CashFlowRE
Sign in Sign up
6930 Maple Fox Dr
D Composite 40.37
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 +10.1/15.0
  • Cash flow +8.8/30.0
  • Appreciation +4.6/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Schools +1.5/10.0

$216,000

6930 Maple Fox Dr · Houston, TX 77338
3 bd · 2.0 ba · 1,693 sqft · SingleFamily public records · 52 Days on market
Built 1977 6,899 sqft lot $128/sqft · 6% below area Est $229k · 6% under $29/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move in ready, Spic and Span. This truly exceptional home is packed with upgrades you won’t want to miss. It features energy-efficient double-pane windows (2015) , a newer roof (2022), and a newer air-conditioning system with updated ductwork (2020) for added peace of mind plus circuit breakers updates. The interior has been freshly painted, and the kitchen has been beautifully updated with modern cabinetry, creating a bright and welcoming space. Step outside to enjoy the charming backyard and covered patio with excellent storage—perfect for relaxing or entertaining family and friends. Additional highlights include a transferable warranty on the roof & windows, an updated circuit breaker panel plus it's setup for easy generator connection. Conveniently located near shopping, dining, and major routes in Humble, this home offers the perfect combination of comfort, thoughtful updates, and a prime location.

Key facts

  • Newer roof
  • Covered patio
  • Charming backyard

Tags

NEWER ROOFNEWER AIR CONDITIONING SYSTEMUPDATED DUCTWORKUPDATED CIRCUIT BREAKER PANELCHARMING BACKYARDCOVERED PATIO

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/2.0-bath single-family listed at $216k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (14.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (12.7% below list).
  • Recommended offer: $184k (14.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% 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: schools D, crime F.
  • Aldine ISD (suburban): math 16% / reading 21% proficiency, ranked #790 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 306 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k 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 52 days — a 3% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,323 (14.7% 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 52 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.87%
Cap rate
5.30%
Cash-on-cash
-3.56%
DSCR
0.84
GRM
9.5

CMA / ARV

ARV (median comp)
$229,044
List price
$216,000
Delta
-5.69%
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
6907 Foxhurst Ln 0.12mi 3/2.0 1,693 (0%) 1mo $189,000 $112 94
20215 Fox Grove Ln 0.26mi 3/2.0 1,684 (-0%) 2mo $215,000 $128 86
20219 Fox Grove Ln 0.26mi 3/2.0 1,595 (-6%) 1mo $195,000 $122 77
7315 Foxside Ln 0.38mi 4/2.0 (+1) 1,677 (-1%) 2mo $185,000 $110 74
6926 Fox Knoll Ln 0.06mi 4/2.0 (+1) 1,900 (+12%) 2mo $229,900 $121 71
7022 Foxbrook Dr 0.31mi 3/2.0 1,556 (-8%) 2mo $179,995 $116 70
7310 Foxwaithe Ln 0.32mi 3/2.0 1,832 (+8%) 2mo $295,000 $161 70
20402 Clydesdale Ridge Dr 0.45mi 3/2.0 1,872 (+11%) 1mo $227,500 $122 61
6527 Old Cypress Landing Ln 0.41mi 3/2.5 1,506 (-11%) 0mo $327,990 $218 60
6614 Old Cypress Landing Ln 0.33mi 3/2.5 1,902 (+12%) 2mo $306,990 $161 60
6519 Old Cypress Landing Ln 0.42mi 3/2.0 1,450 (-14%) 1mo $273,180 $188 56
21126 Sprouse Cir 0.61mi 4/2.5 (+1) 1,577 (-7%) 2mo $226,400 $144 52

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

Projected returns pro-forma

-0.77% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.56×
Total profit
$-26,906
Equity at exit
$54,484
10-year hold
IRR
-4.3%
Equity multiple
0.60×
Total profit
$-23,993
Equity at exit
$59,234

Cash invested: $60,480 (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 77338

Home prices YoY
-0.3%
Rents YoY
2.2%
Active inventory
306
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,886 high interval (Pro) →
Mortgage (P&I)
$1,133
Tax from tax record
$417 /mo · $5,007/yr
Insurance
$90
HOA
$29
Vacancy / Maint / Mgmt
$396
Net cashflow
$-179

Break-even live

Break-even rent $2,113
Max offer price $184,323
Occupancy floor

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
$54,000
Closing costs
$6,480
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7010 Foxmont Ln Humble, TX 3.0 2.0 1722 $1,735 $1.01 44d 1 0.21mi
7214 Foxbend Ln Humble, TX 3.0 2.0 1591 $1,995 $1.25 2d 1 0.24mi
7010 Foxmar Ln Humble, TX 2.0 2.0 1330 $1,750 $1.32 43d 1 0.30mi
7318 Foxway Ln Humble, TX 3.0 2.0 1750 $1,759 $1.01 24d 1 0.47mi
7507 Kennemer Dr Humble, TX 3.0 2.5 1596 $1,766 $1.11 11d 1 0.73mi
7810 Birchbark Dr Humble, TX 3.0 2.0 1663 $1,899 $1.14 24d 1 0.80mi
21235 Grand Field Ct Humble, TX 4.0 3.0 1750 $1,800 $1.03 43d 1 0.84mi
20211 Cottonglade Ln Humble, TX 3.0 2.0 1348 $1,699 $1.26 43d 1 0.97mi
20126 Chipplegate Ln Humble, TX 3.0 2.0 1348 $1,800 $1.34 43d 1 1.05mi
19902 Bishops Gate Ln Humble, TX 3.0 2.0 1570 $1,825 $1.16 24d 1 1.21mi
8419 Opalwood Ln Unit Main Humble, TX 3.0 2.0 2084 $2,482 $1.19 18d 1 1.35mi
19815 Kenswick Dr Humble, TX 1.0–2.0 1.0–2.0 935 $1,756 $1.88 3d 62 1.36mi
20327 Bridgedale Ln Humble, TX 3.0 2.0 1226 $1,786 $1.46 7d 1 1.50mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 32 events

  1. 2026-06-18
    days on market $216,000 Active 52 DOM
  2. 2026-06-17
    days on market $216,000 Active 51 DOM
  3. 2026-06-16
    days on market $216,000 Active 50 DOM
  4. 2026-06-16
    price $216,000 Active 49 DOM
  5. 2026-06-15
    days on market $216,500 Active 49 DOM
    Show marketing remark (937 chars)

    Move in ready, Spic and Span. This truly exceptional home is packed with upgrades you won’t want to miss. It features energy-efficient double-pane windows (2015) , a newer roof (2022), and a newer air-conditioning system with updated ductwork (2020) for added peace of mind plus circuit breakers updates. The interior has been freshly painted, and the kitchen has been beautifully updated with modern cabinetry, creating a bright and welcoming space. Step outside to enjoy the charming backyard and covered patio with excellent storage—perfect for relaxing or entertaining family and friends. Additional highlights include a transferable warranty on the roof & windows, an updated circuit breaker panel plus it's setup for easy generator connection. Conveniently located near shopping, dining, and major routes in Humble, this home offers the perfect combination of comfort, thoughtful updates, and a prime location.

  6. 2026-06-13
    days on market $216,500 Active 47 DOM
  7. 2026-06-13
    days on market $216,500 Active 46 DOM
  8. 2026-06-09
    days on market $216,500 Active 43 DOM
  9. 2026-06-08
    pricedays on market $216,500 Active 42 DOM
    Show marketing remark (937 chars)

    Move in ready, Spic and Span. This truly exceptional home is packed with upgrades you won’t want to miss. It features energy-efficient double-pane windows (2015) , a newer roof (2022), and a newer air-conditioning system with updated ductwork (2020) for added peace of mind plus circuit breakers updates. The interior has been freshly painted, and the kitchen has been beautifully updated with modern cabinetry, creating a bright and welcoming space. Step outside to enjoy the charming backyard and covered patio with excellent storage—perfect for relaxing or entertaining family and friends. Additional highlights include a transferable warranty on the roof & windows, an updated circuit breaker panel plus it's setup for easy generator connection. Conveniently located near shopping, dining, and major routes in Humble, this home offers the perfect combination of comfort, thoughtful updates, and a prime location.

  10. 2026-06-07
    days on market $217,000 Active 41 DOM
  11. 2026-06-04
    days on market $217,000 Active 38 DOM
  12. 2026-06-03
    days on market $217,000 Active 37 DOM
  13. 2026-06-02
    days on market $217,000 Active 36 DOM
  14. 2026-06-01
    days on market $217,000 Active 35 DOM
  15. 2026-05-31
    pricedays on market $217,000 Active 34 DOM
  16. 2026-05-17
    price $218,500 937-char remark
    Show marketing remark (937 chars)

    Move in ready, Spic and Span. This truly exceptional home is packed with upgrades you won’t want to miss. It features energy-efficient double-pane windows (2015) , a newer roof (2022), and a newer air-conditioning system with updated ductwork (2020) for added peace of mind plus circuit breakers updates. The interior has been freshly painted, and the kitchen has been beautifully updated with modern cabinetry, creating a bright and welcoming space. Step outside to enjoy the charming backyard and covered patio with excellent storage—perfect for relaxing or entertaining family and friends. Additional highlights include a transferable warranty on the roof & windows, an updated circuit breaker panel plus it's setup for easy generator connection. Conveniently located near shopping, dining, and major routes in Humble, this home offers the perfect combination of comfort, thoughtful updates, and a prime location.

  17. 2026-04-27
    listed $219,000 Active 937-char remark
    Show marketing remark (937 chars)

    Move in ready, Spic and Span. This truly exceptional home is packed with upgrades you won’t want to miss. It features energy-efficient double-pane windows (2015) , a newer roof (2022), and a newer air-conditioning system with updated ductwork (2020) for added peace of mind plus circuit breakers updates. The interior has been freshly painted, and the kitchen has been beautifully updated with modern cabinetry, creating a bright and welcoming space. Step outside to enjoy the charming backyard and covered patio with excellent storage—perfect for relaxing or entertaining family and friends. Additional highlights include a transferable warranty on the roof & windows, an updated circuit breaker panel plus it's setup for easy generator connection. Conveniently located near shopping, dining, and major routes in Humble, this home offers the perfect combination of comfort, thoughtful updates, and a prime location.

  18. 2026-04-14
    status Pending
  19. 2026-04-08
    status Pending
  20. 2026-04-08
    historical
  21. 2026-04-02
    price $218,500
  22. 2026-03-13
    listed $219,000 Active
  23. 2026-03-12
    historical
  24. 2026-03-09
    price $219,000
  25. 2026-02-08
    listed $225,000 Active
  26. 2014-12-24
    soldstatus
  27. 2014-12-23
    soldstatus Sold
  28. 2014-12-22
    status Pending
  29. 2014-12-09
    status Pending, Continue to Show
  30. 2014-12-02
    status Option Pending
  31. 2014-11-26
    listed $100,000 Active
  32. 1988-01-02
    soldstatus

ⓘ 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
$5,007 · $417/mo
Projected year-2 tax
$5,007 · $417/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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 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
$22,628
− Mortgage interest
−$12,099
− Property taxes
−$5,007
− Insurance
−$1,080
− Repairs & maintenance
−$1,810
− Management
−$1,810
− HOA
−$348
− Depreciation
−$6,284
Taxable loss
−$5,811
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,395
After-tax cash flow
$-757/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
Aldine ISD
NCES district ID
4807710
Math proficiency
16% ▼ -23.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$37,081
Composite
15.42/100
National rank
#9317
State rank
#790 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

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
48,031
Household income
$64,755
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
2620.0

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 0.69)
Race & ethnicity
Hispanic / Latino 41% Black 34% Two or more races 18% White 16% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Lithuanian 4% Armenian 1% Serbian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
60% English-only · Spanish 35% Arabic 1% Other Indo-European 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
▼ -0.77%
Current HPI
245.7087
Rent YoY
▲ 2.17%
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

+116.0% since first listed
22 events — show timeline
  • 2026-06-15 Price Changed $216,000 HARMLS
  • 2026-06-08 Price Changed $216,500 HARMLS
  • 2026-05-30 Price Changed $217,000 HARMLS
  • 2026-05-21 Price Changed $218,000 HARMLS
  • 2026-05-21 Price Changed $21,800 HARMLS
  • 2026-05-17 Price Changed $218,500 HARMLS
  • 2026-04-27 Listed $219,000 HARMLS
  • 2026-04-14 Pending HARMLS
  • 2026-04-08 Pending HARMLS
  • 2026-04-08 Listing Removed HARMLS
  • 2026-04-02 Price Changed $218,500 HARMLS
  • 2026-03-13 Listed $219,000 HARMLS
  • 2026-03-12 Listing Removed HARMLS
  • 2026-03-09 Price Changed $219,000 HARMLS
  • 2026-02-08 Listed $225,000 HARMLS
  • 2014-12-24 Sold (Public Records) Public Records
  • 2014-12-23 Sold (MLS) HARMLS
  • 2014-12-22 Pending HARMLS
  • 2014-12-09 Pending HARMLS
  • 2014-12-02 Pending HARMLS
  • 2014-11-26 Listed $100,000 HARMLS
  • 1988-01-02 Sold (Public Records) Public Records

Property tax history

+3.7%/yr

Latest (2025): $5,007 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…