The Riviera A Plan · Beasley, TX 77417

$284,990

3 bd · 2.5 ba · 1,841 sqft · SingleFamily · 384 Days on market

Excellent condition ↓ 3% since listing

---

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).

• Cash flow +9.7/30.0
• ARV discount +7.5/15.0
• Appreciation +7.1/10.0
• Condition / age +4.8/5.0
• Schools +3.3/10.0
• 1% rule +2.9/10.0
• Livability +2.9/5.0
• DSCR +2.8/10.0
• Rent growth +2.5/5.0

Listing remarks MLS

Welcome to the Riviera! This modern, open concept plan brings space and luxury to this gorgeous ranch home. The study features two large windows, allowing for stunning, natural light to highlight the space. With the family room leading out to a large, covered patio, you'll have plenty of options for relaxing or entertaining. Make it your own with The Riviera's flexible floor plan. Just know that offerings vary by location, so please discuss our standard features and upgrade options with your community's agent. * Attached photos may include upgrades and non-standard features.

Key facts

• Open concept plan
• Flexible floor plan
• Large covered patio

Tags

• OPEN CONCEPT PLAN
• LARGE COVERED PATIO
• FLEXIBLE FLOOR PLAN

🏗️ New construction. The $284,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $299,947.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $285k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-197 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $271k (4.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $238k (16.7% below list).
• Recommended offer: $238k (16.7% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 57/100 on livability (#1,273 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: employment C-, amenities F, 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: Beasley El (math 42% / reading 27%, grade F, #1,995 of 4,322 statewide, top 50%, 366 students, 86% FRL); Lamar J H (math 30% / reading 34%, grade F, #971 of 1,662 statewide, top 60%, 1,246 students, 71% FRL); Lamar Cons H S (math 26% / reading 48%, grade F, #897 of 1,632 statewide, top 57%, 1,762 students, 62% FRL) — zoned schools average 73% FRL vs 43% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 34% at this address vs 52% district-wide (-17 pts) — the specific schools serving this property underperform the Lamar CISD average; the district grade overstates school quality for this exact location.
• Market conditions: 273 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
• At $2,375/mo this rent would consume 47% of the median local household income ($61k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $15k of equity ($2k loan paydown + $12k appreciation (4.2% local appreciation)).
• Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 3, 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 384 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $237,500 (16.7% 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 384 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
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. 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. 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: 0.79% ✗
• Cap rate: 5.51%
• Cash-on-cash: -2.81%
• DSCR: 0.88
• GRM: 10.5

CMA / ARV

• ARV (median comp): $299,947
• List price: $284,990
• Delta: -4.99%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
719 Mockingbird Psge	0.25mi	3/2.0	1,863 (+1%)	4mo	$335,490	$180	81
10723 Dogwood Sky Dr	0.43mi	4/2.0 (+1)	1,778 (-3%)	2mo	$284,990	$160	66
10735 Dogwood Sky Dr	0.42mi	4/2.0 (+1)	1,778 (-3%)	2mo	$289,990	$163	66
622 Heaven Dr	0.64mi	4/2.0 (+1)	1,796 (-2%)	0mo	$289,990	$161	58
1031 Rosewood Trl	0.54mi	4/2.0 (+1)	1,778 (-3%)	4mo	$299,900	$169	58
10715 Dogwood Sky Dr	0.43mi	3/2.0	1,595 (-13%)	1mo	$259,990	$163	55
10803 Hickory Ln	0.70mi	4/2.0 (+1)	1,778 (-3%)	3mo	$309,900	$174	52
10710 Sage Bend Dr	0.48mi	3/2.0	1,595 (-13%)	3mo	$274,990	$172	51
1027 Rosewood Trl	0.53mi	3/2.0	1,620 (-12%)	5mo	$313,900	$194	49
907 Heaven Dr	0.71mi	3/2.0	1,627 (-12%)	1mo	$270,000	$166	44
619 Blue Stone Dr	0.71mi	4/2.0 (+1)	2,031 (+10%)	0mo	$306,990	$151	43
723 Blue Stone Dr	0.73mi	4/2.0 (+1)	2,031 (+10%)	0mo	$306,990	$151	42

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

Projected returns pro-forma

4.15% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 8.2%
• Equity multiple: 1.50×
• Total profit: $42,355
• Equity at exit: $154,772

10-year hold

• IRR: 10.3%
• Equity multiple: 2.74×
• Total profit: $146,443
• Equity at exit: $255,316

Cash invested: $83,985 (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: 94 active · 27 under contract
• Months of supply: 12.8 mo (8%/mo absorbed)
• Median asking: $289,990 ($163/sqft)
• Median days on market: 62 d
• This list price: 40% of active listings are priced below it
• ARV vs active asking: +-0.0% vs current asking $/sqft

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

ZIP-level market 77417

• Home prices YoY: 1.2%
• Active inventory: 273
• Price-to-rent: 10.0×

Monthly cashflow live

• Estimated rent: $2,375 medium
• Mortgage (P&I): −$1,573
• Tax est. 1.5%: −$375 /mo · $4,499/yr
• Insurance: −$125
• HOA: −$0
• Vacancy / Maint / Mgmt: −$499
• Net cashflow: $-197

Break-even live

Break-even rent $2,624

Max offer price $271,496

Occupancy floor —

Sensitivity live

Price	-10% $11	-5% $-93	+0% $-197	+5% $-300	+10% $-404
Rent	-10% $-384	-5% $-290	+0% $-197	+5% $-103	+10% $-9
Rate	-1.0pp $-46	-0.5pp $-120	base $-197	+0.5pp $-274	+1.0pp $-353

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: $74,987
• Closing costs: $8,998
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
10730 Sky Creek Ln Beasley, TX	3.0–4.0	2.0–2.5	1869	$2,375	$1.27	0d	1	0.05mi

Listing history 50 events

1. 2026-08-08
   days on market $284,990 Active 384 DOM
2. 2026-08-06
   days on market $284,990 Active 382 DOM
3. 2026-08-05
   days on market $284,990 Active 381 DOM
4. 2026-08-04
   days on market $284,990 Active 380 DOM
5. 2026-08-03
   days on market $284,990 Active 379 DOM
6. 2026-07-31
   days on market $284,990 Active 376 DOM
7. 2026-07-30
   days on market $284,990 Active 374 DOM
8. 2026-07-28
   days on market $284,990 Active 373 DOM
9. 2026-07-26
   days on market $284,990 Active 371 DOM
10. 2026-07-24
    days on market $284,990 Active 369 DOM
11. 2026-07-23
    days on market $284,990 Active 368 DOM
12. 2026-07-22
    days on market $284,990 Active 367 DOM
13. 2026-07-21
    days on market $284,990 Active 366 DOM
14. 2026-07-20
    days on market $284,990 Active 365 DOM
15. 2026-07-18
    days on market $284,990 Active 362 DOM
16. 2026-07-16
    days on market $284,990 Active 361 DOM
17. 2026-07-15
    days on market $284,990 Active 360 DOM
18. 2026-07-14
    days on market $284,990 Active 359 DOM
19. 2026-07-13
    days on market $284,990 Active 358 DOM
20. 2026-07-13
    days on market $284,990 Active 357 DOM
21. 2026-07-11
    days on market $284,990 Active 356 DOM
22. 2026-07-10
    days on market $284,990 Active 355 DOM
23. 2026-07-09
    days on market $284,990 Active 354 DOM
24. 2026-07-07
    days on market $284,990 Active 352 DOM
25. 2026-07-06
    days on market $284,990 Active 351 DOM
26. 2026-07-06
    days on market $284,990 Active 350 DOM
27. 2026-07-05
    days on market $284,990 Active 349 DOM
28. 2026-07-03
    days on market $284,990 Active 348 DOM
29. 2026-07-02
    days on market $284,990 Active 347 DOM
30. 2026-07-01
    days on market $284,990 Active 346 DOM
31. 2026-06-30
    days on market $284,990 Active 345 DOM
32. 2026-06-29
    days on market $284,990 Active 344 DOM
33. 2026-06-28
    days on market $284,990 Active 343 DOM
34. 2026-06-27
    days on market $284,990 Active 342 DOM
35. 2026-06-26
    days on market $284,990 Active 341 DOM
36. 2026-06-24
    days on market $284,990 Active 339 DOM
37. 2026-06-22
    days on market $284,990 Active 337 DOM
38. 2026-06-21
    days on market $284,990 Active 336 DOM
39. 2026-06-18
    days on market $284,990 Active 333 DOM
40. 2026-06-17
    days on market $284,990 Active 332 DOM
41. 2026-06-16
    days on market $284,990 Active 331 DOM
42. 2026-06-15
    days on market $284,990 Active 330 DOM
43. 2026-06-13
    days on market $284,990 Active 328 DOM
44. 2026-06-10
    days on market $284,990 Active 324 DOM
45. 2026-06-08
    days on market $284,990 Active 323 DOM
46. 2026-06-07
    days on market $284,990 Active 322 DOM
47. 2026-06-04
    days on market $284,990 Active 319 DOM
48. 2026-06-03
    days on market $284,990 Active 318 DOM
49. 2026-06-02
    days on market $284,990 Active 317 DOM
50. 2026-06-01
    days on market $284,990 Active 316 DOM

ⓘ 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: $28,500
• − Mortgage interest: −$16,802
• − Property taxes: −$4,499
• − Insurance: −$1,500
• − Repairs & maintenance: −$2,280
• − Management: −$2,280
• − Depreciation: −$8,726
• Taxable loss: −$7,586
• Est. tax savings @ 24.0%: +$1,821
• After-tax cash flow: $-539/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 · 12 photos

Excellent 95/100 None rehab

This modern single-family home is in excellent condition with a well-maintained exterior and interior. It is move-in ready and would benefit from a fresh coat of paint and some landscaping improvements to further enhance its curb appeal and value.

Value-add opportunities

• Both Painting interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can boost curb appeal and attract more potential buyers/tenants. ↑

F Composite school gradezoned avg 33/100

Zoned Schools

Elementary Beasley El F TX #1,995/4,322 Nat'l #23,081/41,679 Middle Lamar J H F TX #971/1,662 Nat'l #8,317/14,009 High Dr Thomas E Randle H S

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

D Composite livability gradescore 57/100

Livability — Beasley

• Score: 57/100
• State rank: #1273
• US rank: #22130

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Fort Bend · 1,004,526 people
• Metro: Houston-Pasadena-The Woodlands, TX
• Population (ZIP): 3,232
• Household income: $60,809
• Rent vs Own: 32.2% rent · 67.8% own
• Severe rent burden: 8% of renters

---

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: Predominantly Hispanic (67%)
• Race & ethnicity: Hispanic / Latino 67% Two or more races 49% White 22% Black 8%
• Hispanic origin (detail): Mexican 54%
• Common ancestry: Italian 2% Romanian 1%
• Foreign-born: 3% · Canada
• Languages at home: 76% English-only · Spanish 24%

---

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: ▲ 4.15%
• Current HPI: 337.8236
• 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

-3.2% since first listed

4 events — show timeline

• 2025-12-13 Price Changed $299,990 Zillow
• 2025-12-12 Relisted — Zillow
• 2025-08-06 Delisted — Zillow
• 2025-03-14 Listed $309,990 Zillow