CashFlowRE
Sign in Sign up
29350 Dunns Creek Ct
D- Composite 37.01
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).

  • ARV discount +15.0/15.0
  • Cash flow +5.6/30.0
  • Schools +4.6/10.0
  • 1% rule +3.9/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$245,000

29350 Dunns Creek Ct · Katy, TX 77494
3 bd · 2.0 ba · 1,748 sqft · SingleFamily public records · 77 Days on market
Built 2017 10,837 sqft lot $140/sqft · 24% below area Est $322k · 24% under $104/mo HOA · 5% of rent

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

Listing remarks MLS

Nestled in a quiet cul-de-sac within the master-planned community of Tamarron, 29350 Dunns Creek Ct offers an exceptional opportunity on a premium lot of over 10,000 sqft. This well-maintained home features 4 spacious bedrooms and 2 full bathrooms, designed with an open-concept layout that seamlessly connects the living, dining, and kitchen areas—perfect for both everyday living and entertaining. The generously sized backyard provides endless possibilities, whether you envision a custom pool, outdoor kitchen, or your own private retreat. Located in one of Tamarron’s most desirable sections, residents enjoy top-tier amenities including pickleball and tennis courts, scenic walking trails, and access to highly rated schools. This property offers incredible value for buyers looking to invest or settle into a growing community. Don’t miss your chance to make this home yours.

Key facts

  • Custom pool
  • Premium lot
  • Private retreat

Tags

PREMIUM LOTOPEN-CONCEPT LAYOUTGENEROUSLY SIZED BACKYARDCUSTOM POOLOUTDOOR KITCHENPRIVATE RETREAT

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 $245k.

Deal economics

  • At list price, monthly cash flow is $-513 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $177k (27.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (11.4% below list).
  • Recommended offer: $177k (27.8% below list) — sets the bar for cash-flow.
  • Cap rate 3.8% vs local median 3.0% in Katy — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#111 in TX, #3,613 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, amenities D, commute F.
  • Lamar CISD (suburban): math 50% / reading 53% proficiency, ranked #116 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Huggins El (math 61% / reading 63%, grade B, #321 of 4,322 statewide, top 8%, 893 students, 23% FRL); Briscoe J H (math 59% / reading 60%, grade B, #166 of 1,662 statewide, top 11%, 1,914 students, 38% FRL); Foster H S (math 64% / reading 74%, grade B, #141 of 1,632 statewide, top 9%, 2,388 students, 34% FRL).
  • Zoned-school proficiency averages 64% at this address vs 52% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Lamar CISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents falling (-3.5%/yr); 1037 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 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 is only 18% of the median local income ($149k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k 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 77 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 6y ago; this cycle's ask has dropped $75k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,935 (27.8% 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 77 days. Have you received any prior offers? Is the seller open to a 28% 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. 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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?
  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
0.89%
Cap rate
3.78%
Cash-on-cash
-8.98%
DSCR
0.60
GRM
9.4

CMA / ARV

ARV (median comp)
$322,110
List price
$245,000
Delta
-23.94%
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
29103 Jacobs River Dr 0.37mi 4/2.0 (+1) 1,791 (+2%) 1mo $279,000 $156 73
3215 Zephyr Park Ln 0.52mi 3/2.0 1,685 (-4%) 2mo $280,000 $166 69
2630 Lemonwood Ln 0.37mi 3/2.0 1,837 (+5%) 8mo $354,990 $193 68
3014 Veeder Pass Ln 0.13mi 3/2.0 1,485 (-15%) 2mo $274,000 $185 67
29519 Patricias Way 0.11mi 3/2.0 1,508 (-14%) 6mo $280,000 $186 67
3227 Zephyr Park Ln 0.53mi 3/2.0 1,701 (-3%) 8mo $294,900 $173 64
29107 Innes Park Pl 0.35mi 4/2.0 (+1) 1,652 (-6%) 10mo $325,000 $197 62
29331 Mesquite Oaks Dr 0.44mi 3/2.0 1,559 (-11%) 3mo $360,000 $231 59
29606 Foliage Ln 0.38mi 3/2.0 1,508 (-14%) 3mo $284,990 $189 57
29722 Cauthers Pass Ln 0.38mi 3/2.0 1,508 (-14%) 4mo $280,000 $186 56
3939 Mcdonough Way 0.45mi 3/2.0 1,523 (-13%) 9mo $265,000 $174 50
2930 Mcdonough 0.43mi 3/2.0 1,487 (-15%) 11mo $275,000 $185 46

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-36.9%
Equity multiple
-0.14×
Total profit
$-78,392
Equity at exit
$36,530
10-year hold
IRR
-86.3%
Equity multiple
-0.95×
Total profit
$-133,474
Equity at exit
$21,183

Cash invested: $68,600 (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 77494

Home prices YoY
-32.5%
Rents YoY
-3.5%
Active inventory
1037
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,171 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$737 /mo · $8,847/yr
Insurance
$102
HOA
$104
Vacancy / Maint / Mgmt
$456
Net cashflow
$-513

Break-even live

Break-even rent $2,820
Max offer price $176,935
Occupancy floor

Sensitivity live

Price -10% $-375 -5% $-444 +0% $-513 +5% $-583 +10% $-652
Rent -10% $-685 -5% $-599 +0% $-513 +5% $-428 +10% $-342
Rate -1.0pp $-390 -0.5pp $-451 base $-513 +0.5pp $-577 +1.0pp $-641

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
$61,250
Closing costs
$7,350
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
29202 Jarvis Bay Pass Katy, TX 4.0 2.0 1563 $2,200 $1.41 7d 1 0.25mi
29655 Jordan Crossing Blvd Brookshire, TX 1.0–3.0 1.0–2.0 1044 $2,434 $2.33 0d 29 0.65mi
3407 Tamarron Trce Unit BATN Katy, TX 2.0 2.0 1053 $1,705 $1.62 26d 1 0.73mi
3000 Tamarron Trce Unit AATF1 Katy, TX 2.0 2.0 1053 $1,885 $1.79 4d 1 0.76mi
3000 Tamarron Trce Katy, TX 2.0 2.0 1053 $1,885 $1.79 45d 1 0.76mi
3615 Texas Heritage Pkwy Katy, TX 1.0–3.0 1.0–2.0 1028 $2,366 $2.30 0d 38 0.91mi
2011 Texas Heritage Pkwy Katy, TX 2.0 1.0–2.0 901 $2,346 $2.60 1d 38 0.93mi
3711 Daintree Park Dr Katy, TX 3.0 2.0 1892 $2,101 $1.11 21d 1 0.98mi
2943 Fair Chase Dr Katy, TX 3.0 2.0 1710 $1,944 $1.14 45d 1 1.13mi
9863 Willowmoor Ln Brookshire, TX 4.0 2.0 2070 $2,550 $1.23 26d 1 1.32mi
3551 Shearwater St Katy, TX 4.0 2.5 2054 $2,500 $1.22 45d 1 1.35mi
3230 FM 1463 Rd Katy, TX 1.0–3.0 1.0–2.0 988 $2,525 $2.55 1d 47 1.35mi
29403 Cayman Canyon Way Katy, TX 3.0–5.0 2.0 1679 $2,132 $1.27 3d 17 1.49mi

HOA detail

Monthly dues
$104 · $1,248/yr
Likely covers
pool

Listing history 33 events

  1. 2026-06-10
    days on market $245,000 Active 77 DOM
  2. 2026-06-08
    days on market $245,000 Active 76 DOM
  3. 2026-06-07
    pricedays on market $245,000 Active 75 DOM
  4. 2026-06-04
    days on market $299,900 Active 72 DOM
  5. 2026-06-03
    days on market $299,900 Active 71 DOM
  6. 2026-06-02
    days on market $299,900 Active 70 DOM
  7. 2026-06-01
    days on market $299,900 Active 69 DOM
  8. 2026-05-31
    days on market $299,900 Active 68 DOM
  9. 2026-05-05
    price $299,900 900-char remark
    Show marketing remark (900 chars)

    Nestled in a quiet cul-de-sac within the master-planned community of Tamarron, 29350 Dunns Creek Ct offers an exceptional opportunity on a premium lot of over 10,000 sqft. This well-maintained home features 4 spacious bedrooms and 2 full bathrooms, designed with an open-concept layout that seamlessly connects the living, dining, and kitchen areas—perfect for both everyday living and entertaining. The generously sized backyard provides endless possibilities, whether you envision a custom pool, outdoor kitchen, or your own private retreat. Located in one of Tamarron’s most desirable sections, residents enjoy top-tier amenities including pickleball and tennis courts, scenic walking trails, and access to highly rated schools. This property offers incredible value for buyers looking to invest or settle into a growing community. Don’t miss your chance to make this home yours.

  10. 2026-03-24
    listed $320,000 Active 900-char remark
    Show marketing remark (900 chars)

    Nestled in a quiet cul-de-sac within the master-planned community of Tamarron, 29350 Dunns Creek Ct offers an exceptional opportunity on a premium lot of over 10,000 sqft. This well-maintained home features 4 spacious bedrooms and 2 full bathrooms, designed with an open-concept layout that seamlessly connects the living, dining, and kitchen areas—perfect for both everyday living and entertaining. The generously sized backyard provides endless possibilities, whether you envision a custom pool, outdoor kitchen, or your own private retreat. Located in one of Tamarron’s most desirable sections, residents enjoy top-tier amenities including pickleball and tennis courts, scenic walking trails, and access to highly rated schools. This property offers incredible value for buyers looking to invest or settle into a growing community. Don’t miss your chance to make this home yours.

  11. 2026-03-16
    historical
  12. 2025-12-09
    price $345,000
  13. 2025-10-15
    listed $365,000 Active
  14. 2024-09-10
    soldstatus Sold
  15. 2024-09-10
    soldstatus
  16. 2024-07-17
    status Pending
  17. 2024-07-12
    status Option Pending
  18. 2024-06-24
    status Active
  19. 2024-06-19
    status Option Pending
  20. 2024-06-07
    listed $315,000 Active
  21. 2024-06-06
    historical
  22. 2024-04-26
    listed $334,950 Active
  23. 2024-04-25
    historical
  24. 2024-03-27
    listed $340,000 Active
  25. 2024-03-27
    historical
  26. 2024-03-17
    listed $350,000 Active
  27. 2024-03-13
    historical
  28. 2023-01-26
    soldstatus
  29. 2021-02-12
    soldstatus Sold
  30. 2021-02-12
    soldstatus
  31. 2021-01-09
    status Pending
  32. 2020-12-29
    status Option Pending
  33. 2020-12-11
    listed $249,900 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
$8,847 · $737/mo
Projected year-2 tax
$8,847 · $737/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 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 22 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
$26,048
− Mortgage interest
−$13,724
− Property taxes
−$8,847
− Insurance
−$1,225
− Repairs & maintenance
−$2,084
− Management
−$2,084
− HOA
−$1,248
− Depreciation
−$7,127
Taxable loss
−$10,290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,470
After-tax cash flow
$-3,690/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
Lamar CISD
NCES district ID
4826580
Math proficiency
50% ▼ -12.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$75,213
Composite
46.43/100
National rank
#2452
State rank
#116 of 826 in TX

Livability — Katy

Score
76/100
State rank
#111
US rank
#3613

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Fort Bend County · 836,777 people
City population
413,575
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
140,157
Household income
$148,720
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
3390.0

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 0.73)
Race & ethnicity
White 39% Hispanic / Latino 25% Asian 24% Two or more races 18% Black 8%
Hispanic origin (detail)
Mexican 8% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
39% · Canada, China, Vietnam
Languages at home
54% English-only · Spanish 20% Other Indo-European 8% Other Asian/Pacific 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
▼ -110.62%
Current HPI
229.7189
Rent YoY
▼ -3.53%
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

+20.0% since first listed
25 events — show timeline
  • 2026-05-05 Price Changed $299,900 HARMLS
  • 2026-03-24 Listed $320,000 HARMLS
  • 2026-03-16 Listing Removed HARMLS
  • 2025-12-09 Price Changed $345,000 HARMLS
  • 2025-10-15 Listed $365,000 HARMLS
  • 2024-09-10 Sold (Public Records) Public Records
  • 2024-09-10 Sold (MLS) HARMLS
  • 2024-07-17 Pending HARMLS
  • 2024-07-12 Pending HARMLS
  • 2024-06-24 Relisted HARMLS
  • 2024-06-19 Pending HARMLS
  • 2024-06-07 Listed $315,000 HARMLS
  • 2024-06-06 Listing Removed HARMLS
  • 2024-04-26 Listed $334,950 HARMLS
  • 2024-04-25 Listing Removed HARMLS
  • 2024-03-27 Listing Removed HARMLS
  • 2024-03-27 Listed $340,000 HARMLS
  • 2024-03-17 Listed $350,000 HARMLS
  • 2024-03-13 Coming Soon HARMLS
  • 2023-01-26 Sold (Public Records) Public Records
  • 2021-02-12 Sold (Public Records) Public Records
  • 2021-02-12 Sold (MLS) HARMLS
  • 2021-01-09 Pending HARMLS
  • 2020-12-29 Pending HARMLS
  • 2020-12-11 Listed $249,900 HARMLS

Property tax history

+32.3%/yr

Latest (2025): $8,847 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…