CashFlowRE
Sign in Sign up
9110 Aspen Trace Ln
D- Composite 35.06
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 +7.8/15.0
  • Cash flow +7.5/30.0
  • Appreciation +4.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • Schools +1.5/10.0

$250,000

9110 Aspen Trace Ln · Humble, TX 77338
4 bd · 2.5 ba · 1,874 sqft · SingleFamily public records · 37 Days on market
Built 2006 6,333 sqft lot $133/sqft · at area comps Est $252k · at est. $29/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 9110 Aspen Trace in Humble, TX! This spacious two-story home sits on a desirable corner lot and offers 5 bedrooms, 2.5 bathrooms, and a 2-car garage—an incredible find with room for everyone. The home features beautiful wood-like flooring throughout, creating a warm and modern feel across the entire space. Recently updated bathrooms add a fresh and stylish touch. The floor plan offers generously sized bedrooms with ample closet space, making storage and organization easy. The large backyard provides plenty of room for outdoor entertaining, pets, play, or future customization. With great curb appeal and a welcoming presence, this home stands out from the moment you arrive. Conveniently located with easy access to major freeways, shopping, dining, and everyday amenities, this home combines space, comfort, and location. Five-bedroom homes at this value are rare—schedule your private tour today!

Key facts

  • Large backyard
  • Updated bathrooms
  • Wood-like flooring

Tags

CORNER LOTWOOD-LIKE FLOORINGUPDATED BATHROOMSLARGE BACKYARDEASY ACCESS TO MAJOR FREEWAYS

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-309 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (21.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (16.9% below list).
  • Recommended offer: $195k (21.8% below list) — sets the bar for cash-flow.
  • Cap rate 4.8% vs local median 3.7% in Humble — 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 62/100 on livability (#961 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, schools D-, crime F.
  • Aldine ISD (suburban): math 16% / reading 21% proficiency, ranked #790 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 306 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,499 (21.8% 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 37 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
4.81%
Cash-on-cash
-5.29%
DSCR
0.76
GRM
10.0

CMA / ARV

ARV (median comp)
$251,579
List price
$250,000
Delta
-0.63%
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
9115 Aspen Trace Ln 0.03mi 4/2.5 2,004 (+7%) 3mo $254,900 $127 84
8914 River Dale Canyon Ln 0.15mi 4/2.5 1,964 (+5%) 1mo $265,000 $135 84
19902 Chaste Tree Ln 0.42mi 4/2.0 1,880 (+0%) 1mo $272,000 $145 77
9107 River Dale Canyon Ln 0.08mi 3/2.5 (-1) 1,703 (-9%) 8mo $199,999 $117 70
20015 Sweet Magnolia Pl 0.50mi 3/2.0 (-1) 1,736 (-7%) 2mo $209,900 $121 56
8906 Stagewood Dr 0.37mi 4/2.0 1,649 (-12%) 6mo $243,000 $147 55
8514 Sugar Wood Ct 0.66mi 3/2.0 (-1) 1,960 (+5%) 5mo $219,900 $112 50
20443 Moon Walk Dr 0.47mi 3/2.0 (-1) 1,691 (-10%) 5mo $239,786 $142 50
20503 Marblehead Ct 0.63mi 3/2.0 (-1) 1,988 (+6%) 5mo $175,000 $88 49
19922 Bridgedale Ln 0.54mi 3/2.0 (-1) 1,656 (-12%) 1mo $246,000 $149 47
20310 Landshire Dr 0.63mi 3/2.0 (-1) 2,049 (+9%) 3mo $282,000 $138 46
8803 Leclaire Meadow Dr 0.60mi 3/2.0 (-1) 1,657 (-12%) 2mo $239,786 $145 44

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

Projected returns pro-forma

-0.77% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.46×
Total profit
$-37,476
Equity at exit
$63,060
10-year hold
IRR
-6.4%
Equity multiple
0.41×
Total profit
$-41,177
Equity at exit
$68,558

Cash invested: $70,000 (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 77338

Home prices YoY
-0.3%
Rents YoY
2.2%
Active inventory
306
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,078 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$506 /mo · $6,068/yr
Insurance
$104
HOA
$29
Vacancy / Maint / Mgmt
$436
Net cashflow
$-309

Break-even live

Break-even rent $2,468
Max offer price $195,499
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
$62,500
Closing costs
$7,500
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8902 Snapping Turtle Dr Humble, TX 3.0 2.0 1414 $1,729 $1.22 7d 1 0.34mi
20527 Faith Millstream Dr Humble, TX 4.0 3.0 2178 $2,100 $0.96 43d 1 0.43mi
20538 Faith Millstream Dr Humble, TX 4.0 2.0 1627 $1,931 $1.19 22d 1 0.45mi
20418 Red Canyon Creek Ln Humble, TX 4.0 2.0 1731 $2,000 $1.16 22d 1 0.52mi
20102 Bridgedale Ln Humble, TX 3.0 2.0 1635 $1,999 $1.22 43d 1 0.52mi
20327 Bridgedale Ln Humble, TX 3.0 2.0 1226 $1,786 $1.46 7d 1 0.55mi
9393 Farm to Market 1960 Bypass Rd W Humble, TX 1.0–3.0 1.0–2.0 1033 $1,966 $1.90 2d 25 0.62mi
20257 Fieldtree Dr Humble, TX 4.0 3.0 2400 $2,500 $1.04 24d 1 0.67mi
8419 Opalwood Ln Unit Main Humble, TX 3.0 2.0 2084 $2,482 $1.19 18d 1 0.75mi
19902 Bishops Gate Ln Humble, TX 3.0 2.0 1570 $1,825 $1.16 24d 1 0.87mi
20126 Chipplegate Ln Humble, TX 3.0 2.0 1348 $1,800 $1.34 43d 1 0.99mi
20211 Cottonglade Ln Humble, TX 3.0 2.0 1348 $1,699 $1.26 43d 1 1.08mi
19106 Sears Dr Unit B Humble, TX 3.0 2.5 1228 $1,895 $1.54 7d 1 1.33mi
7810 Birchbark Dr Humble, TX 3.0 2.0 1663 $1,899 $1.14 24d 1 1.35mi
19931 Arrowsmith Dr Humble, TX 3.0 2.5 2264 $1,831 $0.81 24d 1 1.38mi
21235 Grand Field Ct Humble, TX 4.0 3.0 1750 $1,800 $1.03 43d 1 1.47mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 23 events

  1. 2026-06-15
    days on market $250,000 Pending 37 DOM
  2. 2026-06-13
    days on market $250,000 Pending 36 DOM
  3. 2026-06-13
    days on market $250,000 Pending 35 DOM
  4. 2026-06-09
    days on market $250,000 Pending 32 DOM
  5. 2026-06-08
    days on market $250,000 Pending 31 DOM
  6. 2026-06-07
    statusdays on market $250,000 Pending 30 DOM
  7. 2026-06-04
    days on market $250,000 Active 27 DOM
  8. 2026-06-03
    days on market $250,000 Active 26 DOM
  9. 2026-06-02
    days on market $250,000 Active 25 DOM
  10. 2026-06-01
    days on market $250,000 Active 24 DOM
  11. 2026-05-31
    days on market $250,000 Active 23 DOM
  12. 2026-05-10
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Welcome to 9110 Aspen Trace in Humble, TX! This spacious two-story home sits on a desirable corner lot and offers 5 bedrooms, 2.5 bathrooms, and a 2-car garage—an incredible find with room for everyone. The home features beautiful wood-like flooring throughout, creating a warm and modern feel across the entire space. Recently updated bathrooms add a fresh and stylish touch. The floor plan offers generously sized bedrooms with ample closet space, making storage and organization easy. The large backyard provides plenty of room for outdoor entertaining, pets, play, or future customization. With great curb appeal and a welcoming presence, this home stands out from the moment you arrive. Conveniently located with easy access to major freeways, shopping, dining, and everyday amenities, this home combines space, comfort, and location. Five-bedroom homes at this value are rare—schedule your private tour today!

  13. 2026-05-04
    status Pending 927-char remark
    Show marketing remark (927 chars)

    Welcome to 9110 Aspen Trace in Humble, TX! This spacious two-story home sits on a desirable corner lot and offers 5 bedrooms, 2.5 bathrooms, and a 2-car garage—an incredible find with room for everyone. The home features beautiful wood-like flooring throughout, creating a warm and modern feel across the entire space. Recently updated bathrooms add a fresh and stylish touch. The floor plan offers generously sized bedrooms with ample closet space, making storage and organization easy. The large backyard provides plenty of room for outdoor entertaining, pets, play, or future customization. With great curb appeal and a welcoming presence, this home stands out from the moment you arrive. Conveniently located with easy access to major freeways, shopping, dining, and everyday amenities, this home combines space, comfort, and location. Five-bedroom homes at this value are rare—schedule your private tour today!

  14. 2026-04-20
    listed $250,000 Active 927-char remark
    Show marketing remark (927 chars)

    Welcome to 9110 Aspen Trace in Humble, TX! This spacious two-story home sits on a desirable corner lot and offers 5 bedrooms, 2.5 bathrooms, and a 2-car garage—an incredible find with room for everyone. The home features beautiful wood-like flooring throughout, creating a warm and modern feel across the entire space. Recently updated bathrooms add a fresh and stylish touch. The floor plan offers generously sized bedrooms with ample closet space, making storage and organization easy. The large backyard provides plenty of room for outdoor entertaining, pets, play, or future customization. With great curb appeal and a welcoming presence, this home stands out from the moment you arrive. Conveniently located with easy access to major freeways, shopping, dining, and everyday amenities, this home combines space, comfort, and location. Five-bedroom homes at this value are rare—schedule your private tour today!

  15. 2016-11-22
    soldstatus
  16. 2016-11-18
    soldstatus Sold 271-char remark
    Show marketing remark (271 chars)

    BEAUTIFUL 4 BED ROOM 2 1/2 BATH HOME ON NICE CORNER LOT. THE MASTER BED ROOM IS DOWN AND THE GAME ROOM, 3 BED ROOMS AND 2ND FULL BATH UP. SELLER JUST PAINTED THE INSIDE AND PUT IN NEW CARPET. IT HAS DOUBLE PANED WINDOWS, GAS COOKING AND NICE SIZED BACK YARD FOR THE KIDS.

  17. 2016-10-20
    status Pending 271-char remark
    Show marketing remark (271 chars)

    BEAUTIFUL 4 BED ROOM 2 1/2 BATH HOME ON NICE CORNER LOT. THE MASTER BED ROOM IS DOWN AND THE GAME ROOM, 3 BED ROOMS AND 2ND FULL BATH UP. SELLER JUST PAINTED THE INSIDE AND PUT IN NEW CARPET. IT HAS DOUBLE PANED WINDOWS, GAS COOKING AND NICE SIZED BACK YARD FOR THE KIDS.

  18. 2016-10-13
    status Option Pending 271-char remark
    Show marketing remark (271 chars)

    BEAUTIFUL 4 BED ROOM 2 1/2 BATH HOME ON NICE CORNER LOT. THE MASTER BED ROOM IS DOWN AND THE GAME ROOM, 3 BED ROOMS AND 2ND FULL BATH UP. SELLER JUST PAINTED THE INSIDE AND PUT IN NEW CARPET. IT HAS DOUBLE PANED WINDOWS, GAS COOKING AND NICE SIZED BACK YARD FOR THE KIDS.

  19. 2016-10-07
    price $149,500 271-char remark
    Show marketing remark (271 chars)

    BEAUTIFUL 4 BED ROOM 2 1/2 BATH HOME ON NICE CORNER LOT. THE MASTER BED ROOM IS DOWN AND THE GAME ROOM, 3 BED ROOMS AND 2ND FULL BATH UP. SELLER JUST PAINTED THE INSIDE AND PUT IN NEW CARPET. IT HAS DOUBLE PANED WINDOWS, GAS COOKING AND NICE SIZED BACK YARD FOR THE KIDS.

  20. 2016-09-17
    listed $155,000 Active 271-char remark
    Show marketing remark (271 chars)

    BEAUTIFUL 4 BED ROOM 2 1/2 BATH HOME ON NICE CORNER LOT. THE MASTER BED ROOM IS DOWN AND THE GAME ROOM, 3 BED ROOMS AND 2ND FULL BATH UP. SELLER JUST PAINTED THE INSIDE AND PUT IN NEW CARPET. IT HAS DOUBLE PANED WINDOWS, GAS COOKING AND NICE SIZED BACK YARD FOR THE KIDS.

  21. 2011-11-22
    soldstatus
  22. 2011-10-17
    historical
  23. 2011-09-26
    listed $74,900

ⓘ 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
$6,068 · $506/mo
Projected year-2 tax
$6,068 · $506/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$24,932
− Mortgage interest
−$14,004
− Property taxes
−$6,068
− Insurance
−$1,250
− Repairs & maintenance
−$1,995
− Management
−$1,995
− HOA
−$348
− Depreciation
−$7,273
Taxable loss
−$8,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,920
After-tax cash flow
$-1,782/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
Aldine ISD
NCES district ID
4807710
Math proficiency
16% ▼ -23.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$37,081
Composite
15.42/100
National rank
#9317
State rank
#790 of 826 in TX

Livability — Humble

Score
62/100
State rank
#961
US rank
#17060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
109,766
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
48,031
Household income
$64,755
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
2620.0

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 0.69)
Race & ethnicity
Hispanic / Latino 41% Black 34% Two or more races 18% White 16% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Lithuanian 4% Armenian 1% Serbian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
60% English-only · Spanish 35% Arabic 1% Other Indo-European 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
▼ -0.77%
Current HPI
245.7087
Rent YoY
▲ 2.17%
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

+233.8% since first listed
12 events — show timeline
  • 2026-05-10 Pending HARMLS
  • 2026-05-04 Pending HARMLS
  • 2026-04-20 Listed $250,000 HARMLS
  • 2016-11-22 Sold (Public Records) Public Records
  • 2016-11-18 Sold (MLS) HARMLS
  • 2016-10-20 Pending HARMLS
  • 2016-10-13 Pending HARMLS
  • 2016-10-07 Price Changed $149,500 HARMLS
  • 2016-09-17 Listed $155,000 HARMLS
  • 2011-11-22 Sold (MLS) HARMLS
  • 2011-10-17 Listing Removed HARMLS
  • 2011-09-26 Listed $74,900 HARMLS

Property tax history

+2.9%/yr

Latest (2025): $6,068 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…