CashFlowRE
Sign in Sign up
14468 Ehler Ln
D+ Composite 48.31
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).

  • Cash flow +22.4/30.0
  • DSCR +7.2/10.0
  • Schools +5.4/10.0
  • 1% rule +5.0/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0
  • ARV discount +0.7/15.0
  • Appreciation +0.0/10.0

$189,900

14468 Ehler Ln · Montgomery, TX 77356
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 14 Days on market
Built 2004 1.50 ac lot $156/sqft · 15% above area Est $165k · 15% over

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

Listing remarks

Escape to your own piece of paradise in Montgomery, Texas. This 1.5 acre unrestricted property features a 3 bedroom, 2 bath manufactured home with a 2023 roof. Enjoy living on a cul-de-sac street and the 30x40 metal building built in 2022 on a concrete slab, with three 10x8 roll up doors and a side steel door. There is also a 28x15 building that would be perfect for a workshop or potential tiny home conversion. Minutes from Lake Conroe and downtown Spring, this unrestricted community setting is ideal for a primary residence or weekend retreat. There is ample land for family activities, gardening or a small farm. Schedule your private showing today and don't miss out on this versatile proper

Key facts

  • 30x40 metal building
  • Cul-de-sac street
  • Concrete slab

Tags

1.5 ACRE UNRESTRICTED PROPERTYCUL-DE-SAC STREET30X40 METAL BUILDINGCONCRETE SLABTHREE 10X8 ROLL UP DOORS28X15 BUILDING

Property features AI

Exterior

  • Parking: Detached garage with workshop; Oversized garage; 3 garage spaces; Additional parking
  • Utilities: Public water; Septic tank sewer
  • Home design: Farm property; Built in 2004; Block foundation
  • Construction: Cement siding
  • Exterior features: Heavily wooded property; Public maintained road; Asphalt road surface; Mobile home allowed; Has additional parcels

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Disposal; Refrigerator
  • Bedrooms: 3 possible bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Window unit heating; Central air conditioning; Electric cooling; Window unit(s) for cooling
  • Interior features: Kitchen/family room combo; Kitchen/dining combo; Soaking tub; Separate shower; Tub with shower; Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer; Dryer

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 manufactured listed at $190k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 8.3% vs local median 2.0% in Montgomery — 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 (#372 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, 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: Montgomery J H (math 68% / reading 54%, grade B+, #145 of 1,662 statewide, top 9%, 1,045 students, 30% FRL); Montgomery H S (math 53% / reading 62%, grade C, #327 of 1,632 statewide, top 20%, 1,556 students, 25% FRL) — zoned schools at 27% FRL track the district average.
  • Market conditions: Rents falling (-3.3%/yr); 1067 active listings in the ZIP; solid renter incomes; 13,259 units permitted in Montgomery County in 2024 (1,402 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.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 26y 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; 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 $189,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
8.29%
Cash-on-cash
7.14%
DSCR
1.32
GRM
8.3

CMA / ARV

ARV (median comp)
$164,900
List price
$189,900
Delta
20.68%
Verdict
OVERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.69×
Total profit
$-16,238
Equity at exit
$28,315
10-year hold
IRR
-3.2%
Equity multiple
0.81×
Total profit
$-9,927
Equity at exit
$16,419

Cash invested: $53,172 (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 77356

Home prices YoY
-30.3%
Rents YoY
-3.3%
Active inventory
1067
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,902 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$111 /mo · $1,337/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$317

Break-even live

Break-even rent $1,502
Max offer price $189,900
Occupancy floor 78%

Sensitivity live

Price -10% $424 -5% $370 +0% $317 +5% $263 +10% $209
Rent -10% $166 -5% $241 +0% $317 +5% $392 +10% $467
Rate -1.0pp $412 -0.5pp $365 base $317 +0.5pp $267 +1.0pp $217

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
$47,475
Closing costs
$5,697
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 41 events

  1. 2026-06-21
    days on market $189,900 Active 14 DOM
  2. 2026-06-18
    days on market $189,900 Active 11 DOM
  3. 2026-06-17
    days on market $189,900 Active 10 DOM
  4. 2026-06-16
    days on market $189,900 Active 9 DOM
  5. 2026-06-15
    days on market $189,900 Active 8 DOM
  6. 2026-06-13
    days on market $189,900 Active 6 DOM
  7. 2026-06-13
    days on market $189,900 Active 5 DOM
  8. 2026-06-09
    days on market $189,900 Active 2 DOM
  9. 2026-06-08
    remarks 699-char remark
  10. 2026-06-08
    pricedays on marketlisting id $189,900 Active 1 DOM
  11. 2026-06-04
    days on market $199,000 Active 80 DOM
  12. 2026-06-03
    days on market $199,000 Active 79 DOM
  13. 2026-06-02
    days on market $199,000 Active 78 DOM
  14. 2026-06-01
    days on market $199,000 Active 77 DOM
  15. 2026-05-31
    days on market $199,000 Active 76 DOM
  16. 2026-03-16
    listed $199,000 Active 695-char remark
  17. 2026-03-09
    historical
  18. 2025-11-04
    listed $210,000 Active
  19. 2025-10-27
    historical
  20. 2025-07-30
    price $219,000
  21. 2025-07-07
    listed $224,900 Active
  22. 2021-04-01
    soldstatus
  23. 2021-03-30
    soldstatus Sold
  24. 2021-03-21
    status Pending
  25. 2021-03-17
    status Option Pending
  26. 2021-02-20
    status Active
  27. 2021-02-10
    status Option Pending
  28. 2021-01-28
    price $104,900
  29. 2021-01-06
    listed $119,000 Active
  30. 2020-10-26
    soldstatus Sold
  31. 2020-10-26
    soldstatus
  32. 2020-10-23
    status Pending
  33. 2020-10-22
    status Option Pending
  34. 2020-09-28
    listed $74,999 Active
  35. 2020-09-28
    soldstatus
  36. 2020-09-17
    soldstatus
  37. 2006-08-22
    historical
  38. 2005-11-07
    listed $24,000
  39. 2002-11-21
    historical
  40. 2000-10-12
    listed $55,000
  41. 1998-10-30
    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
$1,337 · $111/mo
Projected year-2 tax
$3,475 · $290/mo
Expected delta
+$2,138/yr (+$178/mo · 159.9%)

ⓘ 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 ≥112°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
$22,829
− Mortgage interest
−$10,637
− Property taxes
−$1,337
− Insurance
−$950
− Repairs & maintenance
−$1,826
− Management
−$1,826
− Depreciation
−$5,524
Taxable income
$728
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$175
After-tax cash flow
$3,623/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 — Montgomery

Score
70/100
State rank
#372
US rank
#7894

Category grades

Amenities F Commute F Cost of living C Crime A+ Employment A+ 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
67,277
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
32,583
Household income
$106,804
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
414.0

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 (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 5% Black 4%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 2%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 3%

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
▼ -101.28%
Current HPI
233.0032
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

+245.3% since first listed
28 events — show timeline
  • 2026-06-07 Listed $189,900 HARMLS
  • 2026-06-04 Listing Removed HARMLS
  • 2026-03-16 Listed $199,000 HARMLS
  • 2026-03-09 Listing Removed HARMLS
  • 2025-11-04 Listed $210,000 HARMLS
  • 2025-10-27 Listing Removed HARMLS
  • 2025-07-30 Price Changed $219,000 HARMLS
  • 2025-07-07 Listed $224,900 HARMLS
  • 2021-04-01 Sold (Public Records) Public Records
  • 2021-03-30 Sold (MLS) HARMLS
  • 2021-03-21 Pending HARMLS
  • 2021-03-17 Pending HARMLS
  • 2021-02-20 Relisted HARMLS
  • 2021-02-10 Pending HARMLS
  • 2021-01-28 Price Changed $104,900 HARMLS
  • 2021-01-06 Listed $119,000 HARMLS
  • 2020-10-26 Sold (Public Records) Public Records
  • 2020-10-26 Sold (MLS) HARMLS
  • 2020-10-23 Pending HARMLS
  • 2020-10-22 Pending HARMLS
  • 2020-09-28 Sold (Public Records) Public Records
  • 2020-09-28 Listed $74,999 HARMLS
  • 2020-09-17 Sold (Public Records) Public Records
  • 2006-08-22 Listing Removed HARMLS
  • 2005-11-07 Listed $24,000 HARMLS
  • 2002-11-21 Listing Removed HARMLS
  • 2000-10-12 Listed $55,000 HARMLS
  • 1998-10-30 Sold (Public Records) Public Records

Property tax history

+21.7%/yr

Latest (2025): $1,337 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…