CashFlowRE
Sign in Sign up
1610 Country Air Ln
C+ Composite 64.2
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 +19.3/30.0
  • ARV discount +13.9/15.0
  • 1% rule +7.6/10.0
  • DSCR +6.1/10.0
  • Schools +4.5/10.0
  • Appreciation +4.2/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0

$369,900

1610 Country Air Ln · Sienna, TX 77459
4 bd · 3.0 ba · 2,388 sqft · SingleFamily public records · 405 Days on market
Built 2021 Good condition 8,337 sqft lot $155/sqft · 14% below area Est $431k · 14% under $132/mo HOA · 3% of rent ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

Key facts

  • 8,337 sq ft lot
  • 2 garage spots
  • Community pool

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 $370k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $370k).
  • Recommended offer: $326k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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.
  • 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).
  • This rent runs 43% of the median local income ($129k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.7%/yr); year-one equity from $3k 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 405 days — a 12% lower offer ($326k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $43k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% 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 $325,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 405 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
1.26%
Cap rate
7.61%
Cash-on-cash
4.72%
DSCR
1.21
GRM
6.6

CMA / ARV

ARV (median comp)
$430,794
List price
$369,900
Delta
-14.14%
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
1610 Country Air Ln 0.00mi 4/3.0 2,388 (0%) 0mo $369,900 $155 100
8723 Arbor Trail Dr 0.25mi 4/3.0 2,381 (-0%) 3mo $365,000 $153 85
8711 Fairbrook Dr 0.20mi 4/3.5 2,413 (+1%) 6mo $409,900 $170 82
8726 Windsong Trail Dr 0.26mi 4/3.0 2,517 (+5%) 5mo $359,900 $143 75
1743 Country Air Ln 0.15mi 3/2.5 (-1) 2,290 (-4%) 6mo $385,000 $168 74
1919 Waters Branch Dr 0.24mi 4/3.0 2,591 (+8%) 7mo $439,990 $170 69
1706 Country Air Ln 0.06mi 4/3.5 2,700 (+13%) 6mo $375,000 $139 68
2119 Long Spring Dr 0.53mi 4/3.0 2,522 (+6%) 8mo $410,989 $163 59
2023 Green Haven Ct 0.51mi 4/3.0 2,623 (+10%) 8mo $450,000 $172 53
1306 Shaded Rock Dr 0.50mi 4/2.5 2,046 (-14%) 2mo $365,915 $179 49
8703 Red Heron Ln 0.62mi 3/3.5 (-1) 2,615 (+10%) 8mo $459,000 $176 42
10210 Water Harbor Dr 0.62mi 3/3.0 (-1) 2,033 (-15%) 2mo $344,900 $170 39

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
-6.3%
Equity multiple
0.75×
Total profit
$-26,065
Equity at exit
$77,579
10-year hold
IRR
-2.7%
Equity multiple
0.80×
Total profit
$-20,837
Equity at exit
$71,857

Cash invested: $103,572 (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
6.6×

Monthly cashflow live

Estimated rent
$4,655 medium interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$1,044 /mo · $12,532/yr
Insurance
$154
HOA
$132
Vacancy / Maint / Mgmt
$978
Net cashflow
$407

Break-even live

Break-even rent $4,140
Max offer price $369,900
Occupancy floor 86%

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
$92,475
Closing costs
$11,097
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
8719 Fox Trail Dr Missouri City, TX 4.0 3.5 2143 $6,000 $2.80 22d 1 0.33mi
2142 Ironwood Pass Dr Missouri City, TX 4.0 3.0 2140 $6,000 $2.80 1d 1 0.55mi
1714 Forest Mist Dr Missouri City, TX 3.0 3.0 1979 $3,000 $1.52 44d 1 0.64mi
2718 Van Gogh Ln Missouri City, TX 4.0 2.5 3036 $3,595 $1.18 10d 1 1.27mi

HOA detail

Monthly dues
$132 · $1,584/yr

Listing history 15 events

  1. 2026-05-21
    status Pending 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  2. 2026-05-13
    status Pending 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  3. 2026-03-10
    price $369,900 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  4. 2026-02-17
    price $379,900 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  5. 2026-01-28
    price $385,000 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  6. 2025-12-11
    status Active 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  7. 2025-12-10
    historical 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  8. 2025-10-10
    price $395,000 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  9. 2025-08-14
    price $399,990 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  10. 2025-04-09
    listed $412,500 Active 411-char remark
    Show marketing remark (411 chars)

    Welcome to 1610 Country Air! This stunning Single-Family home boasts 4 bedrooms, 3 bathrooms, and 2388 square feet of living space. Built in 2021, this property features a spacious study, open family room, island kitchen with walk-in pantry. The master suite offers a shower w/seat, dual sinks, private toilet enclosure, and large closet. Don't miss out on this excellent home. Call today for a private showing!

  11. 2022-01-28
    soldstatus Sold 540-char remark
    Show marketing remark (540 chars)

    NEW! Lennar Brookstone Collection "Russo II" Plan with Brick/Stone Elevation "D" in Sienna! The generous single story Russo plan by Lennar features a welcoming entry foyer, a spacious study, an open family room, an open island kitchen with large walk-in pantry, and an open dining room with boxed windows and access to a relaxing covered rear patio. The generous master suite features a shower w/seat, dual sinks, a private toilet enclosure, and a large master closet. *HOME ESTIMATED TO BE COMPLETE, SEPTEMBER 2021*

  12. 2021-08-27
    status Pending 540-char remark
    Show marketing remark (540 chars)

    NEW! Lennar Brookstone Collection "Russo II" Plan with Brick/Stone Elevation "D" in Sienna! The generous single story Russo plan by Lennar features a welcoming entry foyer, a spacious study, an open family room, an open island kitchen with large walk-in pantry, and an open dining room with boxed windows and access to a relaxing covered rear patio. The generous master suite features a shower w/seat, dual sinks, a private toilet enclosure, and a large master closet. *HOME ESTIMATED TO BE COMPLETE, SEPTEMBER 2021*

  13. 2021-08-14
    price $376,000 540-char remark
    Show marketing remark (540 chars)

    NEW! Lennar Brookstone Collection "Russo II" Plan with Brick/Stone Elevation "D" in Sienna! The generous single story Russo plan by Lennar features a welcoming entry foyer, a spacious study, an open family room, an open island kitchen with large walk-in pantry, and an open dining room with boxed windows and access to a relaxing covered rear patio. The generous master suite features a shower w/seat, dual sinks, a private toilet enclosure, and a large master closet. *HOME ESTIMATED TO BE COMPLETE, SEPTEMBER 2021*

  14. 2021-07-27
    price $390,000 540-char remark
    Show marketing remark (540 chars)

    NEW! Lennar Brookstone Collection "Russo II" Plan with Brick/Stone Elevation "D" in Sienna! The generous single story Russo plan by Lennar features a welcoming entry foyer, a spacious study, an open family room, an open island kitchen with large walk-in pantry, and an open dining room with boxed windows and access to a relaxing covered rear patio. The generous master suite features a shower w/seat, dual sinks, a private toilet enclosure, and a large master closet. *HOME ESTIMATED TO BE COMPLETE, SEPTEMBER 2021*

  15. 2021-06-03
    listed $404,590 Active 540-char remark
    Show marketing remark (540 chars)

    NEW! Lennar Brookstone Collection "Russo II" Plan with Brick/Stone Elevation "D" in Sienna! The generous single story Russo plan by Lennar features a welcoming entry foyer, a spacious study, an open family room, an open island kitchen with large walk-in pantry, and an open dining room with boxed windows and access to a relaxing covered rear patio. The generous master suite features a shower w/seat, dual sinks, a private toilet enclosure, and a large master closet. *HOME ESTIMATED TO BE COMPLETE, SEPTEMBER 2021*

ⓘ 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
$12,532 · $1,044/mo
Projected year-2 tax
$12,532 · $1,044/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 4/10 Moderate FEMA zone X · 24% 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
$55,859
− Mortgage interest
−$20,720
− Property taxes
−$12,532
− Insurance
−$1,850
− Repairs & maintenance
−$4,469
− Management
−$4,469
− HOA
−$1,584
− Depreciation
−$10,761
Taxable loss
−$525
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$126
After-tax cash flow
$5,011/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.

Condition & rehab AI · 1 photo

Good 75/100 Cosmetic rehab

This single-family home is in good condition with a well-maintained exterior and interior. It is ready for a fresh coat of paint and landscaping improvements to enhance its curb appeal and value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Rental HVAC maintenance — Ensures comfort and reduces utility costs

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Rental HVAC maintenance — Ensures comfort and reduces utility costs

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-8.6% since first listed
15 events — show timeline
  • 2026-05-21 Pending HARMLS
  • 2026-05-13 Pending HARMLS
  • 2026-03-10 Price Changed $369,900 HARMLS
  • 2026-02-17 Price Changed $379,900 HARMLS
  • 2026-01-28 Price Changed $385,000 HARMLS
  • 2025-12-11 Relisted HARMLS
  • 2025-12-10 Listing Removed HARMLS
  • 2025-10-10 Price Changed $395,000 HARMLS
  • 2025-08-14 Price Changed $399,990 HARMLS
  • 2025-04-09 Listed $412,500 HARMLS
  • 2022-01-28 Sold (MLS) HARMLS
  • 2021-08-27 Pending HARMLS
  • 2021-08-14 Price Changed $376,000 HARMLS
  • 2021-07-27 Price Changed $390,000 HARMLS
  • 2021-06-03 Listed $404,590 HARMLS

Property tax history

+6.9%/yr

Latest (2025): $12,532 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…