 (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
9.4×

Monthly cashflow live

Estimated rent
$2,601 high interval (Pro) →
Mortgage (P&I)
$1,539
Tax from tax record
$117 /mo · $1,405/yr
Insurance
$122
HOA
$183
Vacancy / Maint / Mgmt
$546
Net cashflow
$93

Break-even live

Break-even rent $2,483
Max offer price $293,490
Occupancy floor 91%

Sensitivity live

Price -10% $259 -5% $176 +0% $93 +5% $10 +10% $-73
Rent -10% $-112 -5% $-10 +0% $93 +5% $196 +10% $298
Rate -1.0pp $241 -0.5pp $168 base $93 +0.5pp $17 +1.0pp $-60

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
$73,372
Closing costs
$8,805
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6758 Sunset Velvet Dr Katy, TX 3.0 2.0 1580 $2,350 $1.49 45d 1 0.18mi
26642 Prairie Smoke Ln Katy, TX 3.0 2.0 1949 $2,300 $1.18 45d 1 0.47mi
26811 Prairie Smoke Ln Katy, TX 4.0 2.0 1656 $2,250 $1.36 45d 1 0.63mi
5835 Big Bluestem Ln Katy, TX 5.0 3.0 2890 $2,406 $0.83 45d 1 0.87mi
26802 Cenzontle Dr Katy, TX 3.0 2.0 1470 $1,850 $1.26 45d 1 0.89mi
7410 Hillside Arbor Dr Katy, TX 4.0 2.0 2289 $2,400 $1.05 45d 1 0.95mi
6414 Orchid Beach Dr Katy, TX 5.0 4.0 2490 $3,000 $1.20 14d 1 0.98mi
7402 Clover Chase Dr Katy, TX 4.0 3.0 1840 $2,400 $1.30 45d 1 0.99mi
6303 Marigold Blaze Dr Katy, TX 3.0 2.0 1474 $2,250 $1.53 45d 1 1.19mi
6427 Seafoam Lake Dr Katy, TX 4.0 4.0 2479 $3,000 $1.21 0d 1 1.28mi
27507 Hudson Sands Ln Katy, TX 4.0 3.0 2294 $3,000 $1.31 18d 1 1.34mi
5819 Bright Keel Dr Katy, TX 4.0 3.0 2598 $2,400 $0.92 45d 1 1.44mi
27327 Blue Pool Dr Katy, TX 4.0 3.0 2100 $2,600 $1.24 45d 1 1.45mi

HOA detail

Monthly dues
$183 · $2,196/yr

Listing history 12 events

  1. 2026-05-11
    status Pending 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  2. 2026-05-07
    price $293,490 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  3. 2026-05-04
    price $304,140 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  4. 2026-04-30
    price $315,790 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  5. 2026-04-27
    price $320,990 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  6. 2026-04-20
    price $330,990 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  7. 2026-04-17
    price $336,190 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  8. 2026-04-02
    price $341,440 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  9. 2026-03-31
    listed $346,990 Active 597-char remark
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  10. 2026-03-31
    historical
    Show marketing remark (597 chars)

    The Netcher Floor Plan - This new single-story home features a gracious layout with ample space to grow and entertain. Two secondary bedrooms share a hallway bathroom off the foyer, while around the corner is a quiet third bedroom. At the heart of the home is an airy open-concept living area complemented by a practical study and a covered patio. In the corner is the serene owner’s suite with an attached bathroom and walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

  11. 2026-03-26
    price $346,990
  12. 2026-03-26
    listed $378,990 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
$1,405 · $117/mo
Projected year-2 tax
$5,371 · $448/mo
Expected delta
+$3,966/yr (+$330/mo · 282.2%)

ⓘ 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
$31,208
− Mortgage interest
−$16,440
− Property taxes
−$1,405
− Insurance
−$1,467
− Repairs & maintenance
−$2,497
− Management
−$2,497
− HOA
−$2,196
− Depreciation
−$8,538
Taxable loss
−$3,832
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$920
After-tax cash flow
$2,036/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
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 — 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)
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

-22.6% since first listed
12 events — show timeline
  • 2026-05-11 Pending HARMLS
  • 2026-05-07 Price Changed $293,490 HARMLS
  • 2026-05-04 Price Changed $304,140 HARMLS
  • 2026-04-30 Price Changed $315,790 HARMLS
  • 2026-04-27 Price Changed $320,990 HARMLS
  • 2026-04-20 Price Changed $330,990 HARMLS
  • 2026-04-17 Price Changed $336,190 HARMLS
  • 2026-04-02 Price Changed $341,440 HARMLS
  • 2026-03-31 Listing Removed HARMLS
  • 2026-03-31 Listed $346,990 HARMLS
  • 2026-03-26 Price Changed $346,990 HARMLS
  • 2026-03-26 Listed $378,990 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…