CashFlowRE
Sign in Sign up
5628 Kiam St Unit B
C+ Composite 63.66
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 +23.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.8/10.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$399,000

5628 Kiam St Unit B · Houston, TX 77007
3 bd · 3.5 ba · 2,006 sqft · SingleFamily public records · 28 Days on market
Built 2006 1,542 sqft lot $199/sqft · 18% below area Est $488k · 18% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

Key facts

  • Primary sanctuary
  • Gourmet cooking
  • Open-concept living

Tags

OPEN-CONCEPT LIVINGGOURMET COOKINGPRIMARY SANCTUARYEN-SUITE BEDROOMCONVENIENT LAUNDRY ROOMTHREE PRIVATE OUTSIDE SPACES

Property features AI

Finance

  • Other: Lease not considered

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Prewired for security; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Faces east
  • Construction: Built in 2006; Stucco construction; Composition roof; Slab foundation
  • Exterior features: Fenced yard; Private yard; Concrete road access

Interior

  • Kitchen: Convection oven; Electric oven; Gas range; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Total rooms: 6
  • Flooring: Carpet; Slate; Tile; Wood
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (gas); Central air (electric)
  • Interior features: Granite counters; High ceilings; Hot tub / spa; Multiple staircases
  • Laundry & utility: Washer and dryer included; Washer hookup; Electric dryer hookup; Gas dryer hookup

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/3.5-bath single-family listed at $399k.

Deal economics

  • At list price, monthly cash flow is $660 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $399k).
  • Recommended offer: $393k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hogg Middle (math 44% / reading 48%, grade D+, #462 of 1,662 statewide, top 28%, 1,120 students, 52% FRL); Waltrip H S (math 15% / reading 32%, grade F, #1,342 of 1,632 statewide, top 82%, 1,597 students, 74% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 646 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($145k/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 $3k of loan paydown is wiped out by about $12k 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 28 days — a 2% lower offer ($393k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 21y 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

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $393,015 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.18%
Cap rate
8.48%
Cash-on-cash
7.80%
DSCR
1.35
GRM
7.1

CMA / ARV

ARV (median comp)
$487,655
List price
$399,000
Delta
-14.08%
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
6313 Chelsea Falls Ln 0.33mi 3/3.5 2,050 (+2%) 2mo $445,000 $217 79
5540 Nolda St 0.38mi 3/2.5 2,000 (-0%) 1mo $400,000 $200 77
5817 Darling St Unit D 0.30mi 3/2.5 2,041 (+2%) 2mo $400,000 $196 77
5976 Kansas St 0.46mi 3/4.5 1,978 (-1%) 1mo $359,000 $181 71
2115 Cohn St 0.20mi 3/3.5 2,287 (+14%) 2mo $449,990 $197 66
5309 Eigel St 0.62mi 3/3.5 1,961 (-2%) 2mo $435,000 $222 65
1506 Birdsall St 0.53mi 3/3.5 2,124 (+6%) 1mo $425,000 $200 65
5903 Petty St Unit F 0.36mi 3/2.5 2,164 (+8%) 2mo $505,000 $233 65
5337 Larkin St 0.39mi 3/2.5 2,157 (+8%) 2mo $599,000 $278 64
3225 Maxroy St 0.59mi 3/3.5 2,099 (+5%) 2mo $425,000 $202 63
1510 Birdsall St 0.52mi 3/3.5 2,268 (+13%) 1mo $389,000 $172 53
1393 Studer St 0.72mi 2/2.5 (-1) 1,784 (-11%) 2mo $375,000 $210 37

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.68×
Total profit
$-36,154
Equity at exit
$59,492
10-year hold
IRR
-4.7%
Equity multiple
0.74×
Total profit
$-29,603
Equity at exit
$34,498

Cash invested: $111,720 (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 77007

Rents YoY
-0.8%
Active inventory
646
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$4,704 high interval (Pro) →
Mortgage (P&I)
$2,092
Tax from tax record
$731 /mo · $8,776/yr
Insurance
$166
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$988
Net cashflow
$660

Break-even live

Break-even rent $3,869
Max offer price $399,000
Occupancy floor 81%

Sensitivity live

Price -10% $886 -5% $773 +0% $660 +5% $547 +10% $434
Rent -10% $288 -5% $474 +0% $660 +5% $846 +10% $1,032
Rate -1.0pp $861 -0.5pp $761 base $660 +0.5pp $557 +1.0pp $451

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
$99,750
Closing costs
$11,970
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5620 Petty St Houston, TX 4.0 3.5 2891 $8,750 $3.03 44d 1 0.02mi
5620 Petty St Unit 1019538P Houston, TX 4.0 3.5 2884 $16,259 $5.64 22d 1 0.02mi
5530 Kiam St Unit 1019540P Houston, TX 4.0 2.5 2680 $15,799 $5.90 44d 1 0.09mi
5530 Kiam St Houston, TX 4.0 2.5 2688 $9,750 $3.63 44d 1 0.09mi
5732 Darling St Unit 1056419P Houston, TX 3.0 3.5 2400 $7,771 $3.24 44d 1 0.19mi
2210 Radcliffe St Houston, TX 3.0 3.5 2066 $2,716 $1.31 8d 1 0.21mi
5427 Kansas St Houston, TX 3.0 4.0 2156 $2,700 $1.25 44d 1 0.22mi
2103 Radcliffe St Unit 1225772P Houston, TX 3.0 2.0 1797 $4,729 $2.63 8d 1 0.24mi
543 T C Jester Blvd Unit 1225766P Houston, TX 3.0 3.5 2389 $5,222 $2.19 16d 1 0.27mi
5336 Darling St Unit 1225767P Houston, TX 3.0 3.0 2292 $5,570 $2.43 8d 1 0.34mi
5235 Petty St Unit B Houston, TX 3.0 2.5 2532 $3,000 $1.18 44d 1 0.45mi
5811 Maxie St Houston, TX 3.0 3.5 2226 $3,000 $1.35 44d 1 0.51mi
5108 Larkin St Houston, TX 3.0 3.5 2108 $2,850 $1.35 45d 1 0.61mi
5610 Schuler St Houston, TX 3.0 3.5 2614 $3,111 $1.19 5d 1 0.63mi
920 Westcott St Houston, TX 1.0–2.0 1.0–2.0 1175 $3,306 $2.81 1d 29 0.71mi
3001 W 11th St Houston, TX 3.0 1.0–2.0 1031 $4,533 $4.40 1d 50 0.72mi
929 Westcott St Houston, TX 1.0–3.0 1.0–3.0 1375 $9,263 $6.74 3d 22 0.75mi
5454 Washington Ave Unit 525 Houston, TX 3.0 2.0 1444 $2,694 $1.87 3d 1 0.75mi
5454 Washington Ave Unit 5487 Houston, TX 3.0 2.0 1444 $2,726 $1.89 11d 1 0.75mi
5305 Nett St Unit A Houston, TX 3.0 3.5 2104 $2,950 $1.40 24d 1 0.77mi
4917 Nolda St Houston, TX 3.0 3.5 1764 $5,000 $2.83 24d 1 0.78mi
5237 Center St Houston, TX 3.0 3.0 2284 $2,995 $1.31 44d 1 0.84mi
4510 Inker St Houston, TX 4.0 4.0 2293 $4,500 $1.96 44d 1 1.05mi
4508 Maxie St Unit B Houston, TX 3.0 1.0 1700 $3,003 $1.77 15d 1 1.08mi
4608 Nett St Houston, TX 3.0 4.0 2261 $3,750 $1.66 44d 1 1.10mi
4311 Marina St Houston, TX 3.0 4.0 2328 $3,599 $1.55 44d 1 1.15mi
1723 W 14th St Unit B Houston, TX 3.0 3.5 2373 $3,400 $1.43 21d 1 1.18mi
4444 Center St Houston, TX 3.0 3.0 2121 $3,200 $1.51 44d 1 1.22mi
1126 W 16th St Houston, TX 3.0 4.0 2494 $4,295 $1.72 44d 1 1.29mi
1332 Dorothy St Houston, TX 3.0 3.5 2980 $6,500 $2.18 22d 1 1.30mi
100 Detering St Houston, TX 1.0–3.0 1.0–3.0 1162 $3,486 $3.00 4d 26 1.31mi
1221 Bonner St Houston, TX 3.0 3.5 2252 $3,200 $1.42 44d 1 1.34mi
5359 Memorial Dr Houston, TX 3.0 2.0 1478 $2,562 $1.73 44d 1 1.40mi
525 Yale St Houston, TX 2.0 1.0–2.0 1017 $3,345 $3.29 2d 41 1.42mi
5201 Memorial Dr Houston, TX 1.0–2.0 1.0–2.5 1071 $3,361 $3.14 2d 21 1.43mi
655 Yale St Houston, TX 2.0 1.0–2.0 978 $2,842 $2.91 2d 39 1.44mi
1157 W 18th St Houston, TX 3.0 3.0 2431 $3,500 $1.44 44d 1 1.45mi
1113 W 18th St Unit C Houston, TX 4.0 3.5 2150 $3,249 $1.51 44d 1 1.47mi
5353 Memorial Dr Houston, TX 1.0–3.0 1.0–2.5 1118 $3,095 $2.77 2d 19 1.48mi

Listing history 36 events

  1. 2026-06-18
    days on market $399,000 Active 28 DOM
  2. 2026-06-17
    days on market $399,000 Active 27 DOM
  3. 2026-06-16
    days on market $399,000 Active 26 DOM
  4. 2026-06-15
    days on market $399,000 Active 25 DOM
  5. 2026-06-13
    days on market $399,000 Active 23 DOM
  6. 2026-06-10
    days on market $399,000 Active 19 DOM
  7. 2026-06-08
    pricedays on market $399,000 Active 18 DOM
  8. 2026-06-07
    days on market $409,000 Active 17 DOM
  9. 2026-06-04
    days on market $409,000 Active 14 DOM
  10. 2026-06-01
    days on market $409,000 Active 11 DOM
  11. 2026-05-31
    days on market $409,000 Active 10 DOM
  12. 2026-04-20
    price $419,000 1017-char remark
  13. 2026-03-19
    listed $429,000 Active 1017-char remark
  14. 2022-12-21
    soldstatus
  15. 2022-12-19
    soldstatus Sold 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  16. 2022-12-02
    status Pending 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  17. 2022-11-26
    status Option Pending 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  18. 2022-10-31
    price $399,000 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  19. 2022-10-31
    status Active 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  20. 2022-09-13
    listed $419,000 Active 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  21. 2022-09-13
    historical 1043-char remark
    Show marketing remark (1043 chars)

    This exceptionally high-end modern home, style boasts unique architectural design & quality finishes. With 10' high ceilings, solid maple wood floors, granite counter tops, glass bowl sinks, walk-in closets with built-ins, stainless steal appliances, washer & dryer, wine cooler, projector & so much more. The first floor has a bedroom & full bathroom. The second floor is filled with natural light & includes a gourmet kitchen & spacious living area. The master bed and bath, & a third bedroom & bath are located on the third floor. The utility room is also conveniently on the third floor. With balconies on every floor, there is a total of three outdoor living spaces, and a small back yard! Don't miss this special home in the heart of Cottage Grove. Walking distance to local park, corner store, local eatery/bar, local produce shop, little free library and bike trails all within the neighborhood. Just minutes away from Washington Corridor, Memorial Park, Jay-C Park, and Heights Shopping.

  22. 2008-05-01
    soldstatus
  23. 2007-11-08
    historical
  24. 2007-01-31
    listed $286,900
  25. 2007-01-11
    historical
  26. 2006-11-07
    listed $309,900
  27. 2006-11-07
    historical
  28. 2006-04-06
    historical
  29. 2006-03-23
    historical
  30. 2006-03-23
    historical
  31. 2006-03-15
    listed $295,000
  32. 2006-03-15
    listed $295,000
  33. 2006-03-15
    listed $327,000
  34. 2005-12-07
    historical
  35. 2005-12-05
    listed $295,000
  36. 2005-06-30
    listed $295,000

ⓘ 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
$8,776 · $731/mo
Projected year-2 tax
$8,776 · $731/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 7/10 Severe FEMA zone X (shaded) · 95% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 25 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
$56,452
− Mortgage interest
−$22,350
− Property taxes
−$8,776
− Insurance
−$2,792
− Repairs & maintenance
−$4,516
− Management
−$4,516
− Depreciation
−$11,607
Taxable income
$1,893
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$454
After-tax cash flow
$7,465/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 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)
47,808
Household income
$144,911
Rent vs Own
53.8% rent · 46.2% own
Severe rent burden
1812.0

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 0.63)
Race & ethnicity
White 57% Hispanic / Latino 17% Two or more races 13% Asian 11% Black 9%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Slovak 3% Romanian 3% Italian 3%
Foreign-born
19% · Canada, China, South Korea
Languages at home
75% English-only · Spanish 12% Other Indo-European 4% Chinese 2%

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
▼ -219.42%
Current HPI
159.8157
Rent YoY
▼ -0.83%
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

+35.3% since first listed
28 events — show timeline
  • 2026-06-08 Price Changed $399,000 HARMLS
  • 2026-05-21 Listing Removed HARMLS
  • 2026-05-21 Listed $409,000 HARMLS
  • 2026-04-20 Price Changed $419,000 HARMLS
  • 2026-03-19 Listed $429,000 HARMLS
  • 2022-12-21 Sold (Public Records) Public Records
  • 2022-12-19 Sold (MLS) HARMLS
  • 2022-12-02 Pending HARMLS
  • 2022-11-26 Pending HARMLS
  • 2022-10-31 Price Changed $399,000 HARMLS
  • 2022-10-31 Relisted HARMLS
  • 2022-09-13 Listed $419,000 HARMLS
  • 2022-09-13 Listing Removed HARMLS
  • 2008-05-01 Sold (Public Records) Public Records
  • 2007-11-08 Listing Removed HARMLS
  • 2007-01-31 Listed $286,900 HARMLS
  • 2007-01-11 Listing Removed HARMLS
  • 2006-11-07 Listing Removed HARMLS
  • 2006-11-07 Listed $309,900 HARMLS
  • 2006-04-06 Listing Removed HARMLS
  • 2006-03-23 Listing Removed HARMLS
  • 2006-03-23 Listing Removed HARMLS
  • 2006-03-15 Listed $327,000 HARMLS
  • 2006-03-15 Listed $295,000 HARMLS
  • 2006-03-15 Listed $295,000 HARMLS
  • 2005-12-07 Listing Removed HARMLS
  • 2005-12-05 Listed $295,000 HARMLS
  • 2005-06-30 Listed $295,000 HARMLS

Property tax history

+6.8%/yr

Latest (2025): $8,776 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…