CashFlowRE
Sign in Sign up
5042 Morrison Blvd
D- Composite 38.94
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).

  • ARV discount +11.5/15.0
  • Cash flow +8.0/30.0
  • Schools +5.7/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$345,000

5042 Morrison Blvd · Katy, TX 77493
4 bd · 2.0 ba · 3,045 sqft · SingleFamily public records · 300 Days on market
Built 1999 8,219 sqft lot $113/sqft · 9% below area Est $378k · 9% under $29/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to 5042 Morrison Blvd, nestled in the heart of Katy, TX! This spacious 3,045 sq ft home features 4 bedrooms, 2 full bathrooms, a dedicated home office, and an upstairs flex room—perfect for a game room, media space, or extra living area. Enjoy the open-concept kitchen and living room, ideal for everyday living and entertaining. Zoned to top-rated Katy ISD schools and just minutes from city parks, dining, shopping, and entertainment—this home offers comfort, convenience, and the vibrant lifestyle Katy is known for! The Seller is very motivated and will consider all offers

Key facts

  • Upstairs flex room
  • Open-concept kitchen
  • Minutes from dining

Tags

DEDICATED HOME OFFICEUPSTAIRS FLEX ROOMOPEN-CONCEPT KITCHENTOP-RATED KATY ISD SCHOOLSMINUTES FROM CITY PARKSMINUTES FROM DINING

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 single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $-349 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $283k (17.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (18.8% below list).
  • Recommended offer: $280k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.0% in Katy — 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 76/100 on livability (#111 in TX, #3,613 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, amenities D, commute F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.8%/yr); 2696 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 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.
  • 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 300 days — a 12% lower offer ($304k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y ago; this cycle's ask has dropped $40k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $280,020 (18.8% 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 300 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.08%
Cash-on-cash
-4.33%
DSCR
0.81
GRM
10.3

CMA / ARV

ARV (median comp)
$378,397
List price
$345,000
Delta
-8.83%
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
1247 S Maple Dr 0.35mi 4/3.5 2,932 (-4%) 1mo $375,000 $128 71
25043 Lenora Dr 0.41mi 4/2.5 2,873 (-6%) 5mo $334,990 $117 65
1610 Mason Knights Dr 0.51mi 5/3.5 (+1) 3,050 (+0%) 1mo $345,000 $113 65
24735 Colonial Maple Dr 0.32mi 4/3.5 2,802 (-8%) 6mo $333,000 $119 60
24514 Lake Path Cir 0.64mi 4/2.5 2,921 (-4%) 3mo $364,900 $125 59
1306 S Maple Dr 0.35mi 4/3.5 2,834 (-7%) 8mo $375,000 $132 59
24802 Colonial Maple Dr 0.32mi 4/2.5 2,637 (-13%) 3mo $334,999 $127 58
24626 Blane Dr 0.54mi 5/4.0 (+1) 3,112 (+2%) 0mo $368,000 $118 58
24610 Mason Knights Ct 0.47mi 4/3.5 2,772 (-9%) 7mo $345,000 $124 52
1407 Bob White Ave 0.34mi 5/2.5 (+1) 2,666 (-12%) 8mo $385,000 $144 50
24626 Sandal Springs Dr 0.54mi 5/2.5 (+1) 2,734 (-10%) 13mo $377,900 $138 40
24423 Hampton Lakes Dr 0.71mi 4/2.5 2,710 (-11%) 11mo $354,900 $131 37

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
-27.3%
Equity multiple
0.11×
Total profit
$-86,184
Equity at exit
$51,441
10-year hold
IRR
-42.7%
Equity multiple
-0.40×
Total profit
$-134,766
Equity at exit
$29,829

Cash invested: $96,600 (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 77493

Rents YoY
-0.8%
Active inventory
2696
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,800 medium interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$579 /mo · $6,950/yr
Insurance
$144
HOA
$29
Vacancy / Maint / Mgmt
$588
Net cashflow
$-349

Break-even live

Break-even rent $3,242
Max offer price $283,358
Occupancy floor

Sensitivity live

Price -10% $-154 -5% $-251 +0% $-349 +5% $-447 +10% $-544
Rent -10% $-570 -5% $-460 +0% $-349 +5% $-238 +10% $-128
Rate -1.0pp $-175 -0.5pp $-261 base $-349 +0.5pp $-438 +1.0pp $-529

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
$86,250
Closing costs
$10,350
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1739 Palmetto Park Dr Katy, TX 4.0 3.5 2998 $3,100 $1.03 44d 1 0.58mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 11 events

  1. 2026-06-01
    days on market $345,000 Active 300 DOM
  2. 2026-05-31
    days on market $345,000 Active 299 DOM
  3. 2026-02-27
    price $345,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to 5042 Morrison Blvd, nestled in the heart of Katy, TX! This spacious 3,045 sq ft home features 4 bedrooms, 2 full bathrooms, a dedicated home office, and an upstairs flex room—perfect for a game room, media space, or extra living area. Enjoy the open-concept kitchen and living room, ideal for everyday living and entertaining. Zoned to top-rated Katy ISD schools and just minutes from city parks, dining, shopping, and entertainment—this home offers comfort, convenience, and the vibrant lifestyle Katy is known for! The Seller is very motivated and will consider all offers

  4. 2025-10-21
    price $349,900 597-char remark
    Show marketing remark (597 chars)

    Welcome to 5042 Morrison Blvd, nestled in the heart of Katy, TX! This spacious 3,045 sq ft home features 4 bedrooms, 2 full bathrooms, a dedicated home office, and an upstairs flex room—perfect for a game room, media space, or extra living area. Enjoy the open-concept kitchen and living room, ideal for everyday living and entertaining. Zoned to top-rated Katy ISD schools and just minutes from city parks, dining, shopping, and entertainment—this home offers comfort, convenience, and the vibrant lifestyle Katy is known for! The Seller is very motivated and will consider all offers

  5. 2025-09-15
    price $379,900 597-char remark
    Show marketing remark (597 chars)

    Welcome to 5042 Morrison Blvd, nestled in the heart of Katy, TX! This spacious 3,045 sq ft home features 4 bedrooms, 2 full bathrooms, a dedicated home office, and an upstairs flex room—perfect for a game room, media space, or extra living area. Enjoy the open-concept kitchen and living room, ideal for everyday living and entertaining. Zoned to top-rated Katy ISD schools and just minutes from city parks, dining, shopping, and entertainment—this home offers comfort, convenience, and the vibrant lifestyle Katy is known for! The Seller is very motivated and will consider all offers

  6. 2025-08-05
    listed $385,000 Active 597-char remark
    Show marketing remark (597 chars)

    Welcome to 5042 Morrison Blvd, nestled in the heart of Katy, TX! This spacious 3,045 sq ft home features 4 bedrooms, 2 full bathrooms, a dedicated home office, and an upstairs flex room—perfect for a game room, media space, or extra living area. Enjoy the open-concept kitchen and living room, ideal for everyday living and entertaining. Zoned to top-rated Katy ISD schools and just minutes from city parks, dining, shopping, and entertainment—this home offers comfort, convenience, and the vibrant lifestyle Katy is known for! The Seller is very motivated and will consider all offers

  7. 2007-09-05
    soldstatus
  8. 2006-04-11
    historical
  9. 2006-02-22
    listed $179,500
  10. 2001-07-05
    historical
  11. 2001-01-05
    listed $175,000

ⓘ 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
$6,950 · $579/mo
Projected year-2 tax
$6,950 · $579/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 3/10 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 · 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
$33,602
− Mortgage interest
−$19,325
− Property taxes
−$6,950
− Insurance
−$1,725
− Repairs & maintenance
−$2,688
− Management
−$2,688
− HOA
−$348
− Depreciation
−$10,036
Taxable loss
−$10,158
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,438
After-tax cash flow
$-1,749/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
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 of 826 in TX

Livability — Katy

Score
76/100
State rank
#111
US rank
#3613

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Katy, TX
County
Harris County · 4,702,590 people
City population
413,575
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
71,484
Household income
$118,464
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
913.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 36% Hispanic / Latino 33% Two or more races 16% Black 15% Asian 12%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, Jamaica
Languages at home
64% English-only · Spanish 22% Vietnamese 5% French/Haitian/Cajun 4%

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
▼ -140.65%
Current HPI
233.1683
Rent YoY
▼ -0.80%
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

+97.1% since first listed
9 events — show timeline
  • 2026-02-27 Price Changed $345,000 HARMLS
  • 2025-10-21 Price Changed $349,900 HARMLS
  • 2025-09-15 Price Changed $379,900 HARMLS
  • 2025-08-05 Listed $385,000 HARMLS
  • 2007-09-05 Sold (Public Records) Public Records
  • 2006-04-11 Listing Removed HARMLS
  • 2006-02-22 Listed $179,500 HARMLS
  • 2001-07-05 Listing Removed HARMLS
  • 2001-01-05 Listed $175,000 HARMLS

Property tax history

+7.9%/yr

Latest (2025): $6,950 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…