CashFlowRE
Sign in Sign up
1216 Murrayhill Dr
C- Composite 52.23
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 +18.3/30.0
  • ARV discount +9.3/15.0
  • 1% rule +6.3/10.0
  • DSCR +5.8/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$439,900

1216 Murrayhill Dr · Houston, TX 77043
4 bd · 3.5 ba · 2,712 sqft · SingleFamily public records · 22 Days on market
Built 2019 2,295 sqft lot $162/sqft · at area comps Est $458k · at est. $206/mo HOA · 4% of rent ↓ 2% since listing

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

Listing remarks MLS

New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

Key facts

  • Gated community
  • Open layout
  • Granite countertops

Tags

GATED COMMUNITYOPEN LAYOUTHARDWOOD FLOORSGRANITE COUNTERTOPSUNDER-CABINET LIGHTINGSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • HOA & community: Association: MurrayBrook; Gated community; Annual association fee of $2,475 covering common areas and grounds maintenance

Exterior

  • Parking: Attached 2-car garage; Garage door opener
  • Security: Owned security system; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Faces north; Built in 2019; Slab foundation
  • Construction: Brick and cement siding construction; Composition roof
  • Exterior features: Balcony; Covered patio; Patio; Deck; Fenced backyard

Interior

  • Kitchen: Dishwasher; Gas cooktop; Disposal; Microwave; Oven
  • Bedrooms: Primary bedroom on third level (15x17); Bedroom on first level (12x10); Bedroom on first level (12x11); Third-level bedroom (13x11); Total possible bedrooms: 4
  • Flooring: Carpet; Engineered hardwood; Tile
  • Bathrooms: 3 full bathrooms; 1 half bathroom; Primary bathroom on third level
  • Heating & cooling: Central heating (gas); Central electric air conditioning; Has heating and cooling
  • Interior features: Breakfast bar; Double vanity; Entrance foyer; Granite counters; High ceilings; Kitchen island; Kitchen/family room combo; Bath in primary bedroom; Pantry; Soaking tub; Separate shower; Walk-in pantry; Ceiling fans; Programmable thermostat
  • Laundry & utility: 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 4-bed/3.5-bath single-family listed at $440k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $440k).
  • Recommended offer: $433k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.1% 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.
  • Spring Branch ISD (urban): math 47% / reading 46% proficiency, ranked #215 of 826 in TX (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Shadow Oaks El (math 27% / reading 24%, grade F, #2,982 of 4,322 statewide, top 70%, 461 students, 92% FRL); Spring Oaks Middle (math 22% / reading 30%, grade F, #1,222 of 1,662 statewide, top 74%, 644 students, 91% FRL); Spring Woods H S (math 53% / reading 36%, grade F, #652 of 1,632 statewide, top 43%, 2,113 students, 82% FRL) — zoned schools average 88% FRL vs 54% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 46% district-wide (-14 pts) — the specific schools serving this property underperform the Spring Branch ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.9%/yr); 202 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • At $4,970/mo this rent would consume 75% of the median local household income ($79k/yr) (locally 1667% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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 22 days — a 2% lower offer ($433k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $433,301 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.13%
Cap rate
7.40%
Cash-on-cash
3.96%
DSCR
1.18
GRM
7.4

CMA / ARV

ARV (median comp)
$457,723
List price
$439,900
Delta
-2.78%
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
1224 Murrayhill Dr 0.02mi 3/3.5 (-1) 2,704 (-0%) 2mo $448,000 $166 92
10519 Brinwood Dr 0.37mi 4/3.5 2,775 (+2%) 1mo $849,000 $306 78
10438 Brinwood Dr 0.43mi 4/3.5 2,753 (+2%) 3mo $875,000 $318 75
10155 Hanka Dr 0.31mi 4/3.5 2,900 (+7%) 2mo $889,900 $307 72
10402 Hazelhurst Dr 0.52mi 4/2.5 2,791 (+3%) 0mo $749,000 $268 67
1335 Spillers Ln 0.48mi 4/3.0 2,535 (-6%) 8mo $475,000 $187 58
1506 Maux Dr 0.46mi 3/3.5 (-1) 2,539 (-6%) 7mo $850,000 $335 57
10511 Londonderry Dr 0.68mi 4/3.5 2,520 (-7%) 4mo $775,000 $308 53
1423 Mapleton Dr 0.71mi 3/2.5 (-1) 2,681 (-1%) 4mo $599,000 $223 53
10126 Whiteside Ln 0.43mi 4/2.0 2,420 (-11%) 7mo $490,000 $202 50
1626 Conrad Sauer Dr 0.64mi 3/2.5 (-1) 2,460 (-9%) 0mo $609,000 $248 46
1535 Maux Dr 0.52mi 3/2.0 (-1) 2,446 (-10%) 4mo $350,000 $143 45

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
-13.9%
Equity multiple
0.52×
Total profit
$-59,597
Equity at exit
$65,591
10-year hold
IRR
-11.8%
Equity multiple
0.40×
Total profit
$-73,355
Equity at exit
$38,035

Cash invested: $123,172 (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 77043

Rents YoY
-0.9%
Active inventory
202
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$4,970 high interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$824 /mo · $9,884/yr
Insurance
$183
HOA
$206
Vacancy / Maint / Mgmt
$1,044
Net cashflow
$406

Break-even live

Break-even rent $4,456
Max offer price $439,900
Occupancy floor 87%

Sensitivity live

Price -10% $655 -5% $531 +0% $406 +5% $282 +10% $157
Rent -10% $14 -5% $210 +0% $406 +5% $603 +10% $799
Rate -1.0pp $628 -0.5pp $518 base $406 +0.5pp $292 +1.0pp $176

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
$109,975
Closing costs
$13,197
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10401 Town & Country Way Unit 10434 Houston, TX 3.0 2.0 1995 $4,961 $2.49 11d 1 0.73mi
10401 Town & Country Way Unit 3187 Houston, TX 3.0 2.0 1995 $4,929 $2.47 3d 1 0.74mi
10411 Town & Country Way Houston, TX 3.0 3.0 1866 $3,512 $1.88 44d 1 0.74mi
10411 Town & Country Way Houston, TX 3.0 3.0 1866 $3,512 $1.88 20d 1 0.74mi
12000 Barryknoll Ln Unit 12033 Houston, TX 3.0 2.0 1821 $4,604 $2.53 11d 1 1.17mi
12000 Barryknoll Ln Unit 3165 Houston, TX 3.0 2.0 1821 $4,572 $2.51 3d 1 1.17mi
9757 Katy Fwy Unit 9790 Houston, TX 3.0 2.0 1750 $5,462 $3.12 14d 1 1.20mi
9757 Katy Fwy Unit 3165 Houston, TX 3.0 2.0 2304 $9,981 $4.33 3d 1 1.20mi
9757 Katy Fwy Unit 510 Houston, TX 3.0 2.0 2304 $10,013 $4.35 11d 1 1.20mi
12925 Trail Hollow Dr Houston, TX 3.0 3.0 2014 $2,400 $1.19 44d 1 1.22mi
614 Bendwood Dr Houston, TX 4.0 2.0 2179 $5,750 $2.64 44d 1 1.22mi

HOA detail

Monthly dues
$206 · $2,472/yr
Likely covers
security

Listing history 30 events

  1. 2026-06-18
    days on market $439,900 Active 22 DOM
  2. 2026-06-17
    days on market $439,900 Active 21 DOM
  3. 2026-06-16
    days on market $439,900 Active 20 DOM
  4. 2026-06-15
    days on market $439,900 Active 19 DOM
  5. 2026-06-13
    pricedays on market $439,900 Active 17 DOM
  6. 2026-06-09
    days on market $445,000 Active 13 DOM
  7. 2026-06-08
    days on market $445,000 Active 12 DOM
  8. 2026-06-07
    days on market $445,000 Active 11 DOM
  9. 2026-06-04
    days on market $445,000 Active 8 DOM
  10. 2026-06-03
    days on market $445,000 Active 7 DOM
  11. 2026-06-02
    days on market $445,000 Active 6 DOM
  12. 2026-06-01
    days on market $445,000 Active 5 DOM
  13. 2026-05-31
    days on market $445,000 Active 4 DOM
  14. 2026-04-06
    listed $445,000 Active 842-char remark
  15. 2021-02-12
    soldstatus Sold 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  16. 2021-02-12
    soldstatus
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  17. 2021-01-16
    status Pending 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  18. 2021-01-05
    status Option Pending 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  19. 2021-01-01
    status Active 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  20. 2020-12-31
    historical 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  21. 2020-09-01
    price $374,900 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  22. 2020-08-18
    price $379,900 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  23. 2020-08-04
    price $384,900 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  24. 2020-02-28
    listed $389,900 Active 916-char remark
    Show marketing remark (916 chars)

    New Construction within minutes of Memorial City Mall, City Centre, Energy Corridor and world class hospitals. This well designed, light and bright 3 story free standing patio home offers outstanding quality at an affordable price. Exceptional features include: Stainless appliance package, granite counters, undermount kitchen lighting, 42 inch job built cabinets with European concealed hinges, subway tile backsplash, recessed lighting, wide plank wood floors, custom paint colors, Schlage door knobs, Integrate “structured” pre-wiring for TV, double pane, Lo-E-2 windows, 30 yr. architectural shingles, radiant barrier roof decking, 52 inch fan, oversized baseboards, elevator capable closet to all floors, separate study with French door, brick front porch, fenced backyard with sod, attached two car garage, gated entry and more! Close to I-10 and Beltway 8 for easy commute. Come see for yourself!

  25. 2020-02-23
    historical
  26. 2019-11-11
    listed $424,900 Active
  27. 2019-06-19
    historical
  28. 2019-05-01
    listed $449,900 Active
  29. 2018-11-08
    historical
  30. 2018-02-26
    listed $449,900 Active

ⓘ 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
$9,884 · $824/mo
Projected year-2 tax
$9,884 · $824/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
$59,639
− Mortgage interest
−$24,641
− Property taxes
−$9,884
− Insurance
−$2,200
− Repairs & maintenance
−$4,771
− Management
−$4,771
− HOA
−$2,472
− Depreciation
−$12,797
Taxable loss
−$1,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$455
After-tax cash flow
$5,332/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
Spring Branch ISD
NCES district ID
4841100
Math proficiency
47% ▼ -4.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$60,311
Composite
40.88/100
National rank
#3624
State rank
#215 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)
29,048
Household income
$79,359
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
1667.0

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 0.66)
Race & ethnicity
Hispanic / Latino 44% White 37% Two or more races 25% Black 8% Asian 6%
Hispanic origin (detail)
Mexican 24% Puerto Rican 3%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
31% · Canada, China, Vietnam
Languages at home
52% English-only · Spanish 36% French/Haitian/Cajun 2% Vietnamese 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
▼ -283.51%
Current HPI
286.4053
Rent YoY
▼ -0.86%
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

-2.2% since first listed
20 events — show timeline
  • 2026-06-11 Price Changed $439,900 HARMLS
  • 2026-05-27 Listing Removed HARMLS
  • 2026-05-27 Listed $445,000 HARMLS
  • 2026-04-06 Listed $445,000 HARMLS
  • 2021-02-12 Sold (Public Records) Public Records
  • 2021-02-12 Sold (MLS) HARMLS
  • 2021-01-16 Pending HARMLS
  • 2021-01-05 Pending HARMLS
  • 2021-01-01 Relisted HARMLS
  • 2020-12-31 Listing Removed HARMLS
  • 2020-09-01 Price Changed $374,900 HARMLS
  • 2020-08-18 Price Changed $379,900 HARMLS
  • 2020-08-04 Price Changed $384,900 HARMLS
  • 2020-02-28 Listed $389,900 HARMLS
  • 2020-02-23 Listing Removed HARMLS
  • 2019-11-11 Listed $424,900 HARMLS
  • 2019-06-19 Listing Removed HARMLS
  • 2019-05-01 Listed $449,900 HARMLS
  • 2018-11-08 Listing Removed HARMLS
  • 2018-02-26 Listed $449,900 HARMLS

Property tax history

-0.7%/yr

Latest (2025): $9,884 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…