CashFlowRE
Sign in Sign up
8606 Prairie View Dr
C Composite 59.25
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +6.9/15.0
  • 1% rule +6.8/10.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$165,599

8606 Prairie View Dr · Houston, TX 77088
2 bd · 1.0 ba · 888 sqft · SingleFamily public records · 321 Days on market
Built 1950 6,982 sqft lot $186/sqft · at area comps Est $163k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LARGE COVERED PORCH! Charming 3 bed 1 bath home available in a developing Northern Houston neighborhood. This property features a big covered front porch area, vinyl plank flooring throughout the main areas, carpet in the bedrooms, and a nice sized kitchen. It is the perfect property for a first-time homebuyer looking to invest in their starter home! The house does feature a couple of updates such as brand-new interior paint, newly painted front deck, carpet, and foundation and electrical repairs. Here you will be within minutes of I-45. 249, and 610 allowing for much easier commutes. You will also have an extensive list of local restaurants, parks, and grocery store chains nearby as well. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

Key facts

  • Covered porch
  • Electrical repairs
  • Foundation repairs

Tags

COVERED PORCHVINYL PLANK FLOORINGNEW INTERIOR PAINTNEWLY PAINTED FRONT DECKFOUNDATION REPAIRSELECTRICAL REPAIRS

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 2-bed/1.0-bath single-family listed at $166k.

Deal economics

  • At list price, monthly cash flow is $403 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $146k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: schools D, crime F.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.0%/yr); 468 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($54k/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 $5k 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 321 days — a 12% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask is 10977% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,727 (12.0% below list)

Questions for the listing agent

  1. It's been on market 321 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 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.18%
Cap rate
9.21%
Cash-on-cash
10.43%
DSCR
1.46
GRM
7.1

CMA / ARV

ARV (median comp)
$163,304
List price
$165,599
Delta
1.41%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8323 Ponnel Ln 0.48mi 2/1.0 877 (-1%) 11mo $140,000 $160 66
1042 Saint Clair St 0.53mi 2/1.0 912 (+3%) 13mo $128,000 $140 60
9526 Tower St 0.61mi 2/1.0 840 (-5%) 4mo $250,000 $298 59
7933 De Priest St 0.59mi 2/1.0 858 (-3%) 17mo $94,900 $111 53
8839 Glenhouse Dr 0.68mi 3/1.5 (+1) 935 (+5%) 1mo $129,000 $138 52
958 Conklin St 0.27mi 3/2.0 (+1) 1,020 (+15%) 3mo $215,000 $211 51
1028 N Victory Dr 0.58mi 3/2.0 (+1) 960 (+8%) 12mo $200,000 $208 40
8914 De Priest St 0.48mi 3/2.0 (+1) 1,020 (+15%) 8mo $150,000 $147 37
8811 Cottage Gate Ln 0.64mi 3/1.5 (+1) 989 (+11%) 11mo $208,000 $210 35
1811 W Gulf Bank Rd 0.46mi 3/1.5 (+1) 1,021 (+15%) 15mo $170,000 $167 34
901 Dewalt St 0.46mi 3/2.0 (+1) 996 (+12%) 24mo $215,000 $216 29

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
-4.1%
Equity multiple
0.85×
Total profit
$-6,873
Equity at exit
$24,691
10-year hold
IRR
1.8%
Equity multiple
1.11×
Total profit
$5,025
Equity at exit
$14,318

Cash invested: $46,368 (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 77088

Home prices YoY
-23.2%
Rents YoY
-1.0%
Active inventory
468
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,956 medium interval (Pro) →
Mortgage (P&I)
$868
Tax from tax record
$205 /mo · $2,458/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$403

Break-even live

Break-even rent $1,446
Max offer price $165,599
Occupancy floor 74%

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
$41,400
Closing costs
$4,968
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
929 Marjorie St Unit 1060806P Houston, TX 3.0 2.0 1076 $3,091 $2.87 7d 1 0.42mi
1464 Ferguson Way Houston, TX 2.0 3.0 850 $1,850 $2.18 43d 1 0.44mi
1010 Junell St Unit A Houston, TX 3.0 2.0 1040 $1,550 $1.49 24d 1 0.46mi
1825 W Little York Rd Houston, TX 2.0 1.0 787 $880 $1.12 43d 1 1.36mi

Listing history 27 events

  1. 2026-06-18
    days on market $165,599 Active 321 DOM
  2. 2026-06-17
    days on market $165,599 Active 320 DOM
  3. 2026-06-16
    days on market $165,599 Active 319 DOM
  4. 2026-06-15
    days on market $165,599 Active 318 DOM
  5. 2026-06-13
    days on market $165,599 Active 316 DOM
  6. 2026-06-10
    days on market $165,599 Active 312 DOM
  7. 2026-06-08
    days on market $165,599 Active 311 DOM
  8. 2026-06-07
    days on market $165,599 Active 310 DOM
  9. 2026-06-04
    days on market $165,599 Active 307 DOM
  10. 2026-06-01
    days on market $165,599 Active 304 DOM
  11. 2026-05-31
    days on market $165,599 Active 303 DOM
  12. 2026-03-20
    listed $1,495
  13. 2026-02-19
    price $165,599 923-char remark
    Show marketing remark (923 chars)

    LARGE COVERED PORCH! Charming 3 bed 1 bath home available in a developing Northern Houston neighborhood. This property features a big covered front porch area, vinyl plank flooring throughout the main areas, carpet in the bedrooms, and a nice sized kitchen. It is the perfect property for a first-time homebuyer looking to invest in their starter home! The house does feature a couple of updates such as brand-new interior paint, newly painted front deck, carpet, and foundation and electrical repairs. Here you will be within minutes of I-45. 249, and 610 allowing for much easier commutes. You will also have an extensive list of local restaurants, parks, and grocery store chains nearby as well. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  14. 2026-02-15
    historical $1,495
  15. 2025-08-02
    listed $1,495
  16. 2025-08-01
    listed $169,599 Active 923-char remark
    Show marketing remark (923 chars)

    LARGE COVERED PORCH! Charming 3 bed 1 bath home available in a developing Northern Houston neighborhood. This property features a big covered front porch area, vinyl plank flooring throughout the main areas, carpet in the bedrooms, and a nice sized kitchen. It is the perfect property for a first-time homebuyer looking to invest in their starter home! The house does feature a couple of updates such as brand-new interior paint, newly painted front deck, carpet, and foundation and electrical repairs. Here you will be within minutes of I-45. 249, and 610 allowing for much easier commutes. You will also have an extensive list of local restaurants, parks, and grocery store chains nearby as well. WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

  17. 2023-03-01
    historical
  18. 2022-04-06
    listed $159,999 Active
  19. 2018-06-20
    soldstatus
  20. 2018-01-02
    soldstatus
  21. 2016-06-19
    historical
  22. 2016-05-27
    historical
  23. 2016-02-18
    price $35,000
  24. 2016-02-09
    price $40,000
  25. 2016-02-02
    listed $45,000 Active
  26. 2016-01-18
    listed $75,000 Active
  27. 2001-07-21
    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
$2,458 · $205/mo
Projected year-2 tax
$3,030 · $253/mo
Expected delta
+$572/yr (+$48/mo · 23.3%)

ⓘ 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) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,472
− Mortgage interest
−$9,276
− Property taxes
−$2,458
− Insurance
−$828
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$4,817
Taxable income
$2,337
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$4,275/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 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

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
57,047
Household income
$54,411
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
2294.0

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 0.59)
Race & ethnicity
Hispanic / Latino 52% Black 37% Two or more races 18% White 6% Asian 4%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Lithuanian 1%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
49% English-only · Spanish 47% Vietnamese 3%

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
▼ -98.37%
Current HPI
325.0499
Rent YoY
▼ -1.01%
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

-98.0% since first listed
16 events — show timeline
  • 2026-03-20 Listed for Rent $1,495 HARMLS
  • 2026-02-19 Price Changed $165,599 HARMLS
  • 2026-02-15 Rental Removed $1,495 HARMLS
  • 2025-08-02 Listed for Rent $1,495 HARMLS
  • 2025-08-01 Listed $169,599 HARMLS
  • 2023-03-01 Listing Removed HARMLS
  • 2022-04-06 Listed $159,999 HARMLS
  • 2018-06-20 Sold (Public Records) Public Records
  • 2018-01-02 Sold (Public Records) Public Records
  • 2016-06-19 Listing Removed HARMLS
  • 2016-05-27 Listing Removed HARMLS
  • 2016-02-18 Price Changed $35,000 HARMLS
  • 2016-02-09 Price Changed $40,000 HARMLS
  • 2016-02-02 Listed $45,000 HARMLS
  • 2016-01-18 Listed $75,000 HARMLS
  • 2001-07-21 Sold (Public Records) Public Records

Property tax history

+6.2%/yr

Latest (2025): $2,458 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…