CashFlowRE
Sign in Sign up
9950 Genard Rd
B Composite 74.89
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Appreciation +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0

$139,900

9950 Genard Rd · Houston, TX 77041
4 bd · 2.5 ba · 2,026 sqft · SingleFamily public records · 13 Days on market
Built 1972 6,969 sqft lot $69/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity for the investor looking to build in a great location. This property is being sold at lot value. Please see the attached document. This property is located close to major thoroughfares, Employment Centers related to the petrochemical industry, Retail centers, Hospitals, Schools, and Entertainment venues. This one will not last long. .. .Schedule a showing now!

Key facts

  • 6,969 sq ft lot
  • 2 garage spots
  • Built 1972

Property features AI

Exterior

  • Parking: Attached garage with 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 1972; Slab foundation
  • Construction: Brick and wood siding construction; Composition roof
  • Exterior features: Subdivision lot

Interior

  • Bedrooms: Primary bedroom on the first floor (approx. 12x18); Three additional bedrooms on the first floor (each approx. 10x12)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: 4 total rooms

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 $140k.

Deal economics

  • At list price, monthly cash flow is $737 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Cap rate 12.6% 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: crime F.
  • Cypress-Fairbanks ISD (suburban): math 45% / reading 52% proficiency, ranked #161 of 826 in TX (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Truitt Middle (math 34% / reading 41%, grade F, #736 of 1,662 statewide, top 45%, 1,419 students, 76% FRL); Cypress Ridge H S (math 45% / reading 53%, grade D, #553 of 1,632 statewide, top 34%, 2,921 students, 76% FRL) — zoned schools average 76% FRL vs 43% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 171 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $967 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.
  • At projected returns (-1.5% appreciation + 0.2% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.83%
Cap rate
12.61%
Cash-on-cash
22.57%
DSCR
2.00
GRM
4.5

CMA / ARV

ARV (median comp)
$290,552
List price
$139,900
Delta
-51.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9950 Genard Rd 0.00mi 4/2.5 2,026 (0%) 1mo $139,900 $69 99
10023 Bamboo Rd 0.26mi 3/2.0 (-1) 2,183 (+8%) 2mo $370,000 $169 66
9910 Genard Rd 0.09mi 3/2.0 (-1) 1,741 (-14%) 4mo $199,900 $115 62
10009 Morocco Rd 0.30mi 3/2.5 (-1) 1,983 (-2%) 20mo $329,900 $166 61
10251 Morocco Rd 0.56mi 4/2.0 2,050 (+1%) 14mo $240,000 $117 59
10303 Brickyard Ct 0.51mi 3/2.5 (-1) 1,924 (-5%) 16mo $284,900 $148 49
10234 Porto Rico Rd 0.48mi 3/3.5 (-1) 2,073 (+2%) 23mo $349,000 $168 45
10418 N Shadowdale Dr 0.72mi 4/2.5 2,266 (+12%) 4mo $339,990 $150 44
10410 N Newpark Dr 0.74mi 3/2.5 (-1) 2,247 (+11%) 2mo $329,000 $146 41
4923 Shadowdale Dr 0.73mi 3/2.0 (-1) 1,796 (-11%) 20mo $317,000 $177 23

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

Projected returns pro-forma

-1.47% appreciation · 0.25% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
1.68×
Total profit
$26,783
Equity at exit
$30,644
10-year hold
IRR
20.0%
Equity multiple
2.69×
Total profit
$66,321
Equity at exit
$29,584

Cash invested: $39,172 (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 77041

Home prices YoY
-0.6%
Rents YoY
0.2%
Active inventory
171
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$2,564 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$497 /mo · $5,961/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$737

Break-even live

Break-even rent $1,631
Max offer price $139,900
Occupancy floor 66%

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
$34,975
Closing costs
$4,197
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9911 Porto Rico Rd Unit A Houston, TX 5.0 2.0 1500 $2,650 $1.77 24d 1 0.14mi
10021 Alfred Ln Houston, TX 4.0 3.0 1970 $3,000 $1.52 43d 1 0.67mi
9945 Storehouse Dr Houston, TX 3.0 2.5 2119 $2,600 $1.23 43d 1 0.91mi
9826 Rugged Oaks Dr Houston, TX 3.0 2.5 1942 $2,250 $1.16 24d 1 0.91mi
9813 Falling Fern Ln Houston, TX 3.0 2.5 1650 $2,295 $1.39 24d 1 0.95mi
9811 Falling Fern Ln Houston, TX 3.0 2.5 1942 $2,425 $1.25 13d 1 0.95mi
10615 Heatherford Dr Houston, TX 4.0 2.0 2120 $2,495 $1.18 7d 1 1.03mi
9614 Springmont Dr Unit 1042671P Houston, TX 5.0 2.5 2174 $14,296 $6.58 21d 1 1.21mi
9634 Rockhurst Dr Houston, TX 4.0 2.0 1881 $2,700 $1.44 43d 1 1.49mi

Listing history 4 events

  1. 2026-05-14
    status Pending 378-char remark
  2. 2026-05-01
    listed $139,900 Active 378-char remark
  3. 2004-04-28
    soldstatus
  4. 2000-05-18
    soldstatus

ⓘ 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
$5,961 · $497/mo
Projected year-2 tax
$5,961 · $497/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
$30,766
− Mortgage interest
−$7,837
− Property taxes
−$5,961
− Insurance
−$700
− Repairs & maintenance
−$2,461
− Management
−$2,461
− Depreciation
−$4,070
Taxable income
$7,277
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,746
After-tax cash flow
$7,095/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
Cypress-Fairbanks ISD
NCES district ID
4816110
Math proficiency
45% ▼ -12.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$72,025
Composite
43.63/100
National rank
#2968
State rank
#161 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
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
33,349
Household income
$77,083
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
537.0

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 0.67)
Race & ethnicity
Hispanic / Latino 50% Two or more races 25% White 23% Asian 16% Black 9% Native American 3%
Hispanic origin (detail)
Mexican 36% Cuban 2% Salvadoran 1%
Common ancestry
Italian 1% Portuguese 1% Romanian 1%
Foreign-born
38% · Canada, Vietnam, China
Languages at home
45% English-only · Spanish 39% Vietnamese 8% Other Indo-European 3%

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
▼ -1.47%
Current HPI
241.5096
Rent YoY
▲ 0.25%
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

6 events — show timeline
  • 2026-06-09 Sold (Public Records) Public Records
  • 2026-05-29 Sold (MLS) HARMLS
  • 2026-05-14 Pending HARMLS
  • 2026-05-01 Listed $139,900 HARMLS
  • 2004-04-28 Sold (Public Records) Public Records
  • 2000-05-18 Sold (Public Records) Public Records

Property tax history

+7.5%/yr

Latest (2025): $5,961 · -9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…