5943 Consider Trl · Somerset, TX 78073

$205,999

4 bd · 2.0 ba · 1,600 sqft · SingleFamily · 61 Days on market

Built 2026 Excellent condition 4,791 sqft lot Est $222k · 7% under $33/mo HOA · 2% of rent

---

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 +13.4/30.0
• ARV discount +10.8/15.0
• Appreciation +6.3/10.0
• Condition / age +4.8/5.0
• 1% rule +4.0/10.0
• DSCR +4.0/10.0
• Schools +3.4/10.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0

Listing remarks

The Pinehollow - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are three secondary bedrooms along the side of the home, which are comfortable spaces for household members and overnight guests. Estimated Completion June 2026. 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

• Walk-in closet
• Open floorplan
• Secondary bedrooms

Tags

• OPEN FLOORPLAN
• OWNER'S SUITE
• EN-SUITE BATHROOM
• WALK-IN CLOSET
• SECONDARY BEDROOMS

Property features AI

Finance

• HOA & community: Mandatory HOA; HOA fee approximately $33 monthly; Association transfer fee $450

Exterior

• Parking: 2-car garage
• Utilities: Water provided by SAWS; Sewer provided by SAWS; Electricity provided by CPS; City garbage service
• Home design: New construction by Lennar; Subdivision: Valle Sol
• Construction: Brick, siding, and cement fiber exterior; Slab foundation; Composition roof; Approximate age: new
• Exterior features: Pool (community); Other community amenities (see remarks)

Interior

• Kitchen: Stove/Range; Dishwasher
• Bedrooms: Primary bedroom on lower level with walk-in closet and full bath; Bedroom 2: 10 x 10; Bedroom 3: 10 x 10; Bedroom 4: 11 x 10; Primary bedroom dimensions: 14 x 11
• Flooring: Carpeting; Vinyl flooring
• Bathrooms: 2 full bathrooms; Primary bath with shower only and single vanity
• Heating & cooling: Central heating; Electric and natural gas heat; Central air conditioning
• Interior features: Open floor plan; One living area; Utility room inside; Laundry room on main level; Walk-in closets
• Laundry & utility: Washer connection; Dryer connection; Laundry on main level

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $206k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $5 ($63/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 $185k (10.2% below list).
• Recommended offer: $185k (10.2% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 66/100 on livability (#639 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
• Somerset ISD (rural): math 41% / reading 39% proficiency, ranked #417 of 826 in TX (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 323 active listings in the ZIP; 224 units permitted in Atascosa County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $7k of equity ($1k loan paydown + $5k appreciation (2.6% local appreciation)).
• Atascosa County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (2.6% appreciation + 3.0% rent growth), your $58k cash investment doubles in ~7 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 61 days — a 6% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 4→11/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $185,048 (10.2% below list)

Questions for the listing agent

1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 10% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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.
6. 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.
7. 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: 0.90% ✗
• Cap rate: 6.32%
• Cash-on-cash: 0.11%
• DSCR: 1.00
• GRM: 9.3

CMA / ARV

• ARV (on-the-fly): $222,400
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
12227 Kneeling Path	0.00mi	4/2.0	1,600 (0%)	3mo	$197,999	$124	97
12203 Kneeling Path	0.00mi	4/2.0	1,600 (0%)	4mo	$219,999	$137	97
12018 Listening Pass	0.00mi	3/2.0 (-1)	1,657 (+4%)	1mo	$234,999	$142	88
12006 Listening Pass	0.00mi	3/2.0 (-1)	1,657 (+4%)	1mo	$245,999	$148	88
6031 Skipping Way	0.00mi	4/2.5	1,692 (+6%)	1mo	$222,999	$132	88
6007 Skipping Way	0.00mi	4/2.5	1,692 (+6%)	2mo	$206,999	$122	87
12022 Pressing Pass	0.00mi	4/2.5	1,692 (+6%)	2mo	$215,999	$128	87
12010 Listening Pass	0.00mi	4/3.0	1,795 (+12%)	1mo	$248,999	$139	75
5919 Consider Trl	0.00mi	3/2.0 (-1)	1,402 (-12%)	1mo	$194,999	$139	73
12107 Kneeling Path	0.00mi	3/2.0 (-1)	1,402 (-12%)	2mo	$192,999	$138	73
5903 Consider Trl	0.00mi	3/2.0 (-1)	1,402 (-12%)	2mo	$196,999	$141	72
12119 Kneeling Path	0.00mi	3/2.0 (-1)	1,402 (-12%)	3mo	$211,999	$151	72

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

Projected returns pro-forma

2.6% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 6.5%
• Equity multiple: 1.36×
• Total profit: $20,883
• Equity at exit: $88,034

10-year hold

• IRR: 9.5%
• Equity multiple: 2.38×
• Total profit: $79,423
• Equity at exit: $132,203

Cash invested: $57,680 (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.

Methodology + full state rankings →

ZIP-level market 78073

• Home prices YoY: 0.9%
• Active inventory: 323
• Price-to-rent: 9.3×

Monthly cashflow live

• Estimated rent: $1,850 medium
• Mortgage (P&I): −$1,080
• Tax est. 1.5%: −$257 /mo · $3,090/yr
• Insurance: −$86
• HOA: −$33
• Vacancy / Maint / Mgmt: −$389
• Net cashflow: $5

Break-even live

Break-even rent $1,844

Max offer price $205,999

Occupancy floor 95%

Sensitivity live

Price	-10% $148	-5% $76	+0% $5	+5% $-66	+10% $-137
Rent	-10% $-141	-5% $-68	+0% $5	+5% $78	+10% $151
Rate	-1.0pp $109	-0.5pp $58	base $5	+0.5pp $-48	+1.0pp $-102

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: $51,500
• Closing costs: $6,180
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $33 · $396/yr

Listing history 22 events

1. 2026-06-21
   days on market $205,999 Active 61 DOM
2. 2026-06-18
   days on market $205,999 Active 59 DOM
3. 2026-06-17
   days on market $205,999 Active 58 DOM
4. 2026-06-16
   days on market $205,999 Active 57 DOM
5. 2026-06-15
   days on market $205,999 Active 56 DOM
6. 2026-06-15
   statusdays on market $205,999 Active 55 DOM
7. 2026-06-13
   days on market $205,999 Price Change 54 DOM
8. 2026-06-12
   days on market $205,999 Price Change 53 DOM
9. 2026-06-09
   days on market $205,999 Price Change 50 DOM
10. 2026-06-08
    days on market $205,999 Price Change 49 DOM
11. 2026-06-08
    days on market $205,999 Price Change 48 DOM
12. 2026-06-07
    days on market $205,999 Price Change 47 DOM
13. 2026-06-04
    price $205,999 Price Change 44 DOM
14. 2026-06-03
    days on market $206,999 Price Change 44 DOM
15. 2026-06-02
    days on market $206,999 Price Change 43 DOM
16. 2026-06-01
    days on market $206,999 Price Change 42 DOM
17. 2026-05-31
    days on market $206,999 Price Change 41 DOM
18. 2026-05-21
    price $226,999
19. 2026-05-07
    price $206,999
20. 2026-04-30
    price $211,999
21. 2026-04-22
    price $215,999
22. 2026-04-20
    listed $217,999 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 8/10 Severe 4 d/yr ≥109°F today · 11 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $22,206
• − Mortgage interest: −$11,539
• − Property taxes: −$3,090
• − Insurance: −$1,030
• − Repairs & maintenance: −$1,776
• − Management: −$1,776
• − HOA: −$396
• − Depreciation: −$5,993
• Taxable loss: −$3,395
• Est. tax savings @ 24.0%: +$815
• After-tax cash flow: $878/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.

Condition & rehab AI · 13 photos

Excellent 95/100 None rehab

This single-level home showcases a spacious open floorplan with a good condition roof, exterior, flooring, interior walls/paint, and systems. It is move-in ready with minimal maintenance required.

Value-add opportunities

• Both Landscaping and curb appeal — Enhances curb appeal and can attract more buyers
• Both Painting exterior and interior — Fresh paint can improve the home's appearance and value
• Both Landscaping and curb appeal — Enhances curb appeal and can attract more buyers

Renovation cost estimate screening

Value-add ROI direction

• Both Landscaping and curb appeal — Enhances curb appeal and can attract more buyers ↑
• Both Painting exterior and interior — Fresh paint can improve the home's appearance and value ↑
• Both Landscaping and curb appeal — Enhances curb appeal and can attract more buyers ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Somerset ISD
• NCES district ID: 4840740
• Math proficiency: 41% ▬ 0.00%
• Reading proficiency: 39% ▲ 4.00%
• Median HH income: $44,712
• Composite: 34.01/100
• National rank: #5315
• State rank: #417 of 826 in TX

Livability — Somerset

• Score: 66/100
• State rank: #639
• US rank: #12187

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 9,510

Population outlook (Atascosa County) Hauer SSP2

• Today (2025): 57,233 people
• By 2030: 61,729 · +7.9%
• By 2040: 71,122 · +24.3%
• By 2050: 80,906 · +41.4%
• By 2075: 106,134 · +85.4%
• By 2100: 122,415 · +113.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (81%)
• Race & ethnicity: Hispanic / Latino 81% Two or more races 33% White 16%
• Hispanic origin (detail): Mexican 75%
• Foreign-born: 12% · Canada
• Languages at home: 51% English-only · Spanish 48% German/W. Germanic 1%

Political lean MEDSL · Atascosa

• 2024 margin: Solid R (+43.3) · D 27.9% · R 71.3%
• 2008→2024 swing: -32.8pp toward R · 2008: -10.5pp · 2024: -43.3pp
• All cycles: 2024: R+43.3 2020: R+34.0 2016: R+29.1 2012: R+18.3 2008: R+10.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 2.60%
• Current HPI: 289.1266
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+4.1% since first listed

5 events — show timeline

• 2026-05-21 Price Changed $226,999 LERA
• 2026-05-07 Price Changed $206,999 LERA
• 2026-04-30 Price Changed $211,999 LERA
• 2026-04-22 Price Changed $215,999 LERA
• 2026-04-20 Listed $217,999 LERA