15435 Park Perch Pl · Magnolia, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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 +15.7/30.0
- ARV discount +11.4/15.0
- Appreciation +10.0/10.0
- DSCR +4.8/10.0
- Schools +3.9/10.0
- 1% rule +3.7/10.0
- Livability +3.7/5.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
$279,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
Key facts
- Covered rear patio
- Large island
- Granite countertops
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath land listed at $280k.
Deal economics
- At list price, monthly cash flow is $121 ($1k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (13.0% below list).
- Recommended offer: $244k (13.0% below list) — sets the bar for 1% rule.
- Cap rate 6.8% vs local median 3.4% in Magnolia — 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 73/100 on livability (#222 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
- Magnolia ISD (rural): math 42% / reading 45% proficiency, ranked #247 of 826 in TX (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents flat; 1621 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
Forward outlook
- In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
- Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (10.0% appreciation + 0.3% rent growth), your $78k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 156 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts; this cycle's ask has dropped $37k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 156 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
- 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 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?
- 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
- 0.87% ✗
- Cap rate
- 6.81%
- Cash-on-cash
- 1.85%
- DSCR
- 1.08
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $306,346
- List price
- $279,990
- Delta
- -8.60%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
10.0% appreciation · 0.32% rent growth · sell at horizon
- IRR
- 24.7%
- Equity multiple
- 2.96×
- Total profit
- $153,763
- Equity at exit
- $252,237
- IRR
- 21.2%
- Equity multiple
- 6.55×
- Total profit
- $435,045
- Equity at exit
- $543,959
Cash invested: $78,397 (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 77354
- Home prices YoY
- 2.4%
- Rents YoY
- 0.3%
- Active inventory
- 1621
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $2,435 high interval (Pro) →
- Mortgage (P&I)
- −$1,468
- Tax from tax record
- −$64 /mo · $764/yr
- Insurance
- −$117
- HOA
- −$154
- Vacancy / Maint / Mgmt
- −$511
- Net cashflow
- $121
Break-even live
Sensitivity live
| Price | -10% $280 | -5% $200 | +0% $121 | +5% $42 | +10% $-37 |
|---|---|---|---|---|---|
| Rent | -10% $-71 | -5% $25 | +0% $121 | +5% $217 | +10% $313 |
| Rate | -1.0pp $262 | -0.5pp $192 | base $121 | +0.5pp $49 | +1.0pp $-25 |
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
- $69,998
- Closing costs
- $8,400
- 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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 14727 Band Tailed Pigeon Ct Magnolia, TX | 4.0 | 3.0 | 1942 | $2,700 | $1.39 | 44d | 1 | 0.38mi |
| 14983 Clay Harvest Rdg Magnolia, TX | 4.0 | 3.0 | 2173 | $2,375 | $1.09 | 44d | 1 | 0.61mi |
| 39899 Mill Creek Rd Magnolia, TX | 1.0–3.0 | 1.0–2.0 | 1104 | $2,726 | $2.47 | 0d | 40 | 0.61mi |
| 40547 Berylline Ln Magnolia, TX | 4.0 | 2.0 | 1753 | $2,300 | $1.31 | 44d | 1 | 0.79mi |
| 40558 Berylline Ln Unit NA Magnolia, TX | 3.0 | 2.0 | 1499 | $2,150 | $1.43 | 25d | 1 | 0.82mi |
| 40839 Hawthorne Glades St Magnolia, TX | 3.0 | 2.0 | 1156 | $2,100 | $1.82 | 44d | 1 | 0.86mi |
| 948 Oak Mist Ln Magnolia, TX | 3.0 | 2.0 | 1470 | $2,000 | $1.36 | 25d | 1 | 1.24mi |
| 937 Gentle Moss Dr Magnolia, TX | 3.0 | 2.0 | 1252 | $1,635 | $1.31 | 6d | 1 | 1.35mi |
HOA detail
- Monthly dues
- $154 · $1,848/yr
- Likely covers
- landscaping
Listing history 37 events
-
2026-06-21days on market $279,990 Active 156 DOM
-
2026-06-18days on market $279,990 Active 153 DOM
-
2026-06-17days on market $279,990 Active 152 DOM
-
2026-06-16days on market $279,990 Active 151 DOM
-
2026-06-15days on market $279,990 Active 150 DOM
-
2026-06-13days on market $279,990 Active 148 DOM
-
2026-06-09days on market $279,990 Active 144 DOM
-
2026-06-08days on market $279,990 Active 143 DOM
-
2026-06-07days on market $279,990 Active 142 DOM
-
2026-06-04days on market $279,990 Active 139 DOM
-
2026-06-03days on market $279,990 Active 138 DOM
-
2026-06-02days on market $279,990 Active 137 DOM
-
2026-06-01days on market $279,990 Active 136 DOM
-
2026-05-31days on market $279,990 Active 135 DOM
-
2026-05-08price $279,990 770-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-05-08price $279,990 777-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-03-31price $294,990 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-03-30price $294,990 777-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-03-16price $306,930 770-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-03-16price $306,930 777-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-02-03price $322,230 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-02-02price $322,230 777-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-17status Active 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-17historical 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-16price $317,230 770-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-16$317,230 Active 777-char remark
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-16historical
Show marketing remark (777 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42” upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-09price $314,230 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2026-01-08price $314,230
-
2025-12-23status Active 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2025-12-22status Active
-
2025-09-23historical 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2025-09-22status Pending
-
2025-04-02price $301,755 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2025-04-01price $301,755
-
2025-03-21$300,455 Active 770-char remark
Show marketing remark (770 chars)
This stunning 1-story, 4-bedroom, 2-bath "Mockingbird II" by Smith Douglas Homes is located in the Audubon community of Magnolia, TX. The stylish kitchen features granite countertops, 42 upper cabinets, stainless steel appliances, and pendant lighting over the large island. The open-concept living area boasts durable vinyl plank flooring extending through the main living areas. Upgraded tile enhances the primary bath, secondary bath, and utility, while plush carpet adds comfort to all bedrooms and closets. Outdoor highlights include a large covered rear patio, fully sodded front and back yards, full irrigation system, and full gutters. Enjoy onsite nature-centered amenities, playgrounds, walking trails, and an onsite elementary school. AVAILABLE NOW!
-
2025-03-20$300,455 Active
ⓘ 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
- $764 · $64/mo
- Projected year-2 tax
- $5,124 · $427/mo
- Expected delta
- +$4,360/yr (+$363/mo · 571.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $29,221
- − Mortgage interest
- −$15,684
- − Property taxes
- −$764
- − Insurance
- −$1,400
- − Repairs & maintenance
- −$2,338
- − Management
- −$2,338
- − HOA
- −$1,848
- − Depreciation
- −$8,145
- Taxable loss
- −$3,295
- Est. tax savings @ 24.0%
- +$791
- After-tax cash flow
- $2,244/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
- Magnolia ISD
- NCES district ID
- 4828740
- Math proficiency
- 42% ▼ -7.00%
- Reading proficiency
- 45% ▼ -4.00%
- Median HH income
- $71,692
- Composite
- 39.46/100
- National rank
- #3958
- State rank
- #247 of 826 in TX
Livability — Magnolia
- Score
- 73/100
- State rank
- #222
- US rank
- #5442
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Montgomery County · 663,713 people
- City population
- 32,847
- Metro
- Houston-The Woodlands-Sugar Land, TX
- Population (ZIP)
- 44,900
- Household income
- $112,504
- Rent vs Own
- Severe rent burden
- 586.0
Population outlook (Montgomery County) Hauer SSP2
- Today (2025)
- 713,896 people
- By 2030
- 805,263 · +12.8%
- By 2040
- 992,708 · +39.1%
- By 2050
- 1,179,590 · +65.2%
- By 2075
- 1,628,084 · +128.1%
- By 2100
- 1,937,880 · +171.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (66%)
- Race & ethnicity
- White 66% Hispanic / Latino 25% Two or more races 18% Black 3% Asian 1%
- Hispanic origin (detail)
- Mexican 14% Puerto Rican 1%
- Common ancestry
- Lithuanian 4% Slovak 2% Italian 2%
- Foreign-born
- 11% · Canada, Vietnam
- Languages at home
- 83% English-only · Spanish 15% Other Indo-European 1% German/W. Germanic 1%
Political lean MEDSL · Montgomery
- 2024 margin
- Solid R (+45.5) · D 26.8% · R 72.3%
- 2008→2024 swing
- +7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
- All cycles
- 2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 12.09%
- Current HPI
- 512.87
- Rent YoY
- ▲ 0.32%
- 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
-6.8% since first listed23 events — show timeline
- 2026-05-08 Price Changed $279,990 Zillow
- 2026-05-08 Price Changed $279,990 HARMLS
- 2026-03-31 Price Changed $294,990 Zillow
- 2026-03-30 Price Changed $294,990 HARMLS
- 2026-03-16 Price Changed $306,930 Zillow
- 2026-03-16 Price Changed $306,930 HARMLS
- 2026-02-03 Price Changed $322,230 Zillow
- 2026-02-02 Price Changed $322,230 HARMLS
- 2026-01-17 Relisted — Zillow
- 2026-01-17 Delisted — Zillow
- 2026-01-16 Price Changed $317,230 Zillow
- 2026-01-16 Listing Removed — HARMLS
- 2026-01-16 Listed $317,230 HARMLS
- 2026-01-09 Price Changed $314,230 Zillow
- 2026-01-08 Price Changed $314,230 HARMLS
- 2025-12-23 Relisted — Zillow
- 2025-12-22 Relisted — HARMLS
- 2025-09-23 Delisted — Zillow
- 2025-09-22 Pending — HARMLS
- 2025-04-02 Price Changed $301,755 Zillow
- 2025-04-01 Price Changed $301,755 HARMLS
- 2025-03-21 Listed $300,455 Zillow
- 2025-03-20 Listed $300,455 HARMLS
Property tax history
-0.1%/yrLatest (2025): $764 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…