Plan 1792 Plan · Richmond, TX 77406

$296,995

3 bd · 2.0 ba · 1,792 sqft · SingleFamily · 237 Days on market

Good condition ↓ 9% since listing

---

Why this score? — see what drove the F 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 +7.5/15.0
• Cash flow +7.3/30.0
• Schools +6.4/10.0
• Condition / age +3.8/5.0
• Livability +3.5/5.0
• Rent growth +2.1/5.0
• 1% rule +2.0/10.0
• DSCR +1.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

* Walk-in kitchen pantry * Open floor plan * Front porch * Extra storage space * 6-panel interior doors * Stainless steel appliances * Granite kitchen countertops * Gas range * Smart thermostat * Low-E windows * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to family friendly parks * Commuter-friendly location * Near local schools * Playground * Pavilion * Splash pad

Key facts

• Extra storage space
• Open floor plan
• Front porch

Tags

• WALK-IN KITCHEN PANTRY
• OPEN FLOOR PLAN
• FRONT PORCH
• EXTRA STORAGE SPACE
• STAINLESS STEEL APPLIANCES
• GRANITE KITCHEN COUNTERTOPS

🏗️ New construction. The $296,995 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $343,644.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $297k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-462 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $277k (6.8% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $242k (18.5% below list).
• Recommended offer: $242k (18.5% below list) — sets the bar for 1% rule.
• Cap rate 4.7% vs local median 2.7% in Richmond — 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 (#363 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities F, commute F.
• Lamar CISD (suburban): math 50% / reading 53% proficiency, ranked #116 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Joe Hubenak El (math 57% / reading 61%, grade B-, #455 of 4,322 statewide, top 11%, 1,214 students, 37% FRL); Briscoe J H (math 59% / reading 60%, grade B, #166 of 1,662 statewide, top 11%, 1,914 students, 38% FRL); Foster H S (math 64% / reading 74%, grade B, #141 of 1,632 statewide, top 9%, 2,388 students, 34% FRL).
• Market conditions: Rents soft (-1.6%/yr); 1743 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 88% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
• Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 237 days — a 12% lower offer ($261k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $242,148 (18.5% below list)

Questions for the listing agent

1. 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?
2. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
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. 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?
6. 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.
7. 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.
8. 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: 0.70% ✗
• Cap rate: 4.68%
• Cash-on-cash: -5.76%
• DSCR: 0.74
• GRM: 11.8

CMA / ARV

• ARV (median comp): $343,644
• List price: $296,995
• Delta: -13.57%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
25319 Western Sage Ln	0.08mi	3/2.0	1,652 (-8%)	12mo	$299,000	$181	73
25127 Farmdale Ln	0.19mi	4/2.0 (+1)	1,904 (+6%)	13mo	$350,000	$184	65
26003 Horizon Star Ln	0.73mi	3/2.0	1,721 (-4%)	20mo	$349,990	$203	43
10502 Skyward Estate Trl	0.67mi	4/2.0 (+1)	1,721 (-4%)	23mo	$349,990	$203	38
26007 Hawking Vista Rd	0.75mi	3/2.0	1,700 (-5%)	22mo	$340,000	$200	38
25930 Dawning Torch Trce	0.75mi	4/2.0 (+1)	1,721 (-4%)	21mo	$367,990	$214	36
11010 Heartland Grove Dr	0.75mi	4/2.0 (+1)	2,014 (+12%)	6mo	$275,000	$137	35

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: -29.5%
• Equity multiple: 0.04×
• Total profit: $-92,162
• Equity at exit: $51,238

10-year hold

• IRR: -48.9%
• Equity multiple: -0.51×
• Total profit: $-145,409
• Equity at exit: $29,712

Cash invested: $96,220 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 22 active · 13 under contract
• Months of supply: 8.8 mo (11%/mo absorbed)
• Median asking: $310,500 ($177/sqft)
• Median days on market: 59 d
• This list price: 36% of active listings are priced below it
• ARV vs active asking: +8.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 77406

• Home prices YoY: -26.2%
• Rents YoY: -1.6%
• Active inventory: 1743
• Price-to-rent: 10.2×

Monthly cashflow live

• Estimated rent: $2,421 high
• Mortgage (P&I): −$1,802
• Tax est. 1.5%: −$430 /mo · $5,155/yr
• Insurance: −$143
• HOA: −$0
• Vacancy / Maint / Mgmt: −$509
• Net cashflow: $-462

Break-even live

Break-even rent $3,006

Max offer price $276,810

Occupancy floor —

Sensitivity live

Price	-10% $-224	-5% $-343	+0% $-462	+5% $-581	+10% $-699
Rent	-10% $-653	-5% $-558	+0% $-462	+5% $-366	+10% $-271
Rate	-1.0pp $-289	-0.5pp $-374	base $-462	+0.5pp $-551	+1.0pp $-642

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: $85,911
• Closing costs: $10,309
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
10910 Brighton Gardens Dr Richmond, TX	3.0	2.0	2385	$2,595	$1.09	41d	1	0.73mi
10503 Shinning Dawn Way Richmond, TX	4.0	3.5	2523	$3,399	$1.35	139d	1	0.81mi
25810 Palmdale Estate Dr Richmond, TX	4.0	2.0	2008	$2,350	$1.17	139d	1	0.89mi
10823 Capella Creek Way Richmond, TX	4.0	3.0	2388	$2,600	$1.09	28d	1	0.90mi
9547 Summer River Dr Richmond, TX	4.0	2.0	1930	$2,300	$1.19	45d	1	0.95mi
24535 Via Salerno Ct Richmond, TX	3.0	2.0	1730	$2,100	$1.21	45d	1	1.19mi
26831 Chandrila Vista Ct Richmond, TX	3.0	2.0	1740	$2,300	$1.32	30d	1	1.20mi
11602 Darby Chase Trl Richmond, TX	4.0	2.0	1910	$2,550	$1.34	139d	1	1.41mi

Listing history 50 events

1. 2026-09-24
   days on market $296,995 Active 237 DOM
2. 2026-09-23
   days on market $296,995 Active 236 DOM
3. 2026-09-22
   days on market $296,995 Active 235 DOM
4. 2026-09-21
   days on market $296,995 Active 234 DOM
5. 2026-09-20
   days on market $296,995 Active 233 DOM
6. 2026-09-18
   days on market $296,995 Active 231 DOM
7. 2026-09-16
   days on market $296,995 Active 229 DOM
8. 2026-09-15
   days on market $296,995 Active 228 DOM
9. 2026-09-14
   days on market $296,995 Active 227 DOM
10. 2026-09-13
    days on market $296,995 Active 226 DOM
11. 2026-09-12
    days on market $296,995 Active 225 DOM
12. 2026-09-11
    days on market $296,995 Active 224 DOM
13. 2026-09-05
    days on market $296,995 Active 218 DOM
14. 2026-09-04
    days on market $296,995 Active 217 DOM
15. 2026-09-02
    days on market $296,995 Active 215 DOM
16. 2026-08-31
    days on market $296,995 Active 213 DOM
17. 2026-08-29
    days on market $296,995 Active 211 DOM
18. 2026-08-27
    days on market $296,995 Active 209 DOM
19. 2026-08-26
    days on market $296,995 Active 208 DOM
20. 2026-08-25
    days on market $296,995 Active 207 DOM
21. 2026-08-24
    days on market $296,995 Active 206 DOM
22. 2026-08-23
    days on market $296,995 Active 205 DOM
23. 2026-08-22
    days on market $296,995 Active 204 DOM
24. 2026-08-21
    days on market $296,995 Active 203 DOM
25. 2026-08-20
    days on market $296,995 Active 202 DOM
26. 2026-08-19
    days on market $296,995 Active 201 DOM
27. 2026-08-18
    days on market $296,995 Active 200 DOM
28. 2026-08-17
    days on market $296,995 Active 199 DOM
29. 2026-08-16
    days on market $296,995 Active 198 DOM
30. 2026-08-15
    days on market $296,995 Active 197 DOM
31. 2026-08-14
    days on market $296,995 Active 196 DOM
32. 2026-08-13
    days on market $296,995 Active 195 DOM
33. 2026-08-12
    days on market $296,995 Active 194 DOM
34. 2026-08-11
    days on market $296,995 Active 193 DOM
35. 2026-08-10
    days on market $296,995 Active 192 DOM
36. 2026-08-09
    days on market $296,995 Active 191 DOM
37. 2026-08-08
    days on market $296,995 Active 190 DOM
38. 2026-08-06
    days on market $296,995 Active 188 DOM
39. 2026-08-05
    days on market $296,995 Active 187 DOM
40. 2026-08-04
    days on market $296,995 Active 186 DOM
41. 2026-08-03
    days on market $296,995 Active 185 DOM
42. 2026-07-31
    days on market $296,995 Active 182 DOM
43. 2026-07-30
    days on market $296,995 Active 180 DOM
44. 2026-07-28
    days on market $296,995 Active 179 DOM
45. 2026-07-26
    days on market $296,995 Active 177 DOM
46. 2026-07-24
    days on market $296,995 Active 175 DOM
47. 2026-07-23
    days on market $296,995 Active 174 DOM
48. 2026-07-22
    days on market $296,995 Active 173 DOM
49. 2026-07-21
    days on market $296,995 Active 172 DOM
50. 2026-07-20
    days on market $296,995 Active 171 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $29,058
• − Mortgage interest: −$19,249
• − Property taxes: −$5,155
• − Insurance: −$1,718
• − Repairs & maintenance: −$2,325
• − Management: −$2,325
• − Depreciation: −$9,997
• Taxable loss: −$11,711
• Est. tax savings @ 24.0%: +$2,811
• After-tax cash flow: $-2,732/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.

Condition & rehab AI · 2 photos

Good 75/100 Cosmetic rehab Est. rehab $8,960–$26,880 screening

This single-family home is in good condition with recent updates, offering a good balance of curb appeal and functionality.

Value-add opportunities

• Both Painting exterior — Enhances curb appeal and resale value ↑
• Both Landscaping improvements — Enhances curb appeal and rental value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

C Composite school gradezoned avg 64/100

Zoned Schools

Elementary Joe Hubenak El B- TX #455/4,322 Nat'l #8,048/41,679 High Foster H S B TX #141/1,632 Nat'l #2,354/17,239

Schools (NCES district)

• District: Lamar CISD
• NCES district ID: 4826580
• Math proficiency: 50% ▼ -12.00%
• Reading proficiency: 53% ▼ -4.00%
• Median HH income: $75,213
• Composite: 46.43/100
• National rank: #2452
• State rank: #116 of 826 in TX

B Composite livability gradescore 70/100

Livability — Richmond

• Score: 70/100
• State rank: #363
• US rank: #7780

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Fort Bend County · 1,004,526 people
• City population: 158,237
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 69,918
• Household income: $141,869
• Rent vs Own: 14.4% rent · 85.6% own
• Severe rent burden: 4% of renters

---

Population outlook (Fort Bend County) Hauer SSP2

• Today (2025): 1,004,526 people
• By 2030: 1,153,104 · +14.8%
• By 2040: 1,453,718 · +44.7%
• By 2050: 1,753,781 · +74.6%
• By 2075: 2,455,772 · +144.5%
• By 2100: 2,930,528 · +191.7%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.72)
• Race & ethnicity: White 43% Hispanic / Latino 26% Two or more races 15% Black 14% Asian 12%
• Hispanic origin (detail): Mexican 18% Puerto Rican 1%
• Common ancestry: Lithuanian 2% Romanian 1% Iranian 1%
• Foreign-born: 17% · Canada, Vietnam, China
• Languages at home: 73% English-only · Spanish 14% Other Indo-European 3% Vietnamese 2%

---

Political lean MEDSL · Fort Bend

• 2024 margin: Toss-up / Even · D 49.5% · R 47.9% · Other 2.6%
• 2008→2024 swing: +4.0pp toward D · 2008: -2.4pp · 2024: 1.6pp
• All cycles: 2024: D+1.6 2020: D+10.6 2016: D+6.6 2012: R+6.8 2008: R+2.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -79.18%
• Current HPI: 222.9525
• Rent YoY: ▼ -1.61%
• 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

-9.5% since first listed

5 events — show timeline

• 2026-05-15 Price Changed $304,995 Zillow
• 2026-04-15 Price Changed $301,995 Zillow
• 2026-04-07 Price Changed $316,995 Zillow
• 2026-03-24 Price Changed $326,995 Zillow
• 2026-01-31 Listed $336,995 Zillow