7410 Dallas St · Houston, TX
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.27%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 9/10 · Severe
- Hot days now (above 109°F)
- 6 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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).
- Appreciation +10.0/10.0
- ARV discount +9.4/15.0
- Cash flow +6.6/30.0
- Livability +3.7/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Rent growth +1.8/5.0
- 1% rule +1.0/10.0
- DSCR +0.8/10.0
$200,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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
- Decent sized yard
- Carpeted bedrooms
- Natural light
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $200k.
Deal economics
- At list price, monthly cash flow is $-333 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $141k (29.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (40.3% below list).
- Recommended offer: $119k (40.3% below list) — sets the bar for 1% rule.
- Cap rate 4.3% 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 (-2.9%/yr); 161 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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).
Forward outlook
- In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
- Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 253 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 10y ago; this cycle's ask is 11672% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Watch-outs: built in 1940 — 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.
Questions for the listing agent
- 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?
- It's been on market 253 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
- Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.60% ✗
- Cap rate
- 4.30%
- Cash-on-cash
- -7.13%
- DSCR
- 0.68
- GRM
- 14.0
CMA / ARV
- ARV (median comp)
- $208,995
- List price
- $200,000
- Delta
- -4.30%
- 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 |
|---|---|---|---|---|---|---|---|
| 112 Glendale St | 0.29mi | 2/2.0 | 912 (-3%) | 6mo | $50,000 | $55 | 72 |
| 413 S 72 Nd St | 0.21mi | 3/1.0 (+1) | 1,036 (+10%) | 3mo | $180,000 | $174 | 66 |
| 1836 Matamoras St | 0.32mi | 2/1.0 | 1,035 (+10%) | 8mo | $219,000 | $212 | 62 |
| 7135 Avenue E | 0.61mi | 3/1.0 (+1) | 912 (-3%) | 4mo | $160,000 | $175 | 58 |
| 7447 Magnolia St | 0.65mi | 2/1.0 | 1,035 (+10%) | 1mo | $225,000 | $217 | 53 |
| 7815 Dayton St | 0.62mi | 2/1.0 | 1,012 (+7%) | 8mo | $144,900 | $143 | 52 |
| 7615 Avenue F | 0.68mi | 2/2.5 | 993 (+5%) | 2mo | $179,999 | $181 | 51 |
| 7559 Erath St | 0.55mi | 3/1.0 (+1) | 1,035 (+10%) | 2mo | $255,000 | $246 | 51 |
| 7933 Goode St | 0.74mi | 2/1.0 | 840 (-11%) | 2mo | $140,000 | $167 | 46 |
| 122 Bedford St | 0.41mi | 2/1.0 | 1,066 (+13%) | 18mo | $250,000 | $235 | 44 |
| 7567 Satsuma St | 0.60mi | 3/1.0 (+1) | 1,050 (+12%) | 13mo | $175,000 | $167 | 37 |
| 7637 Avenue C | 0.59mi | 3/2.0 (+1) | 1,077 (+14%) | 17mo | $237,000 | $220 | 26 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- 18.6%
- Equity multiple
- 2.50×
- Total profit
- $84,194
- Equity at exit
- $180,176
- IRR
- 16.8%
- Equity multiple
- 5.61×
- Total profit
- $258,235
- Equity at exit
- $388,556
Cash invested: $56,000 (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
ZIP-level market 77011
- Home prices YoY
- 30.1%
- Rents YoY
- -2.9%
- Active inventory
- 161
- Price-to-rent
- 14.0×
Monthly cashflow live
- Estimated rent
- $1,194 high interval (Pro) →
- Mortgage (P&I)
- −$1,049
- Tax from tax record
- −$144 /mo · $1,729/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$251
- Net cashflow
- $-333
Break-even live
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
- $50,000
- Closing costs
- $6,000
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7520 Avenue C Houston, TX | 1.0–2.0 | 1.0–2.0 | 745 | $1,313 | $1.76 | 43d | 31 | 0.47mi |
| 7250 Avenue C Houston, TX | 1.0–3.0 | 1.0–2.0 | 886 | $1,415 | $1.60 | 1d | 14 | 0.48mi |
| 7310 Sherman St Houston, TX | 1.0–3.0 | 1.0–2.0 | 879 | $1,299 | $1.48 | 2d | 7 | 0.49mi |
| 217 N 72nd St Houston, TX | 2.0 | 2.0 | 1017 | $1,525 | $1.50 | 43d | 1 | 0.53mi |
| 7004 Capitol St Houston, TX | 2.0 | 1.0 | 650 | $1,100 | $1.69 | 43d | 1 | 0.57mi |
| 7625 Sherman St Unit 1/2 Houston, TX | 2.0 | 1.0 | 654 | $1,150 | $1.76 | 43d | 1 | 0.60mi |
| 7909 Ford St Unit 4 Houston, TX | 2.0 | 1.0 | 650 | $1,500 | $2.31 | 22d | 1 | 0.67mi |
| 7530 Canal St Unit 12 Houston, TX | 2.0 | 1.0 | 825 | $1,025 | $1.24 | 4d | 1 | 0.68mi |
| 7530 Canal St Houston, TX | 2.0 | 1.0 | 825 | $988 | $1.20 | 12d | 2 | 0.68mi |
| 7530 Canal St Houston, TX | 2.0 | 1.0 | 825 | $938 | $1.14 | 18d | 2 | 0.68mi |
| 503 71st St Houston, TX | 1.0 | 1.0 | 700 | $850 | $1.21 | 43d | 1 | 0.71mi |
| 505 N 71st St Unit B Houston, TX | 1.0 | 1.0 | 700 | $800 | $1.14 | 43d | 1 | 0.71mi |
| 507 N 71st St Unit D Houston, TX | 1.0 | 1.0 | 700 | $800 | $1.14 | 43d | 1 | 0.72mi |
| 7046 Avenue F Unit F Houston, TX | 1.0 | 1.0 | 700 | $800 | $1.14 | 43d | 1 | 0.73mi |
| 7138 Lawndale St Houston, TX | 1.0 | 1.0 | 650 | $975 | $1.50 | 43d | 1 | 0.78mi |
| 7427 Avenue I Unit I Houston, TX | 1.0 | 1.0 | 598 | $750 | $1.25 | 24d | 1 | 0.79mi |
| 7132 Lawndale St Houston, TX | 1.0–2.0 | 1.0 | 725 | $1,296 | $1.79 | 2d | 7 | 0.79mi |
| 6833 Avenue C Unit 1 Houston, TX | 1.0 | 1.0 | 600 | $950 | $1.58 | 7d | 1 | 0.85mi |
| 6833 Avenue C Unit 3 Houston, TX | 1.0 | 1.0 | 600 | $950 | $1.58 | 24d | 1 | 0.85mi |
| 1016 S Wayside Dr Houston, TX | 3.0 | 2.0 | 1021 | $1,425 | $1.40 | 43d | 1 | 0.86mi |
| 812 Maltby St Houston, TX | 2.0 | 1.0 | 860 | $600 | $0.70 | 43d | 1 | 0.89mi |
| 6620 Lawndale St Houston, TX | 2.0 | 1.0 | 901 | $1,700 | $1.89 | 43d | 1 | 0.91mi |
| 916 Redwood St Houston, TX | 2.0 | 1.0 | 975 | $985 | $1.01 | 43d | 1 | 0.91mi |
| 916 Redwood St Houston, TX | 2.0 | 1.0 | 975 | $985 | $1.01 | 22d | 1 | 0.91mi |
| 6526 Jamail Dr Houston, TX | 2.0 | 2.0 | 1025 | $1,449 | $1.41 | 43d | 1 | 0.92mi |
| 1010 S Wayside Dr Houston, TX | 1.0 | 1.0 | 700 | $1,255 | $1.79 | 43d | 1 | 0.93mi |
| 1010 S Wayside Dr Unit 308 Houston, TX | 1.0 | 1.0 | 646 | $748 | $1.16 | 24d | 1 | 0.94mi |
| 1010 S Wayside Dr Unit 505 Houston, TX | 2.0 | 1.0 | 844 | $1,602 | $1.90 | 43d | 1 | 0.94mi |
| 1010 S Wayside Dr Unit 314 Houston, TX | 1.0 | 1.0 | 650 | $1,278 | $1.97 | 43d | 1 | 0.94mi |
| 1010 S Wayside Dr Unit 504 Houston, TX | 2.0 | 1.0 | 844 | $1,398 | $1.66 | 43d | 1 | 0.94mi |
| 1010 S Wayside Dr Unit 712 Houston, TX | 1.0 | 1.0 | 650 | $1,342 | $2.06 | 43d | 1 | 0.94mi |
| 1010 S Wayside Dr Unit 402 Houston, TX | 2.0 | 2.0 | 950 | $1,659 | $1.75 | 43d | 1 | 0.94mi |
| 6601 Meadowlawn St Unit 3 Houston, TX | 1.0 | 1.0 | 785 | $989 | $1.26 | 18d | 1 | 0.95mi |
| 1023 Delmas St Unit B Houston, TX | 2.0 | 1.0 | 637 | $999 | $1.57 | 19d | 1 | 0.96mi |
| 6520 Jamail Dr Houston, TX | 2.0 | 2.0 | 1025 | $1,504 | $1.47 | 2d | 4 | 0.96mi |
| 956 Villa De Matel Rd Houston, TX | 2.0 | 1.0 | 928 | $1,039 | $1.12 | 22d | 1 | 0.98mi |
| 956 Villa De Matel Rd Houston, TX | 1.0 | 1.0 | 736 | $899 | $1.22 | 43d | 1 | 0.98mi |
| 956 Villa De Matel Rd Houston, TX | 2.0 | 1.0 | 928 | $1,039 | $1.12 | 24d | 1 | 0.98mi |
| 956 Villa De Matel Rd Houston, TX | 1.0 | 1.0 | 736 | $899 | $1.22 | 18d | 1 | 0.98mi |
| 6737 Avenue E Houston, TX | 2.0 | 1.0 | 607 | $775 | $1.28 | 43d | 1 | 1.01mi |
Listing history 31 events
-
2026-06-18days on market $200,000 Active 253 DOM
-
2026-06-17days on market $200,000 Active 252 DOM
-
2026-06-16days on market $200,000 Active 251 DOM
-
2026-06-15days on market $200,000 Active 250 DOM
-
2026-06-13days on market $200,000 Active 248 DOM
-
2026-06-10days on market $200,000 Active 244 DOM
-
2026-06-08days on market $200,000 Active 243 DOM
-
2026-06-07days on market $200,000 Active 242 DOM
-
2026-06-04days on market $200,000 Active 239 DOM
-
2026-06-01days on market $200,000 Active 236 DOM
-
2026-05-31days on market $200,000 Active 235 DOM
-
2026-02-18price $200,000 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-12-20$1,699
-
2025-12-14status Active 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-09-08status Pending 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-09-06status Active 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-09-06status Pending 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-07-02$207,399 Active 993-char remark
Show marketing remark (993 chars)
UPDATED HOME IN A GREAT LOCATION! Welcome to 7410 N Dallas St, a charming residence nestled in Southeast Houston. Boasting two bedroom and one bathroom spread across 942 square feet, this cozy home is ideal for comfortable living. Upon entry, you're greeted by an open concept living room flooded with natural light from large windows. The main areas feature durable ceramic tile flooring, while the kitchen is adorned with sleek vinyl plank flooring. Retreat to the carpeted bedrooms for relaxation after a long day. Outside there is decent sized yard, and a one-car garage. This home is only minutes away from downtown. You will also be at the epicenter of all the main highways such as I-45, I-10 East Freeway, 69 Southwest Freeway, Alt US-90 and the 610 East Loop. 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.
-
2025-04-02historical
-
2024-09-09price $213,399
-
2024-04-02$226,999 Active
-
2023-06-20soldstatus
-
2021-10-25historical
-
2021-09-17price $239,999
-
2021-07-15$189,999 Active
-
2017-02-09historical
-
2016-12-05status Active
-
2016-11-17status Pending
-
2016-11-07status Option Pending
-
2016-08-09$119,000 Active
-
1992-07-08soldstatus
ⓘ 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
- $1,729 · $144/mo
- Projected year-2 tax
- $3,660 · $305/mo
- Expected delta
- +$1,931/yr (+$161/mo · 111.7%)
ⓘ 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) · 27% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 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 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
- $14,334
- − Mortgage interest
- −$11,203
- − Property taxes
- −$1,729
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,147
- − Management
- −$1,147
- − Depreciation
- −$5,818
- Taxable loss
- −$7,710
- Est. tax savings @ 24.0%
- +$1,850
- After-tax cash flow
- $-2,141/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
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)
- 14,940
- Household income
- $50,133
- Rent vs Own
- Severe rent burden
- 655.0
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
- Predominantly Hispanic (88%)
- Race & ethnicity
- Hispanic / Latino 88% Two or more races 29% White 7% Black 3%
- Hispanic origin (detail)
- Mexican 81%
- Foreign-born
- 33% · Canada
- Languages at home
- 24% English-only · Spanish 76%
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
- ▲ 68.18%
- Current HPI
- 295.1198
- Rent YoY
- ▼ -2.93%
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+68.1% since first listed20 events — show timeline
- 2026-02-18 Price Changed $200,000 HARMLS
- 2025-12-20 Listed for Rent $1,699 HARMLS
- 2025-12-14 Relisted — HARMLS
- 2025-09-08 Pending — HARMLS
- 2025-09-06 Relisted — HARMLS
- 2025-09-06 Pending — HARMLS
- 2025-07-02 Listed $207,399 HARMLS
- 2025-04-02 Listing Removed — HARMLS
- 2024-09-09 Price Changed $213,399 HARMLS
- 2024-04-02 Listed $226,999 HARMLS
- 2023-06-20 Sold (Public Records) — Public Records
- 2021-10-25 Listing Removed — HARMLS
- 2021-09-17 Price Changed $239,999 HARMLS
- 2021-07-15 Listed $189,999 HARMLS
- 2017-02-09 Listing Removed — HARMLS
- 2016-12-05 Relisted — HARMLS
- 2016-11-17 Pending — HARMLS
- 2016-11-07 Pending — HARMLS
- 2016-08-09 Listed $119,000 HARMLS
- 1992-07-08 Sold (Public Records) — Public Records
Property tax history
+1.8%/yrLatest (2025): $1,729 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…