1418 Red Hills Dr · Rosharon, TX
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 9/10 · Severe
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 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
- 1 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 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 +11.3/15.0
- Cash flow +5.8/30.0
- Condition / age +4.0/5.0
- Schools +3.9/10.0
- 1% rule +3.8/10.0
- Livability +3.2/5.0
- Rent growth +2.6/5.0
- DSCR +0.2/10.0
- Appreciation +0.0/10.0
$330,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Escape the city and discover a fantastic opportunity with this beautiful Home in Sierra Vista. The seller is highly motivated, making this a great deal for investors or buyers looking for value! This home features a classic brick elevation, tile flooring, and an open-concept great room. The kitchen is well-equipped with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-inch cabinets. The spacious primary suite offers dual vanities, a 42-inch Kohler Master Windward® tub, and a separate shower for a spa-like feel. Other upgrades include faux wood blinds, full gutters, and a covered patio. Sierra Vista offers resort-style amenities like a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic pool, splash pad, water park, fitness center, and walking trails. With quick access to Hwy 288, Hwy 6, and Beltway 8, you’re minutes from Downtown Houston, the Texas Medical Center, and shopping and dining at Pearland Town Center and The Crossing at 288.
Key facts
- Brick elevation
- Tile flooring
- Granite countertops
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $330k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-725 ($-9k/yr) — negative.
- To cash-flow at today's rent, offer at most $244k (26.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $290k (12.2% below list).
- Recommended offer: $244k (26.0% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 65/100 on livability (#701 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
- Alvin ISD (suburban): math 39% / reading 48% proficiency, ranked #255 of 826 in TX (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents flat; 1445 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 57d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 73% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,960 units permitted in Brazoria County in 2024 (593 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.
- Brazoria County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 348 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 5y ago; this cycle's ask has dropped $30k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.7% of price; flood insurance adds $66/mo.
- Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/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 348 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 0.88% ✗
- Cap rate
- 3.90%
- Cash-on-cash
- -8.55%
- DSCR
- 0.62
- GRM
- 9.5
CMA / ARV
- ARV (median comp)
- $360,160
- List price
- $330,000
- Delta
- -8.37%
- 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 |
|---|---|---|---|---|---|---|---|
| 1225 Scarlet Mountain Dr | 0.25mi | 4/2.5 | 2,468 (-7%) | 5mo | $290,000 | $118 | 72 |
| 10831 Bodie Hills Dr | 0.41mi | 4/3.5 | 2,598 (-2%) | 2mo | $378,000 | $145 | 72 |
| 1314 Eagle Pass Dr | 0.52mi | 4/3.5 | 2,604 (-2%) | 2mo | $339,900 | $131 | 67 |
| 10507 Sutter Creek Dr | 0.55mi | 4/3.0 | 2,566 (-3%) | 3mo | $489,900 | $191 | 64 |
| 1702 Homewood Point Ln | 0.45mi | 3/3.5 (-1) | 2,718 (+2%) | 5mo | $429,000 | $158 | 62 |
| 1811 Tioga View Dr | 0.44mi | 4/3.5 | 2,875 (+8%) | 1mo | $429,990 | $150 | 61 |
| 1722 Darwin Cedar Dr | 0.34mi | 4/2.5 | 2,974 (+12%) | 6mo | $399,000 | $134 | 60 |
| 4322 Eagle Pass Dr | 0.49mi | 4/3.5 | 2,894 (+9%) | 6mo | $414,990 | $143 | 54 |
| 9919 Shimmering Lakes Dr | 0.72mi | 4/3.5 | 2,498 (-6%) | 2mo | $294,900 | $118 | 51 |
| 1906 Temple Grove Dr | 0.67mi | 4/3.5 | 2,468 (-7%) | 4mo | $386,550 | $157 | 49 |
| 10910 Amador Peak Dr | 0.62mi | 4/2.5 | 2,372 (-11%) | 7mo | $354,990 | $150 | 48 |
| 10902 Amador Peak Dr | 0.60mi | 5/3.5 (+1) | 2,841 (+7%) | 6mo | $465,780 | $164 | 47 |
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 · 0.44% rent growth · sell at horizon
- IRR
- -37.1%
- Equity multiple
- -0.15×
- Total profit
- $-106,437
- Equity at exit
- $49,204
- IRR
- -81.5%
- Equity multiple
- -0.93×
- Total profit
- $-178,517
- Equity at exit
- $28,532
Cash invested: $92,400 (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
Active competition Active MLS
- For sale now
- 59 active · 20 under contract
- Months of supply
- 16.1 mo (6%/mo absorbed)
- Median asking
- $379,990 ($152/sqft)
- Median days on market
- 50 d
- This list price
- 19% of active listings are priced below it
- ARV vs active asking
- -10.6% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 77583
- Rents YoY
- 0.4%
- Active inventory
- 1445
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,899 high interval (Pro) →
- Mortgage (P&I)
- −$1,731
- Tax from tax record
- −$1,018 /mo · $12,212/yr
- Insurance
- −$138
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$63
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$609
- Net cashflow
- $-725
Break-even live
Sensitivity live
| Price | -10% $-538 | -5% $-632 | +0% $-725 | +5% $-818 | +10% $-912 |
|---|---|---|---|---|---|
| Rent | -10% $-954 | -5% $-840 | +0% $-725 | +5% $-611 | +10% $-496 |
| Rate | -1.0pp $-559 | -0.5pp $-641 | base $-725 | +0.5pp $-811 | +1.0pp $-898 |
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
- $82,500
- Closing costs
- $9,900
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 15 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 10622 Cascade Creek Dr Rosharon, TX | 4.0 | 2.0 | 1780 | $2,775 | $1.56 | 93d | 1 | 0.22mi |
| 10630 Cascade Creek Dr Rosharon, TX | 3.0 | 2.5 | 1940 | $2,875 | $1.48 | 52d | 1 | 0.24mi |
| 1403 Cascade Hills Dr Rosharon, TX | 4.0 | 3.0 | 2067 | $3,450 | $1.67 | 56d | 1 | 0.33mi |
| 10534 Wildflower View Dr Rosharon, TX | 4.0 | 2.5 | 1804 | $2,770 | $1.54 | 0d | 1 | 0.36mi |
| 1207 Cascade Hills Dr Rosharon, TX | 3.0 | 2.0 | 2070 | $2,300 | $1.11 | 36d | 1 | 0.43mi |
| 10714 Cliffs View Dr Iowa Colony, TX | 4.0 | 3.5 | 2070 | $2,700 | $1.30 | 93d | 1 | 0.43mi |
| 10313 Malta Trace Dr Rosharon, TX | 4.0 | 2.0 | 1802 | $2,545 | $1.41 | 93d | 1 | 0.44mi |
| 1816 Corsica Creek Ln Rosharon, TX | 3.0–4.0 | 2.0–2.5 | 1770 | $2,579 | $1.46 | 0d | 17 | 0.55mi |
| 9423 Grand Spark Dr Rosharon, TX | 3.0 | 3.0 | 1999 | $2,600 | $1.30 | 93d | 1 | 0.89mi |
| 10211 Alpine Lake Ln Rosharon, TX | 3.0–4.0 | 2.0–2.5 | 1731 | $2,875 | $1.66 | 0d | 8 | 0.91mi |
| 10211 Alpine Lake Ln Rosharon, TX | 3.0–4.0 | 2.0–2.5 | 1731 | $2,875 | $1.66 | 93d | 7 | 0.91mi |
| 9439 Ruby Mist Dr Rosharon, TX | 5.0 | 2.5 | 2605 | $2,276 | $0.87 | 48d | 1 | 0.93mi |
| 1123 Diamond Drape Dr Rosharon, TX | 4.0 | 2.0 | 1844 | $2,000 | $1.08 | 62d | 1 | 0.96mi |
| 2314 Red Slate Dr Rosharon, TX | 4.0 | 4.0 | 2531 | $2,850 | $1.13 | 93d | 1 | 0.98mi |
| 9207 Penfield Dr Arcola, TX | 3.0 | 2.5 | 1866 | $2,121 | $1.14 | 0d | 1 | 1.34mi |
HOA detail $63/mo · $756/yr
- Likely covers
- waterpoolgym
Listing history 39 events
-
2026-07-11days on market $330,000 Active 348 DOM
-
2026-07-10days on market $330,000 Active 347 DOM
-
2026-07-09days on market $330,000 Active 346 DOM
-
2026-07-07days on market $330,000 Active 344 DOM
-
2026-07-06days on market $330,000 Active 343 DOM
-
2026-07-06days on market $330,000 Active 342 DOM
-
2026-07-05days on market $330,000 Active 341 DOM
-
2026-07-03days on market $330,000 Active 340 DOM
-
2026-07-02days on market $330,000 Active 339 DOM
-
2026-07-01days on market $330,000 Active 338 DOM
-
2026-06-30days on market $330,000 Active 337 DOM
-
2026-06-29days on market $330,000 Active 336 DOM
-
2026-06-28days on market $330,000 Active 335 DOM
-
2026-06-27days on market $330,000 Active 334 DOM
-
2026-06-26days on market $330,000 Active 333 DOM
-
2026-06-24days on market $330,000 Active 331 DOM
-
2026-06-22days on market $330,000 Active 329 DOM
-
2026-06-21days on market $330,000 Active 328 DOM
-
2026-06-18days on market $330,000 Active 325 DOM
-
2026-06-17days on market $330,000 Active 324 DOM
-
2026-06-16days on market $330,000 Active 323 DOM
-
2026-06-15days on market $330,000 Active 322 DOM
-
2026-06-13days on market $330,000 Active 320 DOM
-
2026-06-13days on market $330,000 Active 319 DOM
-
2026-06-09days on market $330,000 Active 316 DOM
-
2026-06-08days on market $330,000 Active 315 DOM
-
2026-06-07days on market $330,000 Active 314 DOM
-
2026-06-04days on market $330,000 Active 311 DOM
-
2026-06-03days on market $330,000 Active 310 DOM
-
2026-06-02days on market $330,000 Active 309 DOM
-
2026-06-01days on market $330,000 Active 308 DOM
-
2026-05-31days on market $330,000 Active 307 DOM
-
2026-02-03price $330,000 1014-char remark
Show marketing remark (1014 chars)
Escape the city and discover a fantastic opportunity with this beautiful Home in Sierra Vista. The seller is highly motivated, making this a great deal for investors or buyers looking for value! This home features a classic brick elevation, tile flooring, and an open-concept great room. The kitchen is well-equipped with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-inch cabinets. The spacious primary suite offers dual vanities, a 42-inch Kohler Master Windward® tub, and a separate shower for a spa-like feel. Other upgrades include faux wood blinds, full gutters, and a covered patio. Sierra Vista offers resort-style amenities like a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic pool, splash pad, water park, fitness center, and walking trails. With quick access to Hwy 288, Hwy 6, and Beltway 8, you’re minutes from Downtown Houston, the Texas Medical Center, and shopping and dining at Pearland Town Center and The Crossing at 288.
-
2025-07-28$360,000 Active 1014-char remark
Show marketing remark (1014 chars)
Escape the city and discover a fantastic opportunity with this beautiful Home in Sierra Vista. The seller is highly motivated, making this a great deal for investors or buyers looking for value! This home features a classic brick elevation, tile flooring, and an open-concept great room. The kitchen is well-equipped with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-inch cabinets. The spacious primary suite offers dual vanities, a 42-inch Kohler Master Windward® tub, and a separate shower for a spa-like feel. Other upgrades include faux wood blinds, full gutters, and a covered patio. Sierra Vista offers resort-style amenities like a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic pool, splash pad, water park, fitness center, and walking trails. With quick access to Hwy 288, Hwy 6, and Beltway 8, you’re minutes from Downtown Houston, the Texas Medical Center, and shopping and dining at Pearland Town Center and The Crossing at 288.
-
2021-11-04soldstatus Sold 947-char remark
Show marketing remark (947 chars)
Escape the city to this beautiful KB Home in Sierra Vista, which features a brick elevation, tile flooring, and an open great room. Whip up delicious meals in the kitchen, complete with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-in. cabinets. Relax in the serene primary suite, fully equipped with dual vanities, a 42-in. Kohler Master Windward® tub, and a separate shower. Additional home features include faux wood blinds, full house gutters, and a covered patio. Community comforts include a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic-sized pool, cabana, splash pad, water park, exercise facility, and hiking trails. With close proximity to Hwy 288, Hwy 6, and Beltway 8, residents of Sierra Vista enjoy easy access to Downtown Houston and the Texas Medical Center. Shopping, dining, and entertainment can be found nearby at Pearland Town Center and The Crossing at 288.
-
2021-07-28status Pending 947-char remark
Show marketing remark (947 chars)
Escape the city to this beautiful KB Home in Sierra Vista, which features a brick elevation, tile flooring, and an open great room. Whip up delicious meals in the kitchen, complete with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-in. cabinets. Relax in the serene primary suite, fully equipped with dual vanities, a 42-in. Kohler Master Windward® tub, and a separate shower. Additional home features include faux wood blinds, full house gutters, and a covered patio. Community comforts include a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic-sized pool, cabana, splash pad, water park, exercise facility, and hiking trails. With close proximity to Hwy 288, Hwy 6, and Beltway 8, residents of Sierra Vista enjoy easy access to Downtown Houston and the Texas Medical Center. Shopping, dining, and entertainment can be found nearby at Pearland Town Center and The Crossing at 288.
-
2021-07-07price $349,963 947-char remark
Show marketing remark (947 chars)
Escape the city to this beautiful KB Home in Sierra Vista, which features a brick elevation, tile flooring, and an open great room. Whip up delicious meals in the kitchen, complete with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-in. cabinets. Relax in the serene primary suite, fully equipped with dual vanities, a 42-in. Kohler Master Windward® tub, and a separate shower. Additional home features include faux wood blinds, full house gutters, and a covered patio. Community comforts include a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic-sized pool, cabana, splash pad, water park, exercise facility, and hiking trails. With close proximity to Hwy 288, Hwy 6, and Beltway 8, residents of Sierra Vista enjoy easy access to Downtown Houston and the Texas Medical Center. Shopping, dining, and entertainment can be found nearby at Pearland Town Center and The Crossing at 288.
-
2021-06-24price $349,768 947-char remark
Show marketing remark (947 chars)
Escape the city to this beautiful KB Home in Sierra Vista, which features a brick elevation, tile flooring, and an open great room. Whip up delicious meals in the kitchen, complete with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-in. cabinets. Relax in the serene primary suite, fully equipped with dual vanities, a 42-in. Kohler Master Windward® tub, and a separate shower. Additional home features include faux wood blinds, full house gutters, and a covered patio. Community comforts include a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic-sized pool, cabana, splash pad, water park, exercise facility, and hiking trails. With close proximity to Hwy 288, Hwy 6, and Beltway 8, residents of Sierra Vista enjoy easy access to Downtown Houston and the Texas Medical Center. Shopping, dining, and entertainment can be found nearby at Pearland Town Center and The Crossing at 288.
-
2021-06-17$347,768 Active 947-char remark
Show marketing remark (947 chars)
Escape the city to this beautiful KB Home in Sierra Vista, which features a brick elevation, tile flooring, and an open great room. Whip up delicious meals in the kitchen, complete with granite countertops, a tile backsplash, stainless steel Energy Star® appliances, and 42-in. cabinets. Relax in the serene primary suite, fully equipped with dual vanities, a 42-in. Kohler Master Windward® tub, and a separate shower. Additional home features include faux wood blinds, full house gutters, and a covered patio. Community comforts include a 4-acre Crystal Lagoon with white sand beaches, a junior Olympic-sized pool, cabana, splash pad, water park, exercise facility, and hiking trails. With close proximity to Hwy 288, Hwy 6, and Beltway 8, residents of Sierra Vista enjoy easy access to Downtown Houston and the Texas Medical Center. Shopping, dining, and entertainment can be found nearby at Pearland Town Center and The Crossing at 288.
ⓘ 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
- $12,212 · $1,018/mo
- Projected year-2 tax
- $12,212 · $1,018/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 6/10 Major
- Heat 9/10 Extreme 7 d/yr ≥110°F today · 21 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
- $34,787
- − Mortgage interest
- −$18,485
- − Property taxes
- −$12,212
- − Insurance
- −$2,448
- − Repairs & maintenance
- −$2,783
- − Management
- −$2,783
- − HOA
- −$756
- − Depreciation
- −$9,600
- Taxable loss
- −$14,279
- Est. tax savings @ 24.0%
- +$3,427
- After-tax cash flow
- $-5,273/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 · 12 photos
This home is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, and exterior. The home is move-in ready with minor cosmetic updates that would increase its value.
Value-add opportunities
- Both Paint exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Replace carpet in living room — Carpet can be worn and replacing it improves comfort and appearance ↑
- Both Install new kitchen backsplash — A new backsplash can add a fresh look and improve functionality ↑
ⓘ 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.
Schools (NCES district)
- District
- Alvin ISD
- NCES district ID
- 4808090
- Math proficiency
- 39% ▼ -11.00%
- Reading proficiency
- 48% ▬ 0.00%
- Median HH income
- $66,740
- Composite
- 38.96/100
- National rank
- #4080
- State rank
- #255 of 826 in TX
Livability — Rosharon
- Score
- 65/100
- State rank
- #701
- US rank
- #13120
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Brazoria County · 420,414 people
- City population
- 26,236
- Metro
- Houston-The Woodlands-Sugar Land, TX
- Population (ZIP)
- 52,747
- Household income
- $119,287
- Rent vs Own
Population outlook (Brazoria County) Hauer SSP2
- Today (2025)
- 420,414 people
- By 2030
- 457,585 · +8.8%
- By 2040
- 532,232 · +26.6%
- By 2050
- 605,399 · +44.0%
- By 2075
- 779,358 · +85.4%
- By 2100
- 883,759 · +110.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Highly diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- Hispanic / Latino 38% Black 34% White 20% Two or more races 18% Asian 5%
- Hispanic origin (detail)
- Mexican 31% Puerto Rican 2%
- Common ancestry
- Lithuanian 1% Slovak 1% Romanian 1%
- Foreign-born
- 16% · Canada, Vietnam, China
- Languages at home
- 64% English-only · Spanish 28% Other Asian/Pacific 2% Vietnamese 1%
Political lean MEDSL · Brazoria
- 2024 margin
- R (+19.7) · D 39.5% · R 59.2% · Other 1.3%
- 2008→2024 swing
- +9.9pp toward D · 2008: -29.6pp · 2024: -19.7pp
- All cycles
- 2024: R+19.7 2020: R+18.2 2016: R+24.6 2012: R+34.2 2008: R+29.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -120.19%
- Current HPI
- 198.6559
- Rent YoY
- ▲ 0.44%
- 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
-5.1% since first listed7 events — show timeline
- 2026-02-03 Price Changed $330,000 HARMLS
- 2025-07-28 Listed $360,000 HARMLS
- 2021-11-04 Sold (MLS) — HARMLS
- 2021-07-28 Pending — HARMLS
- 2021-07-07 Price Changed $349,963 HARMLS
- 2021-06-24 Price Changed $349,768 HARMLS
- 2021-06-17 Listed $347,768 HARMLS
Property tax history
+98.8%/yrLatest (2025): $12,212 · +1.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…