CashFlowRE
Sign in Sign up
210 S 6th St
C- Composite 53.75
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 +15.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.4/10.0
  • DSCR +4.8/10.0
  • Schools +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

210 S 6th St · La Porte, TX 77571
3 bd · 2.0 ba · 1,891 sqft · SingleFamily public records · 184 Days on market
Built 1935 6,250 sqft lot $100/sqft · 36% below area Est $295k · 36% under

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

Listing remarks MLS

This gorgeous gem with 3 bedrooms and 1 full bath is minutes away from the refineries and is looking for its next owner to come enjoy every square foot of it. Open living room with rustic laminate flooring. Beautiful white cabinetry throughout the kitchen with a refrigerator, dishwasher, and stove to go along with it. Washer and dryer connections in a separate area to make a laundry space. Standing shower for the bathroom. Comfortable carpet in the bedrooms and upstairs. Spacious backyard for all the family gatherings. Easy access to N Hwy 146. Schedule your private tour now, this one won't last!!

Key facts

  • Spacious backyard
  • Standing shower
  • White cabinetry

Tags

RUSTIC LAMINATE FLOORINGWHITE CABINETRYWASHER AND DRYER CONNECTIONSSTANDING SHOWERSPACIOUS BACKYARD

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 $189k.

Deal economics

  • At list price, monthly cash flow is $77 ($925/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.4% in La Porte — 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 70/100 on livability (#360 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D+, amenities F, commute F.
  • La Porte ISD (suburban): math 41% / reading 44% proficiency, ranked #260 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.8%/yr); 337 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 184 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y ago; this cycle's ask has dropped $11k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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. 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.
  8. 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.
  9. 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
1.04%
Cap rate
6.78%
Cash-on-cash
1.75%
DSCR
1.08
GRM
8.0

CMA / ARV

ARV (median comp)
$294,775
List price
$189,000
Delta
-35.88%
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
114 Dr Martin Luther King Jr Dr 0.22mi 3/2.0 1,752 (-7%) 8mo $315,000 $180 71
302 Dr Martin Luther King Jr Dr 0.34mi 3/2.5 1,759 (-7%) 5mo $329,900 $188 67
819 S 4th St 0.57mi 3/2.0 1,965 (+4%) 4mo $289,800 $147 64
800 S 1st St 0.59mi 4/2.0 (+1) 1,849 (-2%) 1mo $339,000 $183 63
921 S 6th St 0.65mi 3/2.5 1,851 (-2%) 3mo $225,000 $122 62
531 S 2nd St 0.42mi 3/2.0 1,720 (-9%) 5mo $250,000 $145 61
416 S 1st St 0.55mi 4/2.0 (+1) 1,800 (-5%) 2mo $323,900 $180 59
407 San Jacinto St 0.56mi 4/2.0 (+1) 1,849 (-2%) 7mo $339,000 $183 59
422 N 7th Ave 0.45mi 3/2.5 1,720 (-9%) 4mo $264,000 $153 59
135 S Virginia Ave 0.51mi 3/2.5 1,720 (-9%) 3mo $249,000 $145 57
406 S Iowa St 0.63mi 4/2.0 (+1) 1,800 (-5%) 2mo $323,900 $180 55
403 Arizona St 0.50mi 3/2.5 1,650 (-13%) 3mo $320,000 $194 51

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 · 2.81% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.51×
Total profit
$-25,960
Equity at exit
$28,181
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-17,280
Equity at exit
$16,341

Cash invested: $52,920 (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 77571

Home prices YoY
-28.9%
Rents YoY
2.8%
Active inventory
337
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,961 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$402 /mo · $4,826/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$412
Net cashflow
$77

Break-even live

Break-even rent $1,863
Max offer price $189,000
Occupancy floor 91%

Sensitivity live

Price -10% $184 -5% $131 +0% $77 +5% $24 +10% $-30
Rent -10% $-78 -5% $0 +0% $77 +5% $155 +10% $232
Rate -1.0pp $172 -0.5pp $125 base $77 +0.5pp $28 +1.0pp $-22

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
$47,250
Closing costs
$5,670
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
218 S 6th St La Porte, TX 3.0 2.0 1500 $1,925 $1.28 44d 1 0.06mi
319 S 6th St La Porte, TX 4.0 2.0 1812 $1,795 $0.99 25d 1 0.16mi
803 S 4th St La Porte, TX 4.0 1.5 1688 $1,700 $1.01 6d 1 0.57mi
3300 Bay Area Blvd La Porte, TX 1.0–3.0 1.0–2.0 1060 $2,722 $2.57 2d 47 1.35mi
1831 Texas 146 Unit 1864 La Porte, TX 3.0 2.0 1271 $1,980 $1.56 3d 1 1.49mi

Listing history 35 events

  1. 2026-06-18
    days on market $189,000 Active 184 DOM
  2. 2026-06-17
    days on market $189,000 Active 183 DOM
  3. 2026-06-16
    pricedays on market $189,000 Active 182 DOM
  4. 2026-06-15
    days on market $195,000 Active 181 DOM
  5. 2026-06-13
    days on market $195,000 Active 179 DOM
  6. 2026-06-09
    days on market $195,000 Active 175 DOM
  7. 2026-06-08
    days on market $195,000 Active 174 DOM
  8. 2026-06-07
    days on market $195,000 Active 173 DOM
  9. 2026-06-04
    days on market $195,000 Active 170 DOM
  10. 2026-06-03
    days on market $195,000 Active 169 DOM
  11. 2026-06-02
    days on market $195,000 Active 168 DOM
  12. 2026-06-01
    days on market $195,000 Active 167 DOM
  13. 2026-05-31
    days on market $195,000 Active 166 DOM
  14. 2026-02-16
    price $195,000 604-char remark
    Show marketing remark (604 chars)

    This gorgeous gem with 3 bedrooms and 1 full bath is minutes away from the refineries and is looking for its next owner to come enjoy every square foot of it. Open living room with rustic laminate flooring. Beautiful white cabinetry throughout the kitchen with a refrigerator, dishwasher, and stove to go along with it. Washer and dryer connections in a separate area to make a laundry space. Standing shower for the bathroom. Comfortable carpet in the bedrooms and upstairs. Spacious backyard for all the family gatherings. Easy access to N Hwy 146. Schedule your private tour now, this one won't last!!

  15. 2025-12-16
    listed $199,900 Active 604-char remark
    Show marketing remark (604 chars)

    This gorgeous gem with 3 bedrooms and 1 full bath is minutes away from the refineries and is looking for its next owner to come enjoy every square foot of it. Open living room with rustic laminate flooring. Beautiful white cabinetry throughout the kitchen with a refrigerator, dishwasher, and stove to go along with it. Washer and dryer connections in a separate area to make a laundry space. Standing shower for the bathroom. Comfortable carpet in the bedrooms and upstairs. Spacious backyard for all the family gatherings. Easy access to N Hwy 146. Schedule your private tour now, this one won't last!!

  16. 2024-07-18
    historical
  17. 2024-03-14
    listed $220,000 Active
  18. 2022-03-31
    status Pending, Continue to Show
  19. 2022-02-23
    status Pending
  20. 2022-02-15
    status Option Pending
  21. 2022-02-15
    historical
  22. 2022-01-21
    price $165,000
  23. 2021-11-30
    price $175,000
  24. 2021-11-24
    price $185,000
  25. 2021-11-05
    price $190,000
  26. 2021-10-26
    price $200,000
  27. 2021-08-26
    listed $210,000 Active
  28. 2021-01-21
    soldstatus
  29. 2011-12-16
    soldstatus
  30. 2011-05-20
    historical
  31. 2011-01-09
    listed $84,900
  32. 2010-03-29
    soldstatus
  33. 2010-03-10
    historical
  34. 2009-09-25
    listed $29,000
  35. 1988-12-11
    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
$4,826 · $402/mo
Projected year-2 tax
$4,826 · $402/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 (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 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 · 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
$23,531
− Mortgage interest
−$10,587
− Property taxes
−$4,826
− Insurance
−$945
− Repairs & maintenance
−$1,882
− Management
−$1,882
− Depreciation
−$5,498
Taxable loss
−$2,090
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$502
After-tax cash flow
$1,426/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
La Porte ISD
NCES district ID
4826190
Math proficiency
41% ▼ -10.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$71,841
Composite
38.65/100
National rank
#4151
State rank
#260 of 826 in TX

Livability — La Porte

Score
70/100
State rank
#360
US rank
#7754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Porte, TX
County
Harris County · 4,702,590 people
City population
38,543
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
38,543
Household income
$81,850
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
1176.0

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 0.60)
Race & ethnicity
White 51% Hispanic / Latino 36% Two or more races 20% Black 8% Asian 1%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Italian 4% Lithuanian 3% Iranian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
77% English-only · Spanish 21% 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
▼ -103.81%
Current HPI
255.0768
Rent YoY
▲ 2.81%
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

+572.4% since first listed
22 events — show timeline
  • 2026-02-16 Price Changed $195,000 HARMLS
  • 2025-12-16 Listed $199,900 HARMLS
  • 2024-07-18 Listing Removed HARMLS
  • 2024-03-14 Listed $220,000 HARMLS
  • 2022-03-31 Pending HARMLS
  • 2022-02-23 Pending HARMLS
  • 2022-02-15 Pending HARMLS
  • 2022-02-15 Listing Removed HARMLS
  • 2022-01-21 Price Changed $165,000 HARMLS
  • 2021-11-30 Price Changed $175,000 HARMLS
  • 2021-11-24 Price Changed $185,000 HARMLS
  • 2021-11-05 Price Changed $190,000 HARMLS
  • 2021-10-26 Price Changed $200,000 HARMLS
  • 2021-08-26 Listed $210,000 HARMLS
  • 2021-01-21 Sold (Public Records) Public Records
  • 2011-12-16 Sold (Public Records) Public Records
  • 2011-05-20 Listing Removed HARMLS
  • 2011-01-09 Listed $84,900 HARMLS
  • 2010-03-29 Sold (MLS) HARMLS
  • 2010-03-10 Listing Removed HARMLS
  • 2009-09-25 Listed $29,000 HARMLS
  • 1988-12-11 Sold (Public Records) Public Records

Property tax history

+9.1%/yr

Latest (2025): $4,826 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…