CashFlowRE
Sign in Sign up
2842 Sandberry Dr
C- Composite 50.97
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 +12.5/30.0
  • ARV discount +12.1/15.0
  • Appreciation +5.2/10.0
  • 1% rule +4.9/10.0
  • Schools +3.9/10.0
  • DSCR +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$293,500

2842 Sandberry Dr · Houston, TX 77345
4 bd · 2.5 ba · 3,024 sqft · SingleFamily public records · 27 Days on market
Built 2003 5,893 sqft lot $97/sqft · 10% below area Est $327k · 10% under $37/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

Key facts

  • Open floor plan
  • Spacious kitchen
  • Roof replacement

Tags

OPEN FLOOR PLANSPACIOUS KITCHENBREAKFAST BARGAME ROOMROOF REPLACEMENTNEW AC

Property features AI

Finance

  • HOA & community: Kingwood Association Management; Annual association fee of $440

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 2003; Slab foundation
  • Construction: Brick construction; Composition roof
  • Exterior features: Fully fenced yard; Sprinkler/irrigation system

Interior

  • Kitchen: Kitchen on the first floor (10 x 12)
  • Bedrooms: Primary bedroom on the first floor (18 x 18); Bedroom on the second floor (11 x 14); Bedroom on the second floor (11 x 15); Bedroom on the second floor (12 x 14)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central gas heating; Central electric air conditioning
  • Interior features: Office on the second floor; Game room on the second floor; Living room on the first floor; Dining room on the first floor; Breakfast nook on the first floor

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/2.5-bath single-family listed at $294k.

Deal economics

  • At list price, monthly cash flow is $-41 ($-488/yr) — negative.
  • To cash-flow at today's rent, offer at most $286k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (1.4% below list).
  • Recommended offer: $286k (2.4% below list) — sets the bar for cash-flow.
  • Cap rate 6.1% 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.
  • Humble ISD (urban): math 38% / reading 44% proficiency, ranked #262 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hidden Hollow El (math 46% / reading 53%, grade D, #865 of 4,322 statewide, top 21%, 506 students, 35% FRL); Creekwood Middle (math 49% / reading 50%, grade C, #356 of 1,662 statewide, top 23%, 1,149 students, 21% FRL); Kingwood H S (math 60% / reading 71%, grade B, #193 of 1,632 statewide, top 12%, 2,898 students, 16% FRL).
  • Zoned-school proficiency averages 55% at this address vs 41% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Humble ISD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 184 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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

  • In year one you build about $3k of equity ($2k loan paydown + $1k appreciation (0.5% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($289k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y 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

  • Watch-outs: property tax is 2.6% 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 $286,323 (2.4% 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. 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. 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. 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?
  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
0.99%
Cap rate
6.13%
Cash-on-cash
-0.59%
DSCR
0.97
GRM
8.5

CMA / ARV

ARV (median comp)
$326,524
List price
$293,500
Delta
-10.11%
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
2907 Heather Lake Ct 0.23mi 4/2.5 3,048 (+1%) 1mo $455,000 $149 87
3730 Tree Manor Ln 0.13mi 4/2.0 2,793 (-8%) 0mo $395,000 $141 79
4410 Pine Breeze Dr 0.27mi 4/2.5 2,848 (-6%) 0mo $399,000 $140 77
3714 Tree Manor Ln 0.14mi 4/3.5 3,313 (+10%) 1mo $469,900 $142 73
4311 Broadleaf St 0.34mi 4/3.5 3,147 (+4%) 2mo $389,900 $124 72
2610 Sandy Lodge Ct 0.51mi 4/3.5 3,018 (-0%) 2mo $480,000 $159 70
2922 Laurel Mist Ct 0.42mi 4/3.5 2,888 (-4%) 2mo $350,000 $121 67
4019 Echo Mountain Dr 0.43mi 4/2.5 2,693 (-11%) 1mo $359,900 $134 61
2505 Twisting Pine Ct 0.61mi 5/3.5 (+1) 3,140 (+4%) 2mo $429,900 $137 54
3810 Wildwood Valley Ct 0.64mi 5/3.0 (+1) 2,880 (-5%) 1mo $389,900 $135 54
3318 Misty Alcove Ct 0.40mi 3/2.5 (-1) 2,643 (-13%) 2mo $354,900 $134 54
3527 Whispering Brook Dr 0.69mi 4/3.5 3,354 (+11%) 2mo $425,000 $127 44

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

Projected returns pro-forma

0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.94×
Total profit
$-4,649
Equity at exit
$91,923
10-year hold
IRR
4.2%
Equity multiple
1.48×
Total profit
$39,299
Equity at exit
$115,994

Cash invested: $82,180 (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 77345

Home prices YoY
0.2%
Active inventory
184
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,893 high interval (Pro) →
Mortgage (P&I)
$1,539
Tax from tax record
$627 /mo · $7,528/yr
Insurance
$122
HOA
$37
Vacancy / Maint / Mgmt
$607
Net cashflow
$-41

Break-even live

Break-even rent $2,944
Max offer price $286,323
Occupancy floor 96%

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
$73,375
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2934 Apple Forest Ct Kingwood, TX 4.0 3.0 3224 $2,991 $0.93 43d 1 0.37mi
9323 Darby Knoll Way Porter, TX 4.0 2.5 2182 $2,595 $1.19 43d 1 0.59mi
4535 Echo Falls Dr Kingwood, TX 4.0 2.5 2184 $2,145 $0.98 1d 1 0.92mi
3334 Birch Creek Dr Kingwood, TX 5.0 3.5 2950 $2,695 $0.91 43d 1 1.03mi
3311 Pleasant Hollow Ln Porter, TX 5.0 3.5 3196 $3,320 $1.04 16d 1 1.04mi
3102 Hickory Falls Dr Kingwood, TX 4.0 2.5 3336 $2,485 $0.74 2d 1 1.06mi
3619 Maple Glen Dr Kingwood, TX 4.0 2.0 2332 $2,149 $0.92 16d 1 1.10mi
3514 Creek Manor Dr Kingwood, TX 4.0 2.5 2274 $1,995 $0.88 43d 1 1.23mi
5706 Straight Way Kingwood, TX 4.0 2.5 2346 $2,095 $0.89 15d 1 1.42mi

HOA detail

Monthly dues
$37 · $444/yr

Listing history 16 events

  1. 2026-04-23
    listed $293,500 Active 683-char remark
  2. 2015-07-13
    soldstatus
  3. 2015-07-10
    soldstatus Sold 339-char remark
    Show marketing remark (339 chars)

    Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

  4. 2015-06-02
    status Pending 339-char remark
    Show marketing remark (339 chars)

    Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

  5. 2015-05-24
    status Option Pending 339-char remark
    Show marketing remark (339 chars)

    Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

  6. 2015-05-17
    price $195,000 339-char remark
    Show marketing remark (339 chars)

    Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

  7. 2015-05-17
    listed $190,000 Active 339-char remark
    Show marketing remark (339 chars)

    Gorgeous property! This open floor plan features high ceilings that allow lots of natural light. The spacious kitchen offers lots of counter space while allowing access to a cozy living room with a tile fireplace. Upstairs landing makes a perfect game room and large bedrooms have great storage space. This one will go fast, so call today!

  8. 2013-03-26
    soldstatus
  9. 2013-03-22
    soldstatus Sold
    Show marketing remark (269 chars)

    This stunning entertainers home has a grand epicurean kitchen and large open spaces. A stunning downstairs master retreat and a spacious den with gaslog fireplace add to this wonderful home. Upstairs gameroom and study, built in shelves, sprinkler system and much more!

  10. 2013-03-04
    status Pending
    Show marketing remark (269 chars)

    This stunning entertainers home has a grand epicurean kitchen and large open spaces. A stunning downstairs master retreat and a spacious den with gaslog fireplace add to this wonderful home. Upstairs gameroom and study, built in shelves, sprinkler system and much more!

  11. 2013-02-22
    status Option Pending
    Show marketing remark (269 chars)

    This stunning entertainers home has a grand epicurean kitchen and large open spaces. A stunning downstairs master retreat and a spacious den with gaslog fireplace add to this wonderful home. Upstairs gameroom and study, built in shelves, sprinkler system and much more!

  12. 2013-02-13
    listed $150,000 Active
    Show marketing remark (269 chars)

    This stunning entertainers home has a grand epicurean kitchen and large open spaces. A stunning downstairs master retreat and a spacious den with gaslog fireplace add to this wonderful home. Upstairs gameroom and study, built in shelves, sprinkler system and much more!

  13. 2013-01-22
    historical
  14. 2013-01-22
    listed $154,900 Active
  15. 2013-01-04
    historical
  16. 2012-06-05
    listed $157,990 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
$7,528 · $627/mo
Projected year-2 tax
$7,528 · $627/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$34,711
− Mortgage interest
−$16,441
− Property taxes
−$7,528
− Insurance
−$1,468
− Repairs & maintenance
−$2,777
− Management
−$2,777
− HOA
−$444
− Depreciation
−$8,538
Taxable loss
−$5,261
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,263
After-tax cash flow
$775/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
Humble ISD
NCES district ID
4823910
Math proficiency
38% ▼ -11.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$83,946
Composite
38.55/100
National rank
#4171
State rank
#262 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

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
27,917
Household income
$150,742
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
307.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 10% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 6% Italian 4% Slovak 3%
Foreign-born
8% · Canada, China, Dominican Republic
Languages at home
89% English-only · Spanish 7% Other Indo-European 1% 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
▲ 0.45%
Current HPI
210.6244
Rent YoY
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

+85.8% since first listed
18 events — show timeline
  • 2026-06-18 Sold (MLS) HARMLS
  • 2026-05-21 Pending HARMLS
  • 2026-04-23 Listed $293,500 HARMLS
  • 2015-07-13 Sold (Public Records) Public Records
  • 2015-07-10 Sold (MLS) HARMLS
  • 2015-06-02 Pending HARMLS
  • 2015-05-24 Pending HARMLS
  • 2015-05-17 Price Changed $195,000 HARMLS
  • 2015-05-17 Listed $190,000 HARMLS
  • 2013-03-26 Sold (Public Records) Public Records
  • 2013-03-22 Sold (MLS) HARMLS
  • 2013-03-04 Pending HARMLS
  • 2013-02-22 Pending HARMLS
  • 2013-02-13 Listed $150,000 HARMLS
  • 2013-01-22 Listing Removed HARMLS
  • 2013-01-22 Listed $154,900 HARMLS
  • 2013-01-04 Listing Removed HARMLS
  • 2012-06-05 Listed $157,990 HARMLS

Property tax history

+2.3%/yr

Latest (2025): $7,528 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…