CashFlowRE
Sign in Sign up
11744 Padok Rd
C- Composite 53.15
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • DSCR +4.5/10.0
  • Appreciation +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$235,000

11744 Padok Rd · Houston, TX 77044
4 bd · 2.0 ba · 1,144 sqft · Manufactured public records · 49 Days on market
Built 2019 0.38 ac lot $205/sqft · 12% below area Est $463k · 49% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover comfort and convenience in this well-maintained home with 4-bedrooms, 2-baths, and perfectly nestled on a corner lot in the desirable Lincoln Park neighborhood. With no HOA fees and low property taxes, this property offers an incredible opportunity for homeowners seeking both value and space. Inside, you’ll find a bright, open-concept layout designed for modern living. The kitchen is the heart of the home—featuring a peninsula-style countertop with bar seating, plenty of prep space, and a seamless connection to the dining area. The primary suite is generously sized, offering a private retreat with a full ensuite bath that includes a soaking tub, separate shower, and ample storage. Enjoy year-round outdoor living on the covered, screened-in back porch. If you’re looking for a move-in ready home with space, and no HOA restrictions, this one checks all the boxes. Schedule your tour today!

Key facts

  • 0.38 acre lot
  • Built 2019
  • Listed 49 days

Property features AI

Finance

  • Financial info: Lease considered

Exterior

  • Utilities: Septic tank
  • Home design: Residential property; Single-level entry (first floor living)
  • Construction: Built in 2019; Vinyl siding exterior; Composition roof; Block foundation
  • Exterior features: Located in a subdivision

Interior

  • Bedrooms: Primary bedroom (first floor); Bedroom (first floor); Bedroom (first floor); Bedroom (first floor)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Double vanity; Soaking tub; Separate shower

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 $235k.

Deal economics

  • At list price, monthly cash flow is $59 ($713/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (11.0% below list).
  • Recommended offer: $209k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Houston — 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 (#184 in TX, #4,771 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime F.
  • Sheldon ISD (suburban): math 19% / reading 25% proficiency, ranked #746 of 826 in TX (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Michael R Null Middle (math 15% / reading 23%, grade F, #1,466 of 1,662 statewide, top 89%, 1,164 students, 89% FRL) — zoned schools average 89% FRL vs 72% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 337 active listings in the ZIP; 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 (-1.6%/yr); year-one equity from $2k of loan paydown is wiped out by about $4k 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 49 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $209,256 (11.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.89%
Cap rate
6.60%
Cash-on-cash
1.08%
DSCR
1.05
GRM
9.4

CMA / ARV

ARV (median comp)
$463,402
List price
$235,000
Delta
-49.29%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11802 Padok Rd 0.08mi 3/2.0 (-1) 1,216 (+6%) 4mo $149,000 $123 77
11423 E Jacinto Dr 0.72mi 3/2.0 (-1) 1,064 (-7%) 1mo $65,000 $61 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.59% appreciation · 0.92% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.63×
Total profit
$-24,334
Equity at exit
$50,189
10-year hold
IRR
-3.9%
Equity multiple
0.69×
Total profit
$-20,175
Equity at exit
$47,314

Cash invested: $65,800 (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 77044

Home prices YoY
-0.7%
Rents YoY
0.9%
Active inventory
337
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,093 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$263 /mo · $3,161/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$59

Break-even live

Break-even rent $2,017
Max offer price $235,000
Occupancy floor 92%

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
$58,750
Closing costs
$7,050
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 40 events

  1. 2026-06-18
    status $235,000 Pending 49 DOM
  2. 2026-06-18
    days on market $235,000 Active 49 DOM
  3. 2026-06-17
    days on market $235,000 Active 48 DOM
  4. 2026-06-16
    days on market $235,000 Active 47 DOM
  5. 2026-06-15
    days on market $235,000 Active 46 DOM
  6. 2026-06-13
    days on market $235,000 Active 44 DOM
  7. 2026-06-09
    days on market $235,000 Active 40 DOM
  8. 2026-06-08
    days on market $235,000 Active 39 DOM
  9. 2026-06-07
    days on market $235,000 Active 38 DOM
  10. 2026-06-04
    days on market $235,000 Active 35 DOM
  11. 2026-06-03
    days on market $235,000 Active 34 DOM
  12. 2026-06-02
    days on market $235,000 Active 33 DOM
  13. 2026-06-01
    days on market $235,000 Active 32 DOM
  14. 2026-05-31
    days on market $235,000 Active 31 DOM
  15. 2026-04-30
    listed $235,000 Active 619-char remark
  16. 2026-02-25
    listed $2,000
  17. 2025-05-01
    soldstatus
  18. 2025-04-30
    soldstatus Sold 925-char remark
    Show marketing remark (925 chars)

    Discover comfort and convenience in this well-maintained home with 4-bedrooms, 2-baths, and perfectly nestled on a corner lot in the desirable Lincoln Park neighborhood. With no HOA fees and low property taxes, this property offers an incredible opportunity for homeowners seeking both value and space. Inside, you’ll find a bright, open-concept layout designed for modern living. The kitchen is the heart of the home—featuring a peninsula-style countertop with bar seating, plenty of prep space, and a seamless connection to the dining area. The primary suite is generously sized, offering a private retreat with a full ensuite bath that includes a soaking tub, separate shower, and ample storage. Enjoy year-round outdoor living on the covered, screened-in back porch. If you’re looking for a move-in ready home with space, and no HOA restrictions, this one checks all the boxes. Schedule your tour today!

  19. 2025-04-14
    status Pending 925-char remark
    Show marketing remark (925 chars)

    Discover comfort and convenience in this well-maintained home with 4-bedrooms, 2-baths, and perfectly nestled on a corner lot in the desirable Lincoln Park neighborhood. With no HOA fees and low property taxes, this property offers an incredible opportunity for homeowners seeking both value and space. Inside, you’ll find a bright, open-concept layout designed for modern living. The kitchen is the heart of the home—featuring a peninsula-style countertop with bar seating, plenty of prep space, and a seamless connection to the dining area. The primary suite is generously sized, offering a private retreat with a full ensuite bath that includes a soaking tub, separate shower, and ample storage. Enjoy year-round outdoor living on the covered, screened-in back porch. If you’re looking for a move-in ready home with space, and no HOA restrictions, this one checks all the boxes. Schedule your tour today!

  20. 2025-04-09
    status Option Pending 925-char remark
    Show marketing remark (925 chars)

    Discover comfort and convenience in this well-maintained home with 4-bedrooms, 2-baths, and perfectly nestled on a corner lot in the desirable Lincoln Park neighborhood. With no HOA fees and low property taxes, this property offers an incredible opportunity for homeowners seeking both value and space. Inside, you’ll find a bright, open-concept layout designed for modern living. The kitchen is the heart of the home—featuring a peninsula-style countertop with bar seating, plenty of prep space, and a seamless connection to the dining area. The primary suite is generously sized, offering a private retreat with a full ensuite bath that includes a soaking tub, separate shower, and ample storage. Enjoy year-round outdoor living on the covered, screened-in back porch. If you’re looking for a move-in ready home with space, and no HOA restrictions, this one checks all the boxes. Schedule your tour today!

  21. 2025-03-20
    listed $205,000 Active 925-char remark
    Show marketing remark (925 chars)

    Discover comfort and convenience in this well-maintained home with 4-bedrooms, 2-baths, and perfectly nestled on a corner lot in the desirable Lincoln Park neighborhood. With no HOA fees and low property taxes, this property offers an incredible opportunity for homeowners seeking both value and space. Inside, you’ll find a bright, open-concept layout designed for modern living. The kitchen is the heart of the home—featuring a peninsula-style countertop with bar seating, plenty of prep space, and a seamless connection to the dining area. The primary suite is generously sized, offering a private retreat with a full ensuite bath that includes a soaking tub, separate shower, and ample storage. Enjoy year-round outdoor living on the covered, screened-in back porch. If you’re looking for a move-in ready home with space, and no HOA restrictions, this one checks all the boxes. Schedule your tour today!

  22. 2025-01-31
    historical
  23. 2025-01-10
    price $205,000
  24. 2024-11-11
    price $210,000
  25. 2024-09-18
    price $215,000
  26. 2024-08-23
    listed $225,000 Active
  27. 2022-08-05
    soldstatus
  28. 2022-08-03
    soldstatus Sold
  29. 2022-06-22
    status Pending
  30. 2022-06-12
    price $210,000
  31. 2022-06-03
    price $220,000
  32. 2022-04-20
    price $235,000
  33. 2022-04-20
    status Active
  34. 2022-03-13
    status Pending
  35. 2022-03-04
    status Option Pending
  36. 2022-03-04
    status Pending
  37. 2022-02-25
    status Option Pending
  38. 2022-02-10
    listed $250,000 Active
  39. 2009-09-28
    soldstatus
  40. 1996-06-25
    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
$3,161 · $263/mo
Projected year-2 tax
$4,300 · $358/mo
Expected delta
+$1,139/yr (+$95/mo · 36.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$25,111
− Mortgage interest
−$13,164
− Property taxes
−$3,161
− Insurance
−$1,175
− Repairs & maintenance
−$2,009
− Management
−$2,009
− Depreciation
−$6,836
Taxable loss
−$3,243
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$778
After-tax cash flow
$1,491/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
Sheldon ISD
NCES district ID
4839990
Math proficiency
19% ▼ -18.00%
Reading proficiency
25% ▼ -10.00%
Median HH income
$49,443
Composite
19.5/100
National rank
#8772
State rank
#746 of 826 in TX

Livability — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
58,347
Household income
$95,000
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
1332.0

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 0.66)
Race & ethnicity
Hispanic / Latino 44% Black 32% White 19% Two or more races 18% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Lithuanian 1% Romanian 1% Iranian 1%
Foreign-born
18% · Canada
Languages at home
61% English-only · Spanish 35% French/Haitian/Cajun 1% 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
▼ -1.59%
Current HPI
215.5736
Rent YoY
▲ 0.92%
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

-6.0% since first listed
26 events — show timeline
  • 2026-04-30 Listed $235,000 HARMLS
  • 2026-02-25 Listed for Rent $2,000 HARMLS
  • 2025-05-01 Sold (Public Records) Public Records
  • 2025-04-30 Sold (MLS) HARMLS
  • 2025-04-14 Pending HARMLS
  • 2025-04-09 Pending HARMLS
  • 2025-03-20 Listed $205,000 HARMLS
  • 2025-01-31 Listing Removed HARMLS
  • 2025-01-10 Price Changed $205,000 HARMLS
  • 2024-11-11 Price Changed $210,000 HARMLS
  • 2024-09-18 Price Changed $215,000 HARMLS
  • 2024-08-23 Listed $225,000 HARMLS
  • 2022-08-05 Sold (Public Records) Public Records
  • 2022-08-03 Sold (MLS) HARMLS
  • 2022-06-22 Pending HARMLS
  • 2022-06-12 Price Changed $210,000 HARMLS
  • 2022-06-03 Price Changed $220,000 HARMLS
  • 2022-04-20 Price Changed $235,000 HARMLS
  • 2022-04-20 Relisted HARMLS
  • 2022-03-13 Pending HARMLS
  • 2022-03-04 Pending HARMLS
  • 2022-03-04 Pending HARMLS
  • 2022-02-25 Pending HARMLS
  • 2022-02-10 Listed $250,000 HARMLS
  • 2009-09-28 Sold (Public Records) Public Records
  • 1996-06-25 Sold (Public Records) Public Records

Property tax history

+22.5%/yr

Latest (2025): $3,161 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…