CashFlowRE
Sign in Sign up
15623 Clarks Fork Ct
D Composite 43.06
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 +11.3/15.0
  • Cash flow +7.9/30.0
  • Appreciation +5.8/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • DSCR +2.0/10.0

$199,000

15623 Clarks Fork Ct · Houston, TX 77086
3 bd · 2.0 ba · 1,279 sqft · SingleFamily public records · 21 Days on market
Built 2004 5,344 sqft lot Est $217k · 8% under $33/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

Key facts

  • 5,344 sq ft lot
  • 2 garage spots
  • Built 2004

Tags

OPEN-CONCEPT FLOOR PLANGENEROUSLY SIZED BACKYARDZONED TO KLEIN ISD SCHOOLS

Property features AI

Finance

  • HOA & community: Blue Creek Ranch community; Annual association fee of $395

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Entry on slab foundation
  • Construction: Built in 2004; Brick and cement siding exterior; Composition roof; Slab foundation
  • Exterior features: Subdivision setting; Concrete road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central electric air conditioning
  • Interior features: Laminate counters; Tub with shower; Kitchen and dining combined; One fireplace; 7 total rooms

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 $199k.

Deal economics

  • At list price, monthly cash flow is $-213 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $161k (18.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (14.0% below list).
  • Recommended offer: $161k (18.9% below list) — sets the bar for cash-flow.
  • Cap rate 5.0% 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.
  • Klein ISD (suburban): math 41% / reading 48% proficiency, ranked #213 of 826 in TX (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Epps Island El (math 28% / reading 34%, grade F, #2,429 of 4,322 statewide, top 57%, 541 students, 85% FRL); Klein Forest H S (math 20% / reading 28%, grade F, #1,333 of 1,632 statewide, top 82%, 3,481 students, 79% FRL) — zoned schools average 82% FRL vs 37% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 44% district-wide (-17 pts) — the specific schools serving this property underperform the Klein ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.2%/yr); 79 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $3k appreciation (1.6% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $161,422 (18.9% 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. 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
0.86%
Cap rate
5.01%
Cash-on-cash
-4.58%
DSCR
0.80
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$217,430
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13627 Clarks Fork Dr 0.07mi 3/2.0 1,309 (+2%) 4mo $220,000 $168 89
15635 Western Skies Dr 0.10mi 3/2.0 1,317 (+3%) 13mo $217,900 $165 80
15419 Bay Lodge Ln 0.08mi 3/2.0 1,469 (+15%) 9mo $249,900 $170 64
8023 Lawn Wood Ln 0.67mi 3/2.0 1,243 (-3%) 19mo $238,000 $191 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.6% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.84×
Total profit
$-8,802
Equity at exit
$74,208
10-year hold
IRR
0.1%
Equity multiple
1.02×
Total profit
$906
Equity at exit
$103,664

Cash invested: $55,720 (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 77086

Home prices YoY
0.6%
Rents YoY
-1.2%
Active inventory
79
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,711 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$405 /mo · $4,858/yr
Insurance
$83
HOA
$33
Vacancy / Maint / Mgmt
$359
Net cashflow
$-213

Break-even live

Break-even rent $1,980
Max offer price $161,422
Occupancy floor

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
$49,750
Closing costs
$5,970
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7750 Water Park Ln Houston, TX 4.0 2.0 1209 $1,900 $1.57 43d 1 0.98mi
9526 Golden Wood Ln Houston, TX 3.0 2.0 1687 $1,850 $1.10 43d 1 1.08mi
9410 Fairbanks North Houston Rd Houston, TX 3.0 2.0 1331 $1,733 $1.30 1d 1 1.23mi
9410 Fairbanks North Houston Rd Houston, TX 2.0 2.0 1312 $1,449 $1.10 12d 1 1.23mi
9410 Fairbanks North Houston Rd Houston, TX 2.0 2.0 1312 $1,449 $1.10 43d 1 1.23mi
9410 Fairbanks North Houston Rd Houston, TX 3.0 2.0 1331 $1,733 $1.30 5d 1 1.23mi
5113 Caldera Ct Houston, TX 3.0 2.5 1847 $1,841 $1.00 7d 1 1.39mi
11430 Hackmatack Way Houston, TX 3.0 3.0 1644 $2,200 $1.34 43d 1 1.39mi

HOA detail

Monthly dues
$33 · $396/yr

Listing history 23 events

  1. 2026-06-18
    days on market $199,000 Active 21 DOM
  2. 2026-06-17
    days on market $199,000 Active 20 DOM
  3. 2026-06-16
    pricedays on market $199,000 Active 19 DOM
  4. 2026-06-15
    days on market $209,000 Active 18 DOM
  5. 2026-06-13
    days on market $209,000 Active 16 DOM
  6. 2026-06-09
    days on market $209,000 Active 12 DOM
  7. 2026-06-08
    days on market $209,000 Active 11 DOM
  8. 2026-06-07
    days on market $209,000 Active 10 DOM
  9. 2026-06-04
    days on market $209,000 Active 7 DOM
  10. 2026-06-03
    days on market $209,000 Active 6 DOM
  11. 2026-06-02
    days on market $209,000 Active 5 DOM
  12. 2026-06-01
    days on market $209,000 Active 4 DOM
  13. 2026-05-31
    days on market $209,000 Active 3 DOM
  14. 2026-05-28
    listed $209,000 Active
  15. 2024-02-01
    historical $1,750
  16. 2023-11-14
    listed $1,750
  17. 2017-08-31
    soldstatus
  18. 2017-08-26
    soldstatus Sold 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

  19. 2017-08-15
    status Pending 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

  20. 2017-08-14
    status Option Pending 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

  21. 2017-08-05
    status Pending 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

  22. 2017-07-24
    status Option Pending 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

  23. 2017-07-21
    listed $135,000 Active 374-char remark
    Show marketing remark (374 chars)

    Cute as a button 3-bedroom, 2-bath home in Blue Creek! Great open floor plan. Lovely neutral color in living with half wall open to spacious kitchen. Breakfast/kitchen combo. Master is quiet at rear of home. Secondary bedrooms have custom color. Laminate wood floors in common areas and bedrooms. Laundry in house. Flex space in enclosed patio with A/C. Good sized backyard.

ⓘ 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
$4,858 · $405/mo
Projected year-2 tax
$4,858 · $405/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) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$20,530
− Mortgage interest
−$11,147
− Property taxes
−$4,858
− Insurance
−$995
− Repairs & maintenance
−$1,642
− Management
−$1,642
− HOA
−$396
− Depreciation
−$5,789
Taxable loss
−$5,939
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,425
After-tax cash flow
$-1,127/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
Klein ISD
NCES district ID
4825740
Math proficiency
41% ▼ -12.00%
Reading proficiency
48% ▼ -3.00%
Median HH income
$78,288
Composite
40.91/100
National rank
#3615
State rank
#213 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)
28,653
Household income
$58,200
Rent vs Own
45.2% rent · 54.8% own
Severe rent burden
1323.0

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 0.55)
Race & ethnicity
Hispanic / Latino 63% Two or more races 26% Black 19% Asian 9% White 7%
Hispanic origin (detail)
Mexican 47%
Common ancestry
Slovak 1%
Foreign-born
34% · Canada, Vietnam
Languages at home
38% English-only · Spanish 54% Vietnamese 6% Other Asian/Pacific 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
▲ 1.60%
Current HPI
281.0065
Rent YoY
▼ -1.19%
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

+54.8% since first listed
10 events — show timeline
  • 2026-05-28 Listed $209,000 HARMLS
  • 2024-02-01 Rental Removed $1,750 HARMLS
  • 2023-11-14 Listed for Rent $1,750 HARMLS
  • 2017-08-31 Sold (Public Records) Public Records
  • 2017-08-26 Sold (MLS) HARMLS
  • 2017-08-15 Pending HARMLS
  • 2017-08-14 Pending HARMLS
  • 2017-08-05 Pending HARMLS
  • 2017-07-24 Pending HARMLS
  • 2017-07-21 Listed $135,000 HARMLS

Property tax history

+8.7%/yr

Latest (2025): $4,858 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…