CashFlowRE
Sign in Sign up
17435 Typhoon Way
C- Composite 52.95
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.1/10.0
  • DSCR +4.7/10.0
  • Schools +3.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,999

17435 Typhoon Way · Crosby, TX 77532
3 bd · 2.0 ba · 1,432 sqft · SingleFamily public records · 172 Days on market
Built 2005 7,200 sqft lot $126/sqft · 24% below area Est $237k · 24% under $60/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

Key facts

  • 7,200 sq ft lot
  • 2 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/2.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $67 ($807/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 4.8% in Crosby — 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 59/100 on livability (#1,121 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, housing A; Watch: schools D, amenities F, commute F.
  • Crosby ISD (rural): math 39% / reading 40% proficiency, ranked #369 of 826 in TX (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.5%/yr); 1172 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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 172 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $65k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,399 (12.0% below list)

Questions for the listing agent

  1. It's been on market 172 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.11%
Cap rate
6.74%
Cash-on-cash
1.60%
DSCR
1.07
GRM
7.5

CMA / ARV

ARV (median comp)
$236,739
List price
$179,999
Delta
-23.97%
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
17514 Marl Ct 0.12mi 3/2.0 1,435 (+0%) 2mo $235,000 $164 93
17247 Yeoman Way 0.10mi 3/2.0 1,513 (+6%) 1mo $265,000 $175 85
17910 Alee Ct 0.30mi 3/2.0 1,467 (+2%) 2mo $225,000 $153 80
17114 Jetty Ct 0.32mi 3/2.0 1,528 (+7%) 2mo $249,900 $164 72
17030 Morning Star Ave 0.37mi 2/2.0 (-1) 1,311 (-8%) 3mo $149,000 $114 62
16711 Jib Ct 0.72mi 3/2.0 1,460 (+2%) 2mo $222,500 $152 61
17706 Craft Ct 0.39mi 3/2.0 1,621 (+13%) 1mo $242,000 $149 59
17202 N Lighthouse Dr 0.42mi 3/2.0 1,620 (+13%) 1mo $289,900 $179 58
622 Nestor Dr 0.69mi 3/2.0 1,575 (+10%) 1mo $268,990 $171 50
638 Nestor Dr 0.69mi 3/2.0 1,575 (+10%) 1mo $268,990 $171 50
207 Rustic Alder Dr 0.65mi 3/2.0 1,612 (+13%) 3mo $279,220 $173 47
16806 S Lighthouse Dr 0.71mi 3/2.0 1,621 (+13%) 2mo $224,900 $139 43

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 · 1.48% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.45×
Total profit
$-27,695
Equity at exit
$26,838
10-year hold
IRR
-10.5%
Equity multiple
0.41×
Total profit
$-29,768
Equity at exit
$15,563

Cash invested: $50,400 (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 77532

Home prices YoY
-28.6%
Rents YoY
1.5%
Active inventory
1172
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,992 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$427 /mo · $5,130/yr
Insurance
$75
HOA
$60
Vacancy / Maint / Mgmt
$418
Net cashflow
$67

Break-even live

Break-even rent $1,907
Max offer price $179,999
Occupancy floor 92%

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
$45,000
Closing costs
$5,400
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
430 Fishhawk Way Crosby, TX 3.0 2.0 1369 $1,863 $1.36 4d 1 0.65mi
16700 Golf Club Dr Crosby, TX 1.0–2.0 1.0–2.0 780 $1,275 $1.63 1d 12 0.83mi
711 Equinox St Crosby, TX 3.0 2.0 1802 $1,881 $1.04 43d 1 1.08mi
16318 River Wood Ct Crosby, TX 3.0 2.5 1681 $1,946 $1.16 1d 1 1.29mi

HOA detail

Monthly dues
$60 · $720/yr
Likely covers
water

Listing history 27 events

  1. 2026-06-18
    days on market $179,999 Pending 172 DOM
  2. 2026-06-17
    days on market $179,999 Pending 171 DOM
  3. 2026-06-16
    days on market $179,999 Pending 170 DOM
  4. 2026-06-15
    days on market $179,999 Pending 169 DOM
  5. 2026-06-13
    statusdays on market $179,999 Pending 167 DOM
  6. 2026-06-09
    days on market $179,999 Active 163 DOM
  7. 2026-06-08
    days on market $179,999 Active 162 DOM
  8. 2026-06-07
    days on market $179,999 Active 161 DOM
  9. 2026-06-04
    days on market $179,999 Active 158 DOM
  10. 2026-06-03
    days on market $179,999 Active 157 DOM
  11. 2026-06-02
    days on market $179,999 Active 156 DOM
  12. 2026-06-01
    days on market $179,999 Active 155 DOM
  13. 2026-05-31
    days on market $179,999 Active 154 DOM
  14. 2026-04-04
    price $204,998 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  15. 2026-03-02
    price $204,999 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  16. 2026-02-10
    price $214,999 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  17. 2026-01-28
    price $239,900 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  18. 2025-12-28
    status Active 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  19. 2025-11-18
    historical 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  20. 2025-11-18
    listed $245,000 Active 608-char remark
    Show marketing remark (608 chars)

    Discover comfort and peace of mind in this beautifully updated one-story home tucked away on a quiet street. Nearly every major feature has been upgraded for long-term ease, including the roof, water heater, flooring, and all appliances. Energy efficiency shines throughout with double-pane windows and propane utilities that help keep monthly costs low. Inside, the layout feels open and inviting, while outside, a huge backyard offers endless potential for gatherings, gardening, or future additions. This move-in-ready gem blends modern upgrades with everyday convenience—truly a place to call home.

  21. 2013-10-14
    soldstatus
  22. 2013-10-11
    soldstatus Sold 168-char remark
    Show marketing remark (168 chars)

    Here's a cute cottage house. Has three bedrooms with formal dining room, utility room in-house. Large master will fit that large furniture. Close to Newport Elementary.

  23. 2013-09-23
    status Pending 168-char remark
    Show marketing remark (168 chars)

    Here's a cute cottage house. Has three bedrooms with formal dining room, utility room in-house. Large master will fit that large furniture. Close to Newport Elementary.

  24. 2013-09-16
    status Option Pending 168-char remark
    Show marketing remark (168 chars)

    Here's a cute cottage house. Has three bedrooms with formal dining room, utility room in-house. Large master will fit that large furniture. Close to Newport Elementary.

  25. 2013-08-19
    listed $112,000 Active 168-char remark
    Show marketing remark (168 chars)

    Here's a cute cottage house. Has three bedrooms with formal dining room, utility room in-house. Large master will fit that large furniture. Close to Newport Elementary.

  26. 2004-09-03
    soldstatus
  27. 1988-01-02
    soldstatus

ⓘ 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
$5,130 · $427/mo
Projected year-2 tax
$5,130 · $427/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 25 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
$23,904
− Mortgage interest
−$10,083
− Property taxes
−$5,130
− Insurance
−$900
− Repairs & maintenance
−$1,912
− Management
−$1,912
− HOA
−$720
− Depreciation
−$5,236
Taxable loss
−$1,990
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$478
After-tax cash flow
$1,284/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
Crosby ISD
NCES district ID
4815750
Math proficiency
39% ▼ -13.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$61,079
Composite
35.14/100
National rank
#5012
State rank
#369 of 826 in TX

Livability — Crosby

Score
59/100
State rank
#1121
US rank
#19783

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
33,780
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
33,780
Household income
$92,201
Rent vs Own
13.9% rent · 86.1% own
Severe rent burden
382.0

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 0.60)
Race & ethnicity
White 54% Hispanic / Latino 31% Two or more races 16% Black 9%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Lithuanian 4% Romanian 3% Italian 2%
Foreign-born
10% · Canada
Languages at home
78% English-only · Spanish 21%

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
▼ -105.63%
Current HPI
264.0126
Rent YoY
▲ 1.48%
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

+83.0% since first listed
14 events — show timeline
  • 2026-04-04 Price Changed $204,998 HARMLS
  • 2026-03-02 Price Changed $204,999 HARMLS
  • 2026-02-10 Price Changed $214,999 HARMLS
  • 2026-01-28 Price Changed $239,900 HARMLS
  • 2025-12-28 Relisted HARMLS
  • 2025-11-18 Listed $245,000 HARMLS
  • 2025-11-18 Listing Removed HARMLS
  • 2013-10-14 Sold (Public Records) Public Records
  • 2013-10-11 Sold (MLS) HARMLS
  • 2013-09-23 Pending HARMLS
  • 2013-09-16 Pending HARMLS
  • 2013-08-19 Listed $112,000 HARMLS
  • 2004-09-03 Sold (Public Records) Public Records
  • 1988-01-02 Sold (Public Records) Public Records

Property tax history

+7.6%/yr

Latest (2025): $5,130 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…