CashFlowRE
Sign in Sign up
9019 Stanley Oak Dr
C Composite 55.44
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 +16.5/30.0
  • ARV discount +11.1/15.0
  • 1% rule +6.6/10.0
  • DSCR +5.1/10.0
  • Schools +4.5/10.0
  • Appreciation +4.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$425,000

9019 Stanley Oak Dr · Sienna, TX 77459
4 bd · 3.0 ba · 2,615 sqft · SingleFamily public records · 2 Days on market
Built 2019 6,769 sqft lot $163/sqft · 8% below area Est $462k · 8% under $132/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready and beautifully designed, this 4-bedroom, 3-bath home offers 2,615 sqft of stylish living space in sought-after Sienna. An impressive 8-foot entry door welcomes you into a bright, open floorplan with soaring ceilings, faux wood tile flooring, and abundant natural light. The gourmet kitchen features upgraded grey cabinetry, quartz countertops, a large center island, gas range, and stainless-steel appliances, all flowing seamlessly into the spacious family room, perfect for entertaining. Enjoy outdoor living under the extended covered patio overlooking the fully fenced backyard. The private primary suite includes a spa-like bath and oversized walk-in closet. A secondary bedroom

Key facts

  • Quartz countertops
  • Large center island
  • Gourmet kitchen

Tags

8 FOOT ENTRY DOORGOURMET KITCHENQUARTZ COUNTERTOPSLARGE CENTER ISLANDGAS RANGESTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Full ownership
  • HOA & community: Homeowners association (annual fee); Association amenities include: clubhouse, recreation facilities, pool, fitness center, tennis and pickleball courts, basketball and sport courts, golf course access, lake/pond, trails, playground, picnic area, dog park, meeting/party room

Exterior

  • Parking: Attached 2-car garage; Driveway; Garage with opener
  • Security: Prewired for security; Security system owned; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Faces southeast; Built in 2019; Slab foundation
  • Construction: Brick and stucco construction; Composition roof
  • Exterior features: Covered patio; Covered deck; Patio; Private yard; Fully fenced backyard; Back yard fencing; Sprinkler/irrigation system; Paved driveway; Patio; Tennis courts on property; Pond on lot; Near golf course; Subdivision setting

Interior

  • Kitchen: Dishwasher; Disposal; Gas range; Microwave; Oven
  • Bedrooms: Primary bedroom (First floor); Three additional bedrooms (First floor)
  • Flooring: Carpet; Tile
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Central heating (gas); Central air (electric); Programmable thermostat
  • Interior features: Breakfast bar; Double vanity; High ceilings; Kitchen island; Kitchen/family room combo; Pantry; Quartz counters; Separate shower; Tub/shower combination; Vanity; Window treatments; Ceiling fans; Kitchen/dining combo; Programmable thermostat; Reverse osmosis system; Window coverings
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility room (6 x 5, First floor)

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/3.0-bath single-family listed at $425k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $425k).
  • Cap rate 7.0% vs local median 3.3% in Sienna — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Ronald Thornton Middle (math 40% / reading 52%, grade D+, #462 of 1,662 statewide, top 28%, 1,529 students, 41% FRL).
  • Market conditions: Rents soft (-0.1%/yr); 1215 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).
  • At $4,932/mo this rent would consume 46% of the median local household income ($129k/yr) (locally 1004% 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 (-1.7%/yr); year-one equity from $3k of loan paydown is wiped out by about $7k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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: property tax is 3.1% 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 $425,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.16%
Cap rate
7.00%
Cash-on-cash
2.52%
DSCR
1.11
GRM
7.2

CMA / ARV

ARV (median comp)
$462,110
List price
$425,000
Delta
-8.03%
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
1919 Waters Branch Dr 0.37mi 4/3.0 2,591 (-1%) 7mo $439,990 $170 75
8726 Windsong Trail Dr 0.43mi 4/3.0 2,517 (-4%) 5mo $359,900 $143 70
1706 Country Air Ln 0.55mi 4/3.5 2,700 (+3%) 6mo $375,000 $139 62
1722 Country Air Ln 0.52mi 4/3.0 2,773 (+6%) 6mo $419,000 $151 60
8723 Arbor Trail Dr 0.48mi 4/3.0 2,381 (-9%) 3mo $365,000 $153 60
1610 Country Air Ln 0.59mi 4/3.0 2,388 (-9%) 0mo $369,900 $155 58
1639 Rosedale Dr 0.65mi 4/3.0 2,763 (+6%) 4mo $399,950 $145 57
1506 Country Air Ln 0.63mi 4/3.5 2,808 (+7%) 4mo $425,000 $151 53
8711 Fairbrook Dr 0.60mi 4/3.5 2,413 (-8%) 6mo $409,900 $170 52
9507 Shaded Tree Dr 0.53mi 4/3.5 2,935 (+12%) 4mo $445,000 $152 49
2610 Lazy Vine Ln 0.58mi 4/4.5 2,907 (+11%) 1mo $715,000 $246 47
1743 Country Air Ln 0.52mi 3/2.5 (-1) 2,290 (-12%) 6mo $385,000 $168 43

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

Projected returns pro-forma

-1.67% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.64×
Total profit
$-42,671
Equity at exit
$89,135
10-year hold
IRR
-5.6%
Equity multiple
0.59×
Total profit
$-48,468
Equity at exit
$82,560

Cash invested: $119,000 (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 77459

Home prices YoY
-0.8%
Rents YoY
-0.1%
Active inventory
1215
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$4,932 medium interval (Pro) →
Mortgage (P&I)
$2,229
Tax from tax record
$1,108 /mo · $13,302/yr
Insurance
$177
HOA
$132
Vacancy / Maint / Mgmt
$1,036
Net cashflow
$250

Break-even live

Break-even rent $4,616
Max offer price $425,000
Occupancy floor 90%

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
$106,250
Closing costs
$12,750
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2142 Ironwood Pass Dr Missouri City, TX 4.0 3.0 2140 $6,000 $2.80 1d 1 0.16mi
8719 Fox Trail Dr Missouri City, TX 4.0 3.5 2143 $6,000 $2.80 22d 1 0.36mi
2718 Van Gogh Ln Missouri City, TX 4.0 2.5 3036 $3,595 $1.18 10d 1 0.72mi
1714 Forest Mist Dr Missouri City, TX 3.0 3.0 1979 $3,000 $1.52 43d 1 0.97mi

HOA detail

Monthly dues
$132 · $1,584/yr
Likely covers
gas

Listing history 22 events

  1. 2026-06-18
    days on market $425,000 Active 2 DOM
  2. 2026-06-17
    days on marketlisting id $425,000 Active 1 DOM
  3. 2026-06-16
    days on market $425,000 Active 35 DOM
  4. 2026-06-15
    price $425,000 Active 34 DOM
  5. 2026-06-15
    days on market $437,900 Active 34 DOM
  6. 2026-06-13
    days on market $437,900 Active 32 DOM
  7. 2026-06-09
    days on market $437,900 Active 28 DOM
  8. 2026-06-08
    days on market $437,900 Active 27 DOM
  9. 2026-06-07
    days on market $437,900 Active 26 DOM
  10. 2026-06-04
    days on market $437,900 Active 23 DOM
  11. 2026-06-03
    days on market $437,900 Active 22 DOM
  12. 2026-06-02
    days on market $437,900 Active 21 DOM
  13. 2026-06-01
    days on market $437,900 Active 20 DOM
  14. 2026-05-31
    days on market $437,900 Active 19 DOM
  15. 2026-05-12
    listed $437,900 Active 934-char remark
  16. 2026-05-12
    historical
  17. 2026-03-12
    listed $449,900 Active
  18. 2021-06-08
    soldstatus
  19. 2021-06-04
    soldstatus Sold
  20. 2021-05-16
    status Pending
  21. 2021-05-04
    status Option Pending
  22. 2021-04-29
    listed $399,900 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
$13,302 · $1,108/mo
Projected year-2 tax
$13,302 · $1,108/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$59,184
− Mortgage interest
−$23,807
− Property taxes
−$13,302
− Insurance
−$2,125
− Repairs & maintenance
−$4,735
− Management
−$4,735
− HOA
−$1,584
− Depreciation
−$12,364
Taxable loss
−$3,467
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$832
After-tax cash flow
$3,832/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 — Sienna

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Sienna, TX
County
Fort Bend County · 836,777 people
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
84,221
Household income
$129,151
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
1004.0

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
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
White 34% Black 26% Asian 22% Hispanic / Latino 13% Two or more races 10%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, China, Vietnam
Languages at home
73% English-only · Other Asian/Pacific 8% Spanish 7% Other Indo-European 5%

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
▼ -1.67%
Current HPI
212.3573
Rent YoY
▼ -0.15%
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

+6.3% since first listed
11 events — show timeline
  • 2026-06-16 Listing Removed HARMLS
  • 2026-06-16 Listed $425,000 HARMLS
  • 2026-06-15 Price Changed $425,000 HARMLS
  • 2026-05-12 Listing Removed HARMLS
  • 2026-05-12 Listed $437,900 HARMLS
  • 2026-03-12 Listed $449,900 HARMLS
  • 2021-06-08 Sold (Public Records) Public Records
  • 2021-06-04 Sold (MLS) HARMLS
  • 2021-05-16 Pending HARMLS
  • 2021-05-04 Pending HARMLS
  • 2021-04-29 Listed $399,900 HARMLS

Property tax history

+48.0%/yr

Latest (2025): $13,302 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…