CashFlowRE
Sign in Sign up
17906 Alexandria Dr
C+ Composite 60.49
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 +28.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Schools +5.1/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$195,000

17906 Alexandria Dr · Porter Heights, TX 77302
4 bd · 2.0 ba · 2,240 sqft · Manufactured public records · 448 Days on market
Built 1994 1.00 ac lot $87/sqft · 33% below area Est $130k · 50% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

Key facts

  • Large one acre lot
  • Split floor plan
  • Doublewide home

Tags

DOUBLEWIDE HOMELARGE ONE ACRE LOTELEGANT VINYL FLOORINGUPGRADED-STYLE CABINETSAMBIENT LIGHTINGSPLIT FLOOR PLAN

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 4-bed/2.0-bath manufactured listed at $195k.

Deal economics

  • At list price, monthly cash flow is $644 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 2.5% in Porter Heights — 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 65/100 on livability (#663 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Conroe ISD (other): math 57% / reading 57% proficiency, ranked #69 of 826 in TX (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.3%/yr); 1111 active listings in the ZIP; solid renter incomes; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($85k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $55k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 448 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y ago; this cycle's ask has dropped $44k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 448 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
1.27%
Cap rate
10.26%
Cash-on-cash
14.15%
DSCR
1.63
GRM
6.5

CMA / ARV

ARV (median comp)
$130,015
List price
$195,000
Delta
49.98%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.3% rent growth · sell at horizon

5-year hold
IRR
4.8%
Equity multiple
1.19×
Total profit
$10,187
Equity at exit
$29,075
10-year hold
IRR
14.5%
Equity multiple
2.19×
Total profit
$64,865
Equity at exit
$16,860

Cash invested: $54,600 (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 77302

Rents YoY
3.3%
Active inventory
1111
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,483 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$214 /mo · $2,568/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$521
Net cashflow
$644

Break-even live

Break-even rent $1,668
Max offer price $195,000
Occupancy floor 69%

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
$48,750
Closing costs
$5,850
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.

Listing history 29 events

  1. 2026-06-18
    days on market $195,000 Active 448 DOM
  2. 2026-06-17
    days on market $195,000 Active 447 DOM
  3. 2026-06-16
    days on market $195,000 Active 446 DOM
  4. 2026-06-15
    days on market $195,000 Active 445 DOM
  5. 2026-06-13
    days on market $195,000 Active 443 DOM
  6. 2026-06-09
    days on market $195,000 Active 439 DOM
  7. 2026-06-08
    days on market $195,000 Active 438 DOM
  8. 2026-06-07
    pricedays on market $195,000 Active 437 DOM
  9. 2026-06-04
    days on market $179,900 Active 434 DOM
  10. 2026-06-03
    days on market $179,900 Active 433 DOM
  11. 2026-06-02
    days on market $179,900 Active 432 DOM
  12. 2026-06-01
    days on market $179,900 Active 431 DOM
  13. 2026-05-31
    days on market $179,900 Active 430 DOM
  14. 2026-04-25
    status Active 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  15. 2026-04-09
    historical 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  16. 2026-03-30
    price $189,900 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  17. 2026-01-25
    status Active 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  18. 2026-01-25
    price $199,900 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  19. 2025-12-13
    historical 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  20. 2025-11-01
    price $209,900 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  21. 2025-07-31
    price $219,500 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  22. 2025-04-17
    status Active 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  23. 2025-01-03
    historical 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  24. 2024-12-18
    price $229,500 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  25. 2024-10-15
    listed $239,500 Active 917-char remark
    Show marketing remark (917 chars)

    Come see this wonderful doublewide in the heart of Pinewood Village. This home sits on a large one acre unrestricted lot that is cleared and easy to maintain. This home has elegant vinyl flooring along with fresh paint and many other upgrades. All the living areas are spacious with plenty of ambient lighting. The island kitchen has upgraded-style cabinets with an abundance of working space and storage. All the appliances stay! The primary room has a flex room attached for a nursery, office or workout room. The other rooms are located on the other side of the house for privacy in this split floor plan. The additional rooms are cozy and have enough room for your family's needs. The backyard has ample space with the back portion fenced in for family pets or the kids to stay in. The area is unrestricted so you have a clean slate to work with. This is a booming area so jump on this chance while you can!!

  26. 2005-04-08
    historical
  27. 2005-02-05
    listed $79,000
  28. 2003-07-03
    soldstatus
  29. 2003-06-25
    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
$2,568 · $214/mo
Projected year-2 tax
$3,568 · $297/mo
Expected delta
+$1,001/yr (+$83/mo · 39.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$29,799
− Mortgage interest
−$10,923
− Property taxes
−$2,568
− Insurance
−$975
− Repairs & maintenance
−$2,384
− Management
−$2,384
− Depreciation
−$5,673
Taxable income
$4,893
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,174
After-tax cash flow
$6,553/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
Conroe ISD
NCES district ID
4815000
Math proficiency
57% ▼ -6.00%
Reading proficiency
57% ▼ -1.00%
Median HH income
$71,541
Composite
50.65/100
National rank
#1833
State rank
#69 of 826 in TX

Livability — Porter Heights

Score
65/100
State rank
#663
US rank
#12479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 663,713 people
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
21,546
Household income
$84,673
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
205.0

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
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 29% Two or more races 19% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 26% Puerto Rican 1%
Common ancestry
Lithuanian 3% Italian 2% Slovak 2%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
78% English-only · Spanish 20% Russian/Polish/Slavic 1% Other Indo-European 0%

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
▼ -187.56%
Current HPI
262.1879
Rent YoY
▲ 3.30%
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

+140.4% since first listed
16 events — show timeline
  • 2026-04-25 Relisted HARMLS
  • 2026-04-09 Listing Removed HARMLS
  • 2026-03-30 Price Changed $189,900 HARMLS
  • 2026-01-25 Relisted HARMLS
  • 2026-01-25 Price Changed $199,900 HARMLS
  • 2025-12-13 Listing Removed HARMLS
  • 2025-11-01 Price Changed $209,900 HARMLS
  • 2025-07-31 Price Changed $219,500 HARMLS
  • 2025-04-17 Relisted HARMLS
  • 2025-01-03 Listing Removed HARMLS
  • 2024-12-18 Price Changed $229,500 HARMLS
  • 2024-10-15 Listed $239,500 HARMLS
  • 2005-04-08 Listing Removed HARMLS
  • 2005-02-05 Listed $79,000 HARMLS
  • 2003-07-03 Sold (Public Records) Public Records
  • 2003-06-25 Sold (Public Records) Public Records

Property tax history

+12.7%/yr

Latest (2025): $2,568 · +96.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…