CashFlowRE
Sign in Sign up
16900 West Juneau
C Composite 57.32
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 +21.0/30.0
  • ARV discount +9.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +6.0/10.0
  • Schools +5.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$153,000

16900 West Juneau · Conroe, TX 77316
3 bd · 2.0 ba · 1,014 sqft · SingleFamily public records · 223 Days on market
Built 2020 2,256 sqft lot Est $160k · at est. $29/mo HOA · 2% of rent

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

Listing remarks

Looking for a newer home within minutes of Lake Conroe? This beautiful 1-story home is four years new located in the community of Lake Conroe Village. Tile flooring flows throughout this four years new 3 bedroom, 2 bathroom home. Tons of designer upgrades including top-of-the-line fixtures, custom cabinetry and more. This gourmet kitchen includes expansive cabinets, beautiful backsplash, Stainless Steel appliances & granite countertops. The master suite is spacious and includes a walk in closet. Great sized secondary bedrooms. Six years remaining on new home warranty through Home of Texas! Zoned to acclaimed Montgomery ISD schools. Call today to schedule a private showing!

Key facts

  • Designer upgrades
  • Gourmet kitchen
  • Walk in closet

Tags

DESIGNER UPGRADESGOURMET KITCHENSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSWALK IN CLOSETMONTGOMERY ISD SCHOOLS

Property features AI

Finance

  • Financial info: Lease considered
  • HOA & community: Lake Conroe Village community; Annual association fee of $350

Exterior

  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Asphalt road access
  • Home design: Residential property; Full ownership; Slab foundation; Facing composition roof
  • Construction: Built in 2020; Cement siding; Wood siding; Composition roof; Slab foundation
  • Exterior features: Fully fenced private yard; Porch; Back yard fencing; Subdivision lot with side yard

Interior

  • Kitchen: Dishwasher; Free-standing range; Disposal; Microwave; Oven; Refrigerator
  • Bedrooms: Primary bedroom on first floor (approx. 12 x 10); Bedroom on first floor (approx. 10 x 10); Bedroom on first floor (approx. 10 x 10)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air; Electric cooling; Attic fan
  • Interior features: Kitchen/family room combo; Pantry; Tub with shower; Ceiling fans; Living/dining room; 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 3-bed/2.0-bath single-family listed at $153k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $153k).
  • Recommended offer: $135k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.1% in Conroe — 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 (#169 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, amenities B; Watch: commute F, health & safety F.
  • Montgomery ISD (rural): math 63% / reading 57% proficiency, ranked #49 of 826 in TX (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lake Creek H S (math 53% / reading 68%, grade C+, #268 of 1,632 statewide, top 17%, 1,649 students, 23% FRL) — zoned schools at 23% FRL track the district average.
  • Market conditions: Rents flat; 2283 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($124k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $17k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.10%
Cap rate
7.97%
Cash-on-cash
6.00%
DSCR
1.27
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$160,212
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16900 West Juneau 0.00mi 3/2.0 1,014 (0%) 1mo $153,000 $151 99
16930 W Lynbrook St 0.09mi 3/2.0 1,030 (+2%) 5mo $161,900 $157 89
16965 W Hammon 0.10mi 3/2.0 1,065 (+5%) 1mo $180,000 $169 86
16891 W Dounreay St 0.17mi 3/2.0 1,030 (+2%) 5mo $161,900 $157 86
16895 W Dounreay St 0.17mi 3/2.0 1,030 (+2%) 5mo $161,900 $157 85
16899 W Dounreay St 0.17mi 3/2.0 1,030 (+2%) 6mo $161,900 $157 84
241 Ridgeside 0.28mi 3/2.0 1,012 (-0%) 4mo $160,000 $158 84
16729 E Hammon 0.14mi 3/2.0 1,072 (+6%) 4mo $177,900 $166 81
16725 E Hammon 0.14mi 3/2.0 958 (-6%) 4mo $169,900 $177 80
16938 W Lynbrook St 0.10mi 3/2.0 940 (-7%) 5mo $157,900 $168 79
16902 W Alderson 0.31mi 3/2.0 1,058 (+4%) 2mo $179,900 $170 77
846 Omeara 0.29mi 3/2.0 1,095 (+8%) 2mo $170,000 $155 72

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 · 0.4% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.64×
Total profit
$-15,380
Equity at exit
$22,813
10-year hold
IRR
-5.0%
Equity multiple
0.71×
Total profit
$-12,306
Equity at exit
$13,229

Cash invested: $42,840 (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 77316

Home prices YoY
-10.7%
Rents YoY
0.4%
Active inventory
2283
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,686 high interval (Pro) →
Mortgage (P&I)
$802
Tax from tax record
$222 /mo · $2,666/yr
Insurance
$64
HOA
$29
Vacancy / Maint / Mgmt
$354
Net cashflow
$214

Break-even live

Break-even rent $1,414
Max offer price $153,000
Occupancy floor 82%

Sensitivity live

Price -10% $301 -5% $258 +0% $214 +5% $171 +10% $128
Rent -10% $81 -5% $148 +0% $214 +5% $281 +10% $347
Rate -1.0pp $291 -0.5pp $253 base $214 +0.5pp $175 +1.0pp $134

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
$38,250
Closing costs
$4,590
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16928 Kempwood Montgomery, TX 3.0 2.0 1100 $1,450 $1.32 44d 1 0.07mi
16967 W Ivanhoe Montgomery, TX 3.0 2.0 1012 $1,350 $1.33 13d 1 0.11mi
16915 Balmoral Montgomery, TX 3.0 2.0 1200 $1,200 $1.00 44d 1 0.22mi
1050 S Pine Lake Rd Montgomery, TX 2.0 2.0 1052 $1,845 $1.75 25d 1 0.62mi
15 April Vlg Montgomery, TX 2.0 2.0 1218 $1,650 $1.35 44d 1 0.79mi
298 Capetown Way Unit A Montgomery, TX 2.0 1.5 1100 $1,400 $1.27 44d 1 0.95mi
124 April Point Dr S #124 Montgomery, TX 2.0 1.0 1300 $1,490 $1.15 21d 1 1.20mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 21 events

  1. 2026-05-20
    status Pending
  2. 2026-04-25
    historical Active Under Contract
  3. 2026-03-05
    price $153,000
  4. 2025-11-07
    price $158,000
  5. 2025-10-09
    listed $170,000 Active
  6. 2025-03-11
    historical $1,300
  7. 2025-03-10
    historical
  8. 2025-02-17
    listed $1,300
  9. 2025-01-13
    price $174,000
  10. 2024-11-20
    listed $179,000 Active
  11. 2022-09-20
    historical
  12. 2022-09-06
    price $192,900
  13. 2022-08-03
    price $198,000
  14. 2022-07-18
    price $207,000
  15. 2022-07-06
    price $209,990
  16. 2022-06-17
    listed $219,900 Active
  17. 2020-08-24
    soldstatus Sold
  18. 2020-07-18
    status Pending
  19. 2020-07-06
    status Option Pending
  20. 2020-06-09
    listed $129,999 Active
  21. 1989-06-01
    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
$2,666 · $222/mo
Projected year-2 tax
$2,800 · $233/mo
Expected delta
+$134/yr (+$11/mo · 5.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$20,227
− Mortgage interest
−$8,570
− Property taxes
−$2,666
− Insurance
−$765
− Repairs & maintenance
−$1,618
− Management
−$1,618
− HOA
−$348
− Depreciation
−$4,451
Taxable income
$190
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$46
After-tax cash flow
$2,526/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
Montgomery ISD
NCES district ID
4831260
Math proficiency
63% ▼ -3.00%
Reading proficiency
57% ▼ -3.00%
Median HH income
$75,596
Composite
53.55/100
National rank
#1445
State rank
#49 of 826 in TX

Livability — Conroe

Score
74/100
State rank
#169
US rank
#4447

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 663,713 people
City population
205,417
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
34,694
Household income
$124,055
Rent vs Own
10.9% rent · 89.1% own
Severe rent burden
273.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
713,896 people
By 2030
805,263 · +12.8%
By 2040
992,708 · +39.1%
By 2050
1,179,590 · +65.2%
By 2075
1,628,084 · +128.1%
By 2100
1,937,880 · +171.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 11% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 8%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+45.5) · D 26.8% · R 72.3%
2008→2024 swing
+7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.44%
Current HPI
262.6973
Rent YoY
▲ 0.40%
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

+17.7% since first listed
21 events — show timeline
  • 2026-05-20 Pending HARMLS
  • 2026-04-25 Contingent HARMLS
  • 2026-03-05 Price Changed $153,000 HARMLS
  • 2025-11-07 Price Changed $158,000 HARMLS
  • 2025-10-09 Listed $170,000 HARMLS
  • 2025-03-11 Rental Removed $1,300 HARMLS
  • 2025-03-10 Listing Removed HARMLS
  • 2025-02-17 Listed for Rent $1,300 HARMLS
  • 2025-01-13 Price Changed $174,000 HARMLS
  • 2024-11-20 Listed $179,000 HARMLS
  • 2022-09-20 Listing Removed HARMLS
  • 2022-09-06 Price Changed $192,900 HARMLS
  • 2022-08-03 Price Changed $198,000 HARMLS
  • 2022-07-18 Price Changed $207,000 HARMLS
  • 2022-07-06 Price Changed $209,990 HARMLS
  • 2022-06-17 Listed $219,900 HARMLS
  • 2020-08-24 Sold (MLS) HARMLS
  • 2020-07-18 Pending HARMLS
  • 2020-07-06 Pending HARMLS
  • 2020-06-09 Listed $129,999 HARMLS
  • 1989-06-01 Sold (Public Records) Public Records

Property tax history

+36.1%/yr

Latest (2025): $2,666 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…