CashFlowRE
Sign in Sign up
27930 Barberry Banks Ln
D+ Composite 48.08
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +10.8/30.0
  • Schools +5.7/10.0
  • 1% rule +5.5/10.0
  • Livability +3.5/5.0
  • DSCR +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$379,900

27930 Barberry Banks Ln · Fulshear, TX 77441
5 bd · 4.0 ba · 2,882 sqft · SingleFamily public records · 57 Days on market
Built 2008 6,873 sqft lot $132/sqft · 19% below area Est $469k · 19% under $125/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the highly sought-after Cross Creek Ranch community, this beautiful 5-bedroom, 3.5-bathroom home offers 2,882 sq ft of well-designed living space. The open-concept floorplan provides a seamless flow between the kitchen, living, and dining areas that’s perfect for both everyday living and entertaining. The spacious primary suite features a private ensuite bath, creating a relaxing retreat. Enjoy a generously sized backyard complete with a garden and patio, ideal for outdoor enjoyment. This two-story home is also prepped for a water filtration system for added convenience. Residents of Cross Creek Ranch enjoy amazing resort-style amenities including pools, trails, parks, and fitness centers.

Key facts

  • Trails
  • Pools
  • 6,873 sq ft lot

Tags

OPEN-CONCEPT FLOORPLANGENEROUSLY SIZED BACKYARDWATER FILTRATION SYSTEMRESORT-STYLE AMENITIESPOOLSTRAILS

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 5-bed/4.0-bath single-family listed at $380k.

Deal economics

  • At list price, monthly cash flow is $-175 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $349k (8.2% below list).
  • Meets the 1% rule at list price ($4k rent vs $380k).
  • Recommended offer: $349k (8.2% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 3.2% in Fulshear — 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 69/100 on livability (#430 in TX) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.6%/yr); 1213 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k 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 57 days — a 3% lower offer ($369k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y ago; this cycle's ask has dropped $39k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% 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 $348,936 (8.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.05%
Cap rate
5.74%
Cash-on-cash
-1.98%
DSCR
0.91
GRM
8.0

CMA / ARV

ARV (median comp)
$469,317
List price
$379,900
Delta
-19.05%
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
27918 Silverstream Ct 0.06mi 5/3.5 2,899 (+1%) 3mo $399,900 $138 92
28015 Silverstream Ct 0.06mi 5/3.5 2,882 (0%) 8mo $457,750 $159 89
27902 Brandy Creek Ln 0.14mi 4/3.0 (-1) 2,892 (+0%) 1mo $565,000 $195 83
27919 Brandy Creek Ln 0.09mi 4/3.0 (-1) 3,038 (+5%) 2mo $497,000 $164 76
28211 Rippling Brook Ln 0.28mi 4/2.5 (-1) 2,882 (0%) 0mo $590,000 $205 75
27907 Brandy Creek Ln 0.12mi 4/3.0 (-1) 3,038 (+5%) 8mo $496,000 $163 70
27923 Silverstream Ct 0.02mi 4/2.0 (-1) 2,545 (-12%) 0mo $440,000 $173 66
27902 Silverstream Ct 0.09mi 4/2.0 (-1) 2,623 (-9%) 2mo $459,000 $175 66
6103 Silver Thistle Ln 0.19mi 4/3.5 (-1) 3,087 (+7%) 9mo $514,900 $167 65
28222 Rippling Brook Ln 0.30mi 4/3.0 (-1) 2,999 (+4%) 9mo $480,000 $160 63
28218 Ridgecreek Cove Ln 0.26mi 4/3.0 (-1) 2,711 (-6%) 8mo $450,000 $166 62
5910 Drake Shadow Ct 0.61mi 4/4.5 (-1) 3,237 (+12%) 1mo $750,000 $232 43

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
-23.8%
Equity multiple
0.21×
Total profit
$-83,904
Equity at exit
$56,644
10-year hold
IRR
-35.4%
Equity multiple
-0.23×
Total profit
$-130,549
Equity at exit
$32,847

Cash invested: $106,372 (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 77441

Rents YoY
-1.6%
Active inventory
1213
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$3,981 medium interval (Pro) →
Mortgage (P&I)
$1,992
Tax from tax record
$1,045 /mo · $12,540/yr
Insurance
$158
HOA
$125
Vacancy / Maint / Mgmt
$836
Net cashflow
$-175

Break-even live

Break-even rent $4,203
Max offer price $348,936
Occupancy floor 99%

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
$94,975
Closing costs
$11,397
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6636 Argonne Dr Fulshear, TX 4.0 1.0–3.0 1254 $2,825 $2.25 1d 66 0.81mi
6411 Tea Tree Dr Katy, TX 4.0 2.5 2168 $6,900 $3.18 43d 1 0.98mi
6106 Carver Pines Dr Katy, TX 4.0 2.0 2557 $2,479 $0.97 5d 1 1.05mi

HOA detail

Monthly dues
$125 · $1,500/yr
Likely covers
waterpoolgym

Listing history 40 events

  1. 2026-06-18
    days on market $379,900 Pending 57 DOM
  2. 2026-06-17
    status $379,900 Pending 56 DOM
  3. 2026-06-17
    days on market $379,900 Active 56 DOM
  4. 2026-06-16
    days on market $379,900 Active 55 DOM
  5. 2026-06-15
    days on market $379,900 Active 54 DOM
  6. 2026-06-13
    pricedays on market $379,900 Active 52 DOM
  7. 2026-06-09
    days on market $395,000 Active 48 DOM
  8. 2026-06-08
    days on market $395,000 Active 47 DOM
  9. 2026-06-07
    days on market $395,000 Active 46 DOM
  10. 2026-06-04
    days on market $395,000 Active 43 DOM
  11. 2026-06-03
    days on market $395,000 Active 42 DOM
  12. 2026-06-02
    status $395,000 Active 41 DOM
  13. 2026-05-17
    status Pending 715-char remark
    Show marketing remark (715 chars)

    Located in the highly sought-after Cross Creek Ranch community, this beautiful 5-bedroom, 3.5-bathroom home offers 2,882 sq ft of well-designed living space. The open-concept floorplan provides a seamless flow between the kitchen, living, and dining areas that’s perfect for both everyday living and entertaining. The spacious primary suite features a private ensuite bath, creating a relaxing retreat. Enjoy a generously sized backyard complete with a garden and patio, ideal for outdoor enjoyment. This two-story home is also prepped for a water filtration system for added convenience. Residents of Cross Creek Ranch enjoy amazing resort-style amenities including pools, trails, parks, and fitness centers.

  14. 2026-05-10
    status Pending 715-char remark
    Show marketing remark (715 chars)

    Located in the highly sought-after Cross Creek Ranch community, this beautiful 5-bedroom, 3.5-bathroom home offers 2,882 sq ft of well-designed living space. The open-concept floorplan provides a seamless flow between the kitchen, living, and dining areas that’s perfect for both everyday living and entertaining. The spacious primary suite features a private ensuite bath, creating a relaxing retreat. Enjoy a generously sized backyard complete with a garden and patio, ideal for outdoor enjoyment. This two-story home is also prepped for a water filtration system for added convenience. Residents of Cross Creek Ranch enjoy amazing resort-style amenities including pools, trails, parks, and fitness centers.

  15. 2026-04-25
    price $395,000 715-char remark
    Show marketing remark (715 chars)

    Located in the highly sought-after Cross Creek Ranch community, this beautiful 5-bedroom, 3.5-bathroom home offers 2,882 sq ft of well-designed living space. The open-concept floorplan provides a seamless flow between the kitchen, living, and dining areas that’s perfect for both everyday living and entertaining. The spacious primary suite features a private ensuite bath, creating a relaxing retreat. Enjoy a generously sized backyard complete with a garden and patio, ideal for outdoor enjoyment. This two-story home is also prepped for a water filtration system for added convenience. Residents of Cross Creek Ranch enjoy amazing resort-style amenities including pools, trails, parks, and fitness centers.

  16. 2026-04-06
    listed $419,000 Active 715-char remark
    Show marketing remark (715 chars)

    Located in the highly sought-after Cross Creek Ranch community, this beautiful 5-bedroom, 3.5-bathroom home offers 2,882 sq ft of well-designed living space. The open-concept floorplan provides a seamless flow between the kitchen, living, and dining areas that’s perfect for both everyday living and entertaining. The spacious primary suite features a private ensuite bath, creating a relaxing retreat. Enjoy a generously sized backyard complete with a garden and patio, ideal for outdoor enjoyment. This two-story home is also prepped for a water filtration system for added convenience. Residents of Cross Creek Ranch enjoy amazing resort-style amenities including pools, trails, parks, and fitness centers.

  17. 2017-06-19
    soldstatus Sold 418-char remark
    Show marketing remark (418 chars)

    PRICED WELL BELOW THE TAX APPRARISAL!! . Elegant 2 story home in the much sought after Cross Creek Ranch subdivision. Cross Creek Ranch is in the acclaimed Katy ISD. This beautiful home has 5 bedrooms, MASTER DOWN, and with 3.5 baths and a game room. Kitchen has granite counter tops and room to make your chef super happy. All this and a back yard big enough for a pool. This home is a must see to really appreciate.

  18. 2017-06-19
    soldstatus
    Show marketing remark (418 chars)

    PRICED WELL BELOW THE TAX APPRARISAL!! . Elegant 2 story home in the much sought after Cross Creek Ranch subdivision. Cross Creek Ranch is in the acclaimed Katy ISD. This beautiful home has 5 bedrooms, MASTER DOWN, and with 3.5 baths and a game room. Kitchen has granite counter tops and room to make your chef super happy. All this and a back yard big enough for a pool. This home is a must see to really appreciate.

  19. 2017-05-24
    status Pending 418-char remark
    Show marketing remark (418 chars)

    PRICED WELL BELOW THE TAX APPRARISAL!! . Elegant 2 story home in the much sought after Cross Creek Ranch subdivision. Cross Creek Ranch is in the acclaimed Katy ISD. This beautiful home has 5 bedrooms, MASTER DOWN, and with 3.5 baths and a game room. Kitchen has granite counter tops and room to make your chef super happy. All this and a back yard big enough for a pool. This home is a must see to really appreciate.

  20. 2017-05-11
    status Option Pending 418-char remark
    Show marketing remark (418 chars)

    PRICED WELL BELOW THE TAX APPRARISAL!! . Elegant 2 story home in the much sought after Cross Creek Ranch subdivision. Cross Creek Ranch is in the acclaimed Katy ISD. This beautiful home has 5 bedrooms, MASTER DOWN, and with 3.5 baths and a game room. Kitchen has granite counter tops and room to make your chef super happy. All this and a back yard big enough for a pool. This home is a must see to really appreciate.

  21. 2017-03-24
    listed $285,000 Active 418-char remark
    Show marketing remark (418 chars)

    PRICED WELL BELOW THE TAX APPRARISAL!! . Elegant 2 story home in the much sought after Cross Creek Ranch subdivision. Cross Creek Ranch is in the acclaimed Katy ISD. This beautiful home has 5 bedrooms, MASTER DOWN, and with 3.5 baths and a game room. Kitchen has granite counter tops and room to make your chef super happy. All this and a back yard big enough for a pool. This home is a must see to really appreciate.

  22. 2017-03-22
    historical
  23. 2016-11-21
    price $289,500
  24. 2016-11-20
    price $285,000
  25. 2016-08-07
    price $295,000
  26. 2016-07-08
    price $300,000
  27. 2016-06-26
    status Active
  28. 2016-06-25
    status Pending
  29. 2016-06-14
    status Option Pending
  30. 2016-05-25
    listed $307,000 Active
  31. 2013-05-23
    soldstatus
  32. 2013-05-22
    soldstatus Sold
  33. 2013-05-12
    status Pending
  34. 2013-05-06
    status Pending, Continue to Show
  35. 2013-04-24
    status Option Pending
  36. 2013-03-05
    status Active
  37. 2013-03-04
    historical
  38. 2013-02-22
    listed $259,000 Active
  39. 2009-01-26
    soldstatus
  40. 2008-08-27
    listed $271,095

ⓘ 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
$12,540 · $1,045/mo
Projected year-2 tax
$12,540 · $1,045/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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°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 1 unhealthy d/yr today · 1 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
$47,776
− Mortgage interest
−$21,280
− Property taxes
−$12,540
− Insurance
−$1,900
− Repairs & maintenance
−$3,822
− Management
−$3,822
− HOA
−$1,500
− Depreciation
−$11,052
Taxable loss
−$8,140
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,954
After-tax cash flow
$-150/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
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 of 826 in TX

Livability — Fulshear

Score
69/100
State rank
#430
US rank
#8901

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulshear, TX
County
Fort Bend County · 836,777 people
City population
41,324
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
41,324
Household income
$184,390
Rent vs Own
8.0% rent · 92.0% own
Severe rent burden
301.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Hispanic / Latino 20% Two or more races 15% Asian 12% Black 6%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 5% Romanian 2% Italian 1%
Foreign-born
26% · Canada, China, Jamaica
Languages at home
68% English-only · Spanish 17% German/W. Germanic 4% Chinese 4%

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
▼ -154.74%
Current HPI
275.8798
Rent YoY
▼ -1.63%
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

+45.7% since first listed
28 events — show timeline
  • 2026-05-17 Pending HARMLS
  • 2026-05-10 Pending HARMLS
  • 2026-04-25 Price Changed $395,000 HARMLS
  • 2026-04-06 Listed $419,000 HARMLS
  • 2017-06-19 Sold (Public Records) Public Records
  • 2017-06-19 Sold (MLS) HARMLS
  • 2017-05-24 Pending HARMLS
  • 2017-05-11 Pending HARMLS
  • 2017-03-24 Listed $285,000 HARMLS
  • 2017-03-22 Listing Removed HARMLS
  • 2016-11-21 Price Changed $289,500 HARMLS
  • 2016-11-20 Price Changed $285,000 HARMLS
  • 2016-08-07 Price Changed $295,000 HARMLS
  • 2016-07-08 Price Changed $300,000 HARMLS
  • 2016-06-26 Relisted HARMLS
  • 2016-06-25 Pending HARMLS
  • 2016-06-14 Pending HARMLS
  • 2016-05-25 Listed $307,000 HARMLS
  • 2013-05-23 Sold (Public Records) Public Records
  • 2013-05-22 Sold (MLS) HARMLS
  • 2013-05-12 Pending HARMLS
  • 2013-05-06 Pending HARMLS
  • 2013-04-24 Pending HARMLS
  • 2013-03-05 Relisted HARMLS
  • 2013-03-04 Listing Removed HARMLS
  • 2013-02-22 Listed $259,000 HARMLS
  • 2009-01-26 Sold (MLS) HARMLS
  • 2008-08-27 Listed $271,095 HARMLS

Property tax history

+5.3%/yr

Latest (2025): $12,540 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…