CashFlowRE
Sign in Sign up
16130 Canaridge Dr
D Composite 40.53
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 +10.9/30.0
  • ARV discount +9.3/15.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • 1% rule +3.6/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

16130 Canaridge Dr · Houston, TX 77053
3 bd · 2.0 ba · 1,272 sqft · SingleFamily public records · 134 Days on market
Built 1984 4,281 sqft lot $161/sqft · at area comps Est $214k · at est. $18/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AFFORDABLE WELL MAINTAINED 3/2/2 - MASTER DOWN, WOOD-LOOK TILE, RECENT CARPET, VAULTED CEILINGS, WALKING DISTANCE TO AREA SCHOOL, NEIGHBORHOOD PARK WITH WALKING TRAILS IN AN ESTABLISHED COMMUNITY. RECENT UPDATES INCLUDE - ROOF 2016, AC AND WATER HEATER IN 2017. CALL/TEXT FOR YOUR SHOWING TODAY!

Key facts

  • 4,281 sq ft lot
  • 2 garage spots
  • Built 1984

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 3-bed/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $-91 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $189k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (14.1% below list).
  • Recommended offer: $176k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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: schools D, crime F.
  • Fort Bend ISD (suburban): math 44% / reading 53% proficiency, ranked #140 of 826 in TX (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.7%/yr); 115 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($67k/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 $6k of value loss. Plan a longer hold.
  • Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 24y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,036 (14.1% 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 134 days. Have you received any prior offers? Is the seller open to a 14% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.86%
Cap rate
5.76%
Cash-on-cash
-1.90%
DSCR
0.92
GRM
9.7

CMA / ARV

ARV (median comp)
$213,641
List price
$205,000
Delta
-4.04%
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
16123 Canaridge Dr 0.03mi 3/2.0 1,265 (-1%) 0mo $220,000 $174 97
16222 Coyridge Ln 0.20mi 3/2.0 1,275 (+0%) 2mo $235,000 $184 89
6306 Clayridge Dr 0.23mi 3/2.0 1,219 (-4%) 9mo $200,000 $164 75
6647 Villarreal Dr 0.52mi 3/2.0 1,268 (-0%) 0mo $194,800 $154 75
5606 Lyden Ridge Dr 0.49mi 3/2.0 1,258 (-1%) 1mo $194,900 $155 75
6214 Clayridge Dr 0.14mi 3/2.0 1,412 (+11%) 7mo $213,000 $151 69
15615 Raven Trl 0.60mi 3/2.0 1,268 (-0%) 5mo $229,999 $181 67
6431 Marinwood Dr 0.44mi 3/2.0 1,405 (+10%) 1mo $270,000 $192 62
6631 Indian Falls Dr 0.62mi 3/2.0 1,310 (+3%) 8mo $191,500 $146 59
6706 Castleview Ln 0.72mi 3/2.0 1,364 (+7%) 2mo $195,000 $143 53
7015 Trigate Dr 0.74mi 3/2.0 1,179 (-7%) 7mo $219,999 $187 47
6618 Castleview Ln 0.67mi 4/2.0 (+1) 1,458 (+15%) 1mo $260,000 $178 38

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-41,176
Equity at exit
$30,566
10-year hold
IRR
-17.5%
Equity multiple
0.09×
Total profit
$-51,986
Equity at exit
$17,725

Cash invested: $57,400 (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 77053

Rents YoY
1.7%
Active inventory
115
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,760 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$303 /mo · $3,637/yr
Insurance
$85
HOA
$18
Vacancy / Maint / Mgmt
$370
Net cashflow
$-91

Break-even live

Break-even rent $1,875
Max offer price $188,956
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
$51,250
Closing costs
$6,150
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16211 Corsair Rd Houston, TX 3.0 2.0 1139 $1,813 $1.59 24d 1 0.18mi
6406 Summer Ridge Dr Missouri City, TX 3.0 2.0 1624 $1,958 $1.21 2d 1 0.58mi
16432 Chimney Rock Rd Apt 424 Houston, TX 2.0 2.0 1026 $1,292 $1.26 5d 1 0.59mi
16432 Chimney Rock Rd Unit 16465 Houston, TX 3.0 2.0 1349 $1,524 $1.13 43d 1 0.59mi
16432 Chimney Rock Rd Unit 3112 Houston, TX 3.0 2.0 1349 $1,481 $1.10 2d 1 0.59mi
16432 Chimney Rock Rd Unit 2174 Houston, TX 2.0 2.0 1026 $1,327 $1.29 10d 1 0.59mi
16432 Chimney Rock Rd Unit 2112 Houston, TX 2.0 2.0 1026 $1,284 $1.25 2d 1 0.59mi
16432 Chimney Rock Rd Unit 16489 Houston, TX 2.0 2.0 1026 $1,317 $1.28 43d 1 0.59mi
16432 Chimney Rock Rd Unit 3174 Houston, TX 3.0 2.0 1349 $1,513 $1.12 10d 1 0.59mi
5721 Melanite Ave Houston, TX 3.0 1.5 1634 $1,481 $0.91 19d 1 0.62mi
6610 Rowell Ct Missouri City, TX 3.0 2.0 1753 $2,056 $1.17 5d 1 0.69mi
16603 Sentinel Dr Houston, TX 3.0 2.0 1296 $1,799 $1.39 16d 1 0.76mi
5030 Shadowridge Dr Houston, TX 3.0 2.0 1310 $1,800 $1.37 43d 1 1.10mi
5030 Ridgecreek Dr Houston, TX 3.0 2.0 1399 $1,659 $1.19 2d 1 1.17mi
15810 Boonridge Rd Houston, TX 3.0 2.0 1221 $1,750 $1.43 43d 1 1.39mi
15703 Baybriar Dr Missouri City, TX 3.0 2.0 1252 $1,615 $1.29 19d 1 1.41mi
15823 Baybriar Dr Missouri City, TX 3.0 2.0 1335 $1,641 $1.23 5d 1 1.46mi

HOA detail

Monthly dues
$18 · $216/yr
Likely covers
water

Listing history 47 events

  1. 2026-06-16
    days on market $205,000 Active 134 DOM
  2. 2026-06-15
    days on market $205,000 Active 133 DOM
  3. 2026-06-13
    days on market $205,000 Active 131 DOM
  4. 2026-06-09
    days on market $205,000 Active 127 DOM
  5. 2026-06-07
    days on market $205,000 Active 125 DOM
  6. 2026-06-04
    days on market $205,000 Active 122 DOM
  7. 2026-06-03
    days on market $205,000 Active 121 DOM
  8. 2026-06-02
    days on market $205,000 Active 120 DOM
  9. 2026-06-01
    days on market $205,000 Active 119 DOM
  10. 2026-05-31
    days on market $205,000 Active 118 DOM
  11. 2026-05-11
    price $205,000
  12. 2026-04-04
    price $210,000
  13. 2026-03-07
    price $215,000
  14. 2026-01-30
    listed $225,000 Active
  15. 2026-01-15
    historical $1,595
  16. 2026-01-15
    price $1,595
  17. 2025-12-25
    price $1,610
  18. 2025-12-18
    price $1,625
  19. 2025-12-11
    price $1,635
  20. 2025-12-03
    listed $1,650
  21. 2022-06-29
    soldstatus
  22. 2022-06-24
    soldstatus Sold 295-char remark
    Show marketing remark (295 chars)

    AFFORDABLE WELL MAINTAINED 3/2/2 - MASTER DOWN, WOOD-LOOK TILE, RECENT CARPET, VAULTED CEILINGS, WALKING DISTANCE TO AREA SCHOOL, NEIGHBORHOOD PARK WITH WALKING TRAILS IN AN ESTABLISHED COMMUNITY. RECENT UPDATES INCLUDE - ROOF 2016, AC AND WATER HEATER IN 2017. CALL/TEXT FOR YOUR SHOWING TODAY!

  23. 2022-06-01
    status Pending 295-char remark
    Show marketing remark (295 chars)

    AFFORDABLE WELL MAINTAINED 3/2/2 - MASTER DOWN, WOOD-LOOK TILE, RECENT CARPET, VAULTED CEILINGS, WALKING DISTANCE TO AREA SCHOOL, NEIGHBORHOOD PARK WITH WALKING TRAILS IN AN ESTABLISHED COMMUNITY. RECENT UPDATES INCLUDE - ROOF 2016, AC AND WATER HEATER IN 2017. CALL/TEXT FOR YOUR SHOWING TODAY!

  24. 2022-05-26
    listed $185,000 Active 295-char remark
    Show marketing remark (295 chars)

    AFFORDABLE WELL MAINTAINED 3/2/2 - MASTER DOWN, WOOD-LOOK TILE, RECENT CARPET, VAULTED CEILINGS, WALKING DISTANCE TO AREA SCHOOL, NEIGHBORHOOD PARK WITH WALKING TRAILS IN AN ESTABLISHED COMMUNITY. RECENT UPDATES INCLUDE - ROOF 2016, AC AND WATER HEATER IN 2017. CALL/TEXT FOR YOUR SHOWING TODAY!

  25. 2017-11-30
    soldstatus Sold
  26. 2017-11-01
    status Pending
  27. 2017-10-21
    status Active
  28. 2017-10-16
    status Pending
  29. 2017-10-16
    price $81,000
  30. 2017-10-13
    status Active
  31. 2017-10-07
    status Pending
  32. 2017-10-04
    status Active
  33. 2017-09-12
    status Pending
  34. 2017-08-24
    status Active
  35. 2017-08-14
    status Pending
  36. 2017-08-11
    status Active
  37. 2017-08-07
    status Pending
  38. 2017-08-04
    status Active
  39. 2017-07-19
    status Pending
  40. 2017-07-10
    status Active
  41. 2017-05-15
    status Pending
  42. 2017-05-09
    listed $90,000 Active
  43. 2007-05-08
    historical
  44. 2007-02-08
    listed $81,000
  45. 2003-04-01
    soldstatus
  46. 2003-01-20
    historical
  47. 2002-07-20
    listed $75,900

ⓘ 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
$3,637 · $303/mo
Projected year-2 tax
$3,752 · $313/mo
Expected delta
+$115/yr (+$10/mo · 3.2%)

ⓘ 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 · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$21,124
− Mortgage interest
−$11,483
− Property taxes
−$3,637
− Insurance
−$1,025
− Repairs & maintenance
−$1,690
− Management
−$1,690
− HOA
−$216
− Depreciation
−$5,964
Taxable loss
−$4,580
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,099
After-tax cash flow
$9/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
Fort Bend ISD
NCES district ID
4819650
Math proficiency
44% ▼ -15.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$82,360
Composite
44.61/100
National rank
#2779
State rank
#140 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
Fort Bend County · 836,777 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
30,198
Household income
$66,510
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
562.0

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
Majority Hispanic (54%)
Race & ethnicity
Hispanic / Latino 54% Black 41% Two or more races 22% White 3% Native American 2%
Hispanic origin (detail)
Mexican 39%
Common ancestry
Lithuanian 1% Portuguese 1% Slovak 1%
Foreign-born
26% · Canada
Languages at home
50% English-only · Spanish 49%

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
▼ -182.09%
Current HPI
266.6541
Rent YoY
▲ 1.72%
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

+170.1% since first listed
37 events — show timeline
  • 2026-05-11 Price Changed $205,000 HARMLS
  • 2026-04-04 Price Changed $210,000 HARMLS
  • 2026-03-07 Price Changed $215,000 HARMLS
  • 2026-01-30 Listed $225,000 HARMLS
  • 2026-01-15 Rental Removed $1,595 HARMLS
  • 2026-01-15 Price Changed $1,595 HARMLS
  • 2025-12-25 Price Changed $1,610 HARMLS
  • 2025-12-18 Price Changed $1,625 HARMLS
  • 2025-12-11 Price Changed $1,635 HARMLS
  • 2025-12-03 Listed for Rent $1,650 HARMLS
  • 2022-06-29 Sold (Public Records) Public Records
  • 2022-06-24 Sold (MLS) HARMLS
  • 2022-06-01 Pending HARMLS
  • 2022-05-26 Listed $185,000 HARMLS
  • 2017-11-30 Sold (MLS) HARMLS
  • 2017-11-01 Pending HARMLS
  • 2017-10-21 Relisted HARMLS
  • 2017-10-16 Pending HARMLS
  • 2017-10-16 Price Changed $81,000 HARMLS
  • 2017-10-13 Relisted HARMLS
  • 2017-10-07 Pending HARMLS
  • 2017-10-04 Relisted HARMLS
  • 2017-09-12 Pending HARMLS
  • 2017-08-24 Relisted HARMLS
  • 2017-08-14 Pending HARMLS
  • 2017-08-11 Relisted HARMLS
  • 2017-08-07 Pending HARMLS
  • 2017-08-04 Relisted HARMLS
  • 2017-07-19 Pending HARMLS
  • 2017-07-10 Relisted HARMLS
  • 2017-05-15 Pending HARMLS
  • 2017-05-09 Listed $90,000 HARMLS
  • 2007-05-08 Listing Removed HARMLS
  • 2007-02-08 Listed $81,000 HARMLS
  • 2003-04-01 Sold (Public Records) Public Records
  • 2003-01-20 Listing Removed HARMLS
  • 2002-07-20 Listed $75,900 HARMLS

Property tax history

+4.6%/yr

Latest (2025): $3,637 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…