16254 Bergara Bend Dr · Cleveland, TX 77327

$174,991

4 bd · 2.0 ba · 1,656 sqft · SingleFamily · 20 Days on market

Built 2026 Good condition 2-car garage $106/sqft · 34% below area Est $266k · 34% under $192/mo HOA · 10% 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 +19.2/30.0
• ARV discount +15.0/15.0
• 1% rule +6.5/10.0
• DSCR +6.1/10.0
• Condition / age +4.0/5.0
• Rent growth +3.5/5.0
• Livability +3.1/5.0
• Schools +3.0/10.0
• Appreciation +0.0/10.0

Listing remarks

NEW! Lennar Cottage Collection in Timbers Edge! The Pinehollow plan with Elevation "J3". 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.

Key facts

• Walk-in closet
• Open floorplan
• Secondary bedrooms

Tags

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

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $175k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $188 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $175k).
• Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
• Cap rate 7.6% vs local median 5.0% in Cleveland — 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 61/100 on livability (#1,013 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D-, amenities F, commute F.
• Splendora ISD (rural): math 25% / reading 31% proficiency, ranked #648 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Piney Woods El (math 23% / reading 28%, grade F, #2,982 of 4,322 statewide, top 70%, 534 students, 55% FRL); Splendora J H (math 28% / reading 42%, grade F, #842 of 1,662 statewide, top 51%, 774 students, 62% FRL); Splendora H S (math 18% / reading 38%, grade F, #1,170 of 1,632 statewide, top 72%, 1,344 students, 59% FRL) — zoned schools at 59% FRL track the district average.
• Market conditions: Rents rising fast (+4.0%/yr); 1804 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
• This rent runs 39% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
• Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 20 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.

Recommended offer $172,366 (1.5% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
4. Crime grade is D 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?
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: 1.15% ✓
• Cap rate: 7.58%
• Cash-on-cash: 4.61%
• DSCR: 1.21
• GRM: 7.2

CMA / ARV

• ARV (median comp): $265,990
• List price: $174,991
• Delta: -34.21%
• 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
16526 Ithaca Pheasant Dr	0.00mi	4/2.0	1,760 (+6%)	1mo	$271,990	$155	88
16558 Timberwolf Trl	0.23mi	3/2.0 (-1)	1,635 (-1%)	0mo	$231,890	$142	82
16566 Timberwolf Trl	0.02mi	3/2.5 (-1)	1,749 (+6%)	2mo	$309,990	$177	81
16503 Ithaca Pheasant Dr	0.11mi	3/2.0 (-1)	1,522 (-8%)	0mo	$213,990	$141	76
16554 Timberwolf Trl	0.25mi	3/2.0 (-1)	1,572 (-5%)	0mo	$248,990	$158	75
16253 Bergara Bend Dr	0.23mi	3/2.0 (-1)	1,461 (-12%)	1mo	$202,990	$139	64
16238 Bergara Bend Dr	0.23mi	3/2.0 (-1)	1,451 (-12%)	1mo	$210,990	$145	63
20942 Canary Wood Ln	0.71mi	4/2.0	1,545 (-7%)	1mo	$219,900	$142	54
21540 Rustic Elm Dr	0.42mi	3/2.0 (-1)	1,444 (-13%)	1mo	$199,000	$138	53
21714 Southern Valley Ln	0.49mi	4/2.0	1,892 (+14%)	1mo	$294,990	$156	53
16249 Bergara Bend Dr	0.53mi	3/2.0 (-1)	1,451 (-12%)	0mo	$208,990	$144	50
21054 Wenze Ln	0.75mi	3/2.0 (-1)	1,760 (+6%)	1mo	$240,000	$136	49

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 · 4.0% rent growth · sell at horizon

5-year hold

• IRR: -7.7%
• Equity multiple: 0.71×
• Total profit: $-14,166
• Equity at exit: $26,092

10-year hold

• IRR: 3.3%
• Equity multiple: 1.25×
• Total profit: $12,279
• Equity at exit: $15,130

Cash invested: $48,997 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 125 active · 64 under contract
• Months of supply: 13.6 mo (7%/mo absorbed)
• Median asking: $249,990 ($146/sqft)
• Median days on market: 66 d
• This list price: 2% of active listings are priced below it
• ARV vs active asking: +10.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 77327

• Home prices YoY: -5.2%
• Rents YoY: 4.0%
• Active inventory: 1804
• Price-to-rent: 7.2×

Monthly cashflow live

• Estimated rent: $2,012 medium
• Mortgage (P&I): −$918
• Tax est. 1.5%: −$219 /mo · $2,625/yr
• Insurance: −$73
• HOA: −$192
• Vacancy / Maint / Mgmt: −$423
• Net cashflow: $188

Break-even live

Break-even rent $1,774

Max offer price $174,991

Occupancy floor 86%

Sensitivity live

Price	-10% $309	-5% $249	+0% $188	+5% $128	+10% $67
Rent	-10% $29	-5% $109	+0% $188	+5% $268	+10% $347
Rate	-1.0pp $276	-0.5pp $233	base $188	+0.5pp $143	+1.0pp $97

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: $43,748
• Closing costs: $5,250
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15171 Willow Tree Ln New Caney, TX	3.0	2.0	1545	$1,650	$1.07	15d	1	0.59mi
15019 Ashton Meadows Dr New Caney, TX	3.0	2.0	1501	$1,790	$1.19	73d	1	0.70mi
14255 Timber Fields Way Splendora, TX	3.0–4.0	2.0–2.5	1797	$2,170	$1.21	1d	59	1.07mi

Property features AI

Finance

• Other: Builder: Lennar
• HOA & community: Member of Timbers Edge Community AssociationAnnual association fee of $2,300

Exterior

• Parking: Attached 2-car garage
• Utilities: Public waterPublic sewer
• Home design: Residential propertyUnder construction (new construction)Slab foundation1,656 living areaBuilt in 2026
• Construction: Brick and cement siding exterior
• Exterior features: Subdivision lot settingComposition roof

Interior

• Kitchen: First-floor kitchen
• Bedrooms: Primary bedroom on the first floor (approx. 14 x 11)Three additional first-floor bedrooms (approx. 11 x 10, 10 x 10, 10 x 10)
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (gas)Central electric air conditioning
• Interior features: 7 total rooms

Listing history 4 events

1. 2026-06-02
   days on market $174,991 Active 20 DOM
2. 2026-06-01
   days on market $174,991 Active 19 DOM
3. 2026-05-31
   days on market $174,991 Active 18 DOM
4. 2026-05-13
   listed $174,991 Active 510-char remark

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

Taxation est. · year 1

• Rental income: $24,147
• − Mortgage interest: −$9,802
• − Property taxes: −$2,625
• − Insurance: −$875
• − Repairs & maintenance: −$1,932
• − Management: −$1,932
• − HOA: −$2,304
• − Depreciation: −$5,091
• Taxable loss: −$413
• Est. tax savings @ 24.0%: +$99
• After-tax cash flow: $2,360/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 · 8 photos

Good 80/100 Cosmetic rehab Est. rehab $8,280–$24,840 screening

This single-family home in Woodbranch TX is in good condition with a good condition score of 80. It features a modern kitchen, two bathrooms, and a well-maintained exterior. The home is move-in ready and has potential for further value increases through minor cosmetic upgrades and smart home features.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Adding smart home features — Smart home features can increase both resale and rental value. ↑
• Resale Upgrading the flooring in the bathrooms — Upgraded flooring can make bathrooms more appealing to potential buyers. ↑
• Rental Installing smart locks and security systems — Smart locks and security systems can attract renters and improve rental value. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 30/100

Zoned Schools

Elementary Piney Woods El F TX #2,982/4,322 Nat'l #29,743/41,679 Middle Splendora J H F TX #842/1,662 Nat'l #7,460/14,009 High Splendora H S F TX #1,170/1,632 Nat'l #11,740/17,239

Schools (NCES district)

• District: Splendora ISD
• NCES district ID: 4841070
• Math proficiency: 25% ▼ -8.00%
• Reading proficiency: 31% ▼ -1.00%
• Median HH income: $54,166
• Composite: 24.92/100
• National rank: #7572
• State rank: #648 of 826 in TX

C Composite livability gradescore 61/100

Livability — Cleveland

• Score: 61/100
• State rank: #1013
• US rank: #17943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Liberty County · 713,896 people
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 42,685
• Household income: $62,219
• Rent vs Own: 14.4% rent · 85.6% own
• Severe rent burden: 11% of renters

---

Population outlook (Montgomery County) Hauer SSP2

• Today (2025): 713,896 people
• By 2030: 805,263 · +12.8%
• By 2040: 992,708 · +39.1%
• By 2050: 1,179,590 · +65.2%
• By 2075: 1,628,084 · +128.1%
• By 2100: 1,937,880 · +171.5%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: Hispanic / Latino 54% White 36% Two or more races 18% Black 8% Native American 2%
• Hispanic origin (detail): Mexican 42%
• Common ancestry: Lithuanian 2% Serbian 1% Slovak 0%
• Foreign-born: 22% · Canada
• Languages at home: 51% English-only · Spanish 48%

---

Political lean MEDSL · Montgomery

• 2024 margin: Solid R (+45.5) · D 26.8% · R 72.3%
• 2008→2024 swing: +7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
• All cycles: 2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -12.39%
• Current HPI: 224.9222
• Rent YoY: ▲ 4.00%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Property features AI

Finance

• Other: Builder: Lennar
• HOA & community: Member of Timbers Edge Community AssociationAnnual association fee of $2,300

Exterior

• Parking: Attached 2-car garage
• Utilities: Public waterPublic sewer
• Home design: Residential propertyUnder construction (new construction)Slab foundation1,656 living areaBuilt in 2026
• Construction: Brick and cement siding exterior
• Exterior features: Subdivision lot settingComposition roof

Interior

• Kitchen: First-floor kitchen
• Bedrooms: Primary bedroom on the first floor (approx. 14 x 11)Three additional first-floor bedrooms (approx. 11 x 10, 10 x 10, 10 x 10)
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (gas)Central electric air conditioning
• Interior features: 7 total rooms

Price history

2 events — show timeline

• 2026-06-02 Listing Removed — HARMLS
• 2026-05-13 Listed $174,991 HARMLS