CashFlowRE
Sign in Sign up
6726 Gettysburg Dr
D Composite 42.77
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 +11.2/15.0
  • Cash flow +11.0/30.0
  • Schools +4.6/10.0
  • 1% rule +4.1/10.0
  • Livability +4.0/5.0
  • DSCR +3.2/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$219,900

6726 Gettysburg Dr · Sugar Land, TX 77469
3 bd · 2.0 ba · 1,532 sqft · SingleFamily public records · 130 Days on market
Built 1978 6,686 sqft lot $144/sqft · 8% below area Est $240k · 8% under $13/mo HOA · 1% of rent

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

Listing remarks MLS

Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

Key facts

  • Fully renovated
  • Modern tile showers
  • Move in ready

Tags

FULLY RENOVATEDMOVE IN READYNEW VINYL PLANK FLOORINGNEW STAINLESS STEEL APPLIANCESUPDATED LED LIGHTINGMODERN TILE SHOWERS

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-91 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (8.6% below list).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.8% vs local median 2.6% in Sugar Land — 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 80/100 on livability (#38 in TX, #1,758 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D, commute F.
  • Lamar CISD (suburban): math 50% / reading 53% proficiency, ranked #116 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: William Velasquez (math 36% / reading 37%, grade F, #1,883 of 4,322 statewide, top 44%, 497 students, 57% FRL); Reading J H (math 61% / reading 63%, grade B+, #134 of 1,662 statewide, top 8%, 1,588 students, 28% FRL); George Ranch H S (math 52% / reading 76%, grade B-, #224 of 1,632 statewide, top 14%, 2,511 students, 27% FRL).
  • Market conditions: Rents soft (-1.8%/yr); 1345 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k 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 130 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $20k (8%) 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,512 (12.0% 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 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
0.91%
Cap rate
5.80%
Cash-on-cash
-1.77%
DSCR
0.92
GRM
9.1

CMA / ARV

ARV (median comp)
$239,541
List price
$219,900
Delta
-8.20%
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
6724 Pickett Dr 0.06mi 3/2.0 1,459 (-5%) 2mo $250,000 $171 88
6731 Gettysburg Dr 0.03mi 3/2.0 1,628 (+6%) 2mo $254,900 $157 87
6915 Kearney Dr 0.21mi 4/2.0 (+1) 1,517 (-1%) 2mo $250,000 $165 82
6918 Gettysburg Dr 0.19mi 3/2.0 1,628 (+6%) 1mo $239,000 $147 80
218 Tara Plantation Dr 0.34mi 3/2.0 1,580 (+3%) 3mo $235,000 $149 77
213 Willoughby Dr 0.36mi 3/2.0 1,470 (-4%) 2mo $244,880 $167 75
535 Shenandoah Dr 0.35mi 3/2.0 1,470 (-4%) 2mo $225,000 $153 75
627 Stonewall Dr 0.28mi 3/2.0 1,419 (-7%) 2mo $235,000 $166 73
7126 Sharpsburg Dr 0.53mi 3/2.0 1,580 (+3%) 4mo $242,000 $153 67
6603 Harpers Dr 0.28mi 3/2.0 1,732 (+13%) 3mo $255,000 $147 63
6930 Kearney Dr 0.27mi 3/2.0 1,303 (-15%) 1mo $219,999 $169 62
7226 Buchanan Dr 0.60mi 3/2.0 1,740 (+14%) 1mo $269,990 $155 49

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
-23.0%
Equity multiple
0.23×
Total profit
$-47,192
Equity at exit
$32,788
10-year hold
IRR
-29.7%
Equity multiple
-0.15×
Total profit
$-70,805
Equity at exit
$19,013

Cash invested: $61,572 (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 77469

Home prices YoY
-25.1%
Rents YoY
-1.8%
Active inventory
1345
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,011 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$422 /mo · $5,060/yr
Insurance
$92
HOA
$13
Vacancy / Maint / Mgmt
$422
Net cashflow
$-91

Break-even live

Break-even rent $2,126
Max offer price $203,829
Occupancy floor 100%

Sensitivity live

Price -10% $34 -5% $-29 +0% $-91 +5% $-153 +10% $-215
Rent -10% $-250 -5% $-170 +0% $-91 +5% $-12 +10% $68
Rate -1.0pp $20 -0.5pp $-35 base $-91 +0.5pp $-148 +1.0pp $-206

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
$54,975
Closing costs
$6,597
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6826 Blue Ridge Dr Richmond, TX 3.0 2.0 1580 $1,769 $1.12 45d 1 0.11mi
6915 Renfro Dr Richmond, TX 4.0 2.0 1517 $1,745 $1.15 22d 1 0.28mi
1601 Crabb River Rd Richmond, TX 2.0 2.0 1149 $1,939 $1.69 20d 1 0.73mi
5200 Pointe West Cir Richmond, TX 1.0–3.0 1.0–2.0 1125 $2,550 $2.27 0d 16 1.32mi
5200 Pointe West Cir Richmond, TX 2.0 2.0 1149 $1,939 $1.69 45d 1 1.32mi
5200 Pointe West Cir Richmond, TX 2.0 2.0 1149 $1,939 $1.69 26d 1 1.32mi
5200 Pointe West Cir Unit 5233 Richmond, TX 3.0 2.0 1507 $2,429 $1.61 45d 1 1.34mi
5200 Pointe West Cir Unit 3174 Richmond, TX 3.0 2.0 1507 $2,306 $1.53 18d 1 1.34mi
5200 Pointe West Cir Unit 2174 Richmond, TX 2.0 2.0 1149 $1,943 $1.69 18d 1 1.34mi
5200 Pointe West Cir Unit 5237 Richmond, TX 2.0 2.0 1244 $2,152 $1.73 45d 1 1.34mi

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
water

Listing history 24 events

  1. 2026-06-15
    days on market $219,900 Pending 130 DOM
  2. 2026-06-13
    days on market $219,900 Pending 128 DOM
  3. 2026-06-10
    days on market $219,900 Pending 124 DOM
  4. 2026-06-08
    days on market $219,900 Pending 123 DOM
  5. 2026-06-07
    statusdays on market $219,900 Pending 122 DOM
  6. 2026-06-04
    days on market $219,900 Active 119 DOM
  7. 2026-06-03
    days on market $219,900 Active 118 DOM
  8. 2026-06-02
    days on market $219,900 Active 117 DOM
  9. 2026-06-01
    days on market $219,900 Active 116 DOM
  10. 2026-05-31
    days on market $219,900 Active 115 DOM
  11. 2026-04-20
    status Active 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  12. 2026-04-18
    status Pending 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  13. 2026-03-20
    status Active 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  14. 2026-03-16
    status Pending 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  15. 2026-03-13
    price $219,900 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  16. 2026-02-24
    price $229,900 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  17. 2026-02-05
    listed $240,000 Active 806-char remark
    Show marketing remark (806 chars)

    Fully Renovated & Move-In Ready – 6726 Gettysburg Dr! This beautifully updated 3-bedroom, 2-bath home with a spacious bonus room is ready for new owners! Everything has been redone—new vinyl plank flooring, fresh carpet, and brand-new paint throughout. The kitchen features new stainless steel appliances and flows into a bright, open living space with updated LED lighting and ceiling fans. Both bathroom showers have been redone with modern tile showers, and the primary bathroom got a complete makeover. Other highlights: New water heater, Roof & AC are about 5 years old, Great layout with extra room for a home office, playroom, or second living area. You’ll love the fresh, clean feel and all the modern touches. Come check it out and see why this one won’t last long!

  18. 2026-01-26
    historical
  19. 2025-07-26
    listed $240,000 Active
  20. 2025-05-30
    soldstatus Sold
  21. 2025-05-27
    soldstatus
  22. 2025-05-12
    status Pending
  23. 2025-05-12
    listed $130,000 Active
  24. 2025-05-08
    historical $130,000

ⓘ 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
$5,060 · $422/mo
Projected year-2 tax
$5,060 · $422/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 3/10 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
$24,129
− Mortgage interest
−$12,318
− Property taxes
−$5,060
− Insurance
−$1,100
− Repairs & maintenance
−$1,930
− Management
−$1,930
− HOA
−$156
− Depreciation
−$6,397
Taxable loss
−$4,762
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,143
After-tax cash flow
$51/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
Lamar CISD
NCES district ID
4826580
Math proficiency
50% ▼ -12.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$75,213
Composite
46.43/100
National rank
#2452
State rank
#116 of 826 in TX

Livability — Sugar Land

Score
80/100
State rank
#38
US rank
#1758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Fort Bend County · 836,777 people
City population
168,209
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
69,826
Household income
$102,125
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
1292.0

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 0.76)
Race & ethnicity
Hispanic / Latino 29% White 27% Black 25% Two or more races 15% Asian 15%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
24% · Canada, Vietnam, China
Languages at home
65% English-only · Spanish 17% Other Indo-European 7% Other Asian/Pacific 2%

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
▼ -78.66%
Current HPI
234.9892
Rent YoY
▼ -1.81%
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

+69.2% since first listed
14 events — show timeline
  • 2026-04-20 Relisted HARMLS
  • 2026-04-18 Pending HARMLS
  • 2026-03-20 Relisted HARMLS
  • 2026-03-16 Pending HARMLS
  • 2026-03-13 Price Changed $219,900 HARMLS
  • 2026-02-24 Price Changed $229,900 HARMLS
  • 2026-02-05 Listed $240,000 HARMLS
  • 2026-01-26 Listing Removed HARMLS
  • 2025-07-26 Listed $240,000 HARMLS
  • 2025-05-30 Sold (MLS) HARMLS
  • 2025-05-27 Sold (Public Records) Public Records
  • 2025-05-12 Pending HARMLS
  • 2025-05-12 Listed $130,000 HARMLS
  • 2025-05-08 Coming Soon $130,000 HARMLS

Property tax history

+5.4%/yr

Latest (2025): $5,060 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…