CashFlowRE
Sign in Sign up
6679 Iron Clover Dr 🏗️ New Construction
D Composite 42.44
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).

  • Cash flow +13.4/30.0
  • ARV discount +7.5/15.0
  • Schools +5.7/10.0
  • DSCR +4.0/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$272,990

6679 Iron Clover Dr · Houston, TX 77493
4 bd · 2.0 ba · 1,655 sqft · Land · 36 Days on market
Built 2026 $183/mo HOA · 7% of rent ↓ 5% since listing

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

Listing remarks

The Linfield Floor Plan - This new four-bedroom home showcases a modern layout contained to a convenient single level. An open-concept floorplan with access to a covered patio promotes effortless entertaining and multitasking. Three secondary bedrooms can be found at the back of the home, and the luxurious owner’s suite is tucked away to the side for enhanced comfort and privacy, complete with an en-suite bathroom and generous walk-in closet. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

Key facts

  • Walk-in closet
  • Covered patio
  • En-suite bathroom

Tags

OPEN-CONCEPT FLOORPLANCOVERED PATIOOWNER'S SUITEEN-SUITE BATHROOMWALK-IN CLOSET

Property features AI

Finance

  • Other: Living area approximately 1,655 (builder-provided)
  • HOA & community: Community managed by KRJ Management; Annual association fee of $2,200

Exterior

  • Parking: Attached garage for 2 cars
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Under construction (new construction); Single-story entry (all main rooms listed on first floor)
  • Construction: Built by Lennar Homes; Brick exterior; Composition roof; Slab foundation; Year built 2026
  • Exterior features: Back yard fence; Subdivision lot

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Gas oven; Gas range; Breakfast bar; Pantry
  • Bedrooms: Primary bedroom on first floor (13 x 16); Bedroom on first floor (10 x 12); Bedroom on first floor (10 x 12); Bedroom on first floor (10 x 10)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric and gas); Central air conditioning (electric and gas)
  • Interior features: Breakfast bar; Double vanity; Kitchen/family room combo; Pantry; Separate shower; Tub with shower
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $272,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $309,534.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $273k.

Deal economics

  • At list price, monthly cash flow is $5 ($56/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 $259k (5.1% below list).
  • Recommended offer: $259k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: crime 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.
  • Zoned schools: Robert King El (math 41% / reading 44%, grade F, #1,313 of 4,322 statewide, top 31%, 981 students, 68% FRL); Katy J H (math 52% / reading 51%, grade C, #318 of 1,662 statewide, top 20%, 1,094 students, 53% FRL); Katy H S (math 62% / reading 74%, grade B, #150 of 1,632 statewide, top 10%, 3,330 students, 38% FRL) — zoned schools average 53% FRL vs 27% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.8%/yr); 2729 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; 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 $9k 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 36 days — a 3% lower offer ($265k) is reasonable based on typical stale-listing flexibility.
Recommended offer $259,067 (5.1% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.31%
Cash-on-cash
0.06%
DSCR
1.00
GRM
10.0

CMA / ARV

ARV (median comp)
$309,534
List price
$272,990
Delta
-11.81%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.34×
Total profit
$-57,476
Equity at exit
$46,153
10-year hold
IRR
-19.8%
Equity multiple
0.09×
Total profit
$-79,094
Equity at exit
$26,763

Cash invested: $86,670 (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
2729
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,591 high interval (Pro) →
Mortgage (P&I)
$1,623
Tax from tax record
$107 /mo · $1,282/yr
Insurance
$129
HOA
$183
Vacancy / Maint / Mgmt
$544
Net cashflow
$5

Break-even live

Break-even rent $2,585
Max offer price $309,534
Occupancy floor 95%

Sensitivity live

Price -10% $180 -5% $92 +0% $5 +5% $-83 +10% $-171
Rent -10% $-200 -5% $-98 +0% $5 +5% $107 +10% $209
Rate -1.0pp $161 -0.5pp $83 base $5 +0.5pp $-76 +1.0pp $-157

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
$77,384
Closing costs
$9,286
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6758 Sunset Velvet Dr Katy, TX 3.0 2.0 1580 $2,350 $1.49 45d 1 0.11mi
26642 Prairie Smoke Ln Katy, TX 3.0 2.0 1949 $2,300 $1.18 45d 1 0.43mi
26811 Prairie Smoke Ln Katy, TX 4.0 2.0 1656 $2,250 $1.36 45d 1 0.61mi
26802 Cenzontle Dr Katy, TX 3.0 2.0 1470 $1,850 $1.26 45d 1 0.84mi
7402 Clover Chase Dr Katy, TX 4.0 3.0 1840 $2,400 $1.30 45d 1 0.94mi
27022 Euphonia Green Ln Katy, TX 3.0 2.0 1186 $1,939 $1.63 4d 1 1.13mi
6303 Marigold Blaze Dr Katy, TX 3.0 2.0 1474 $2,250 $1.53 45d 1 1.21mi
27327 Blue Pool Dr Katy, TX 4.0 3.0 2100 $2,600 $1.24 45d 1 1.49mi

HOA detail

Monthly dues
$183 · $2,196/yr

Listing history 11 events

  1. 2026-06-10
    status $272,990 Pending 36 DOM
  2. 2026-06-09
    pricedays on market $272,990 Active 36 DOM
  3. 2026-06-08
    days on market $279,990 Active 35 DOM
  4. 2026-06-07
    days on market $279,990 Active 34 DOM
  5. 2026-06-04
    days on market $279,990 Active 31 DOM
  6. 2026-06-03
    days on market $279,990 Active 30 DOM
  7. 2026-06-02
    days on market $279,990 Active 29 DOM
  8. 2026-06-01
    days on market $279,990 Active 28 DOM
  9. 2026-05-31
    days on market $279,990 Active 27 DOM
  10. 2026-05-11
    price $290,990 608-char remark
  11. 2026-05-04
    listed $288,740 Active 608-char remark

ⓘ 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
$1,282 · $107/mo
Projected year-2 tax
$4,996 · $416/mo
Expected delta
+$3,714/yr (+$310/mo · 289.8%)

ⓘ 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
$31,088
− Mortgage interest
−$17,339
− Property taxes
−$1,282
− Insurance
−$1,548
− Repairs & maintenance
−$2,487
− Management
−$2,487
− HOA
−$2,196
− Depreciation
−$9,005
Taxable loss
−$5,255
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,261
After-tax cash flow
$1,317/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 — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
3,226,434
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

-5.5% since first listed
6 events — show timeline
  • 2026-06-09 Pending HARMLS
  • 2026-06-08 Price Changed $272,990 HARMLS
  • 2026-05-28 Price Changed $279,990 HARMLS
  • 2026-05-26 Price Changed $286,140 HARMLS
  • 2026-05-11 Price Changed $290,990 HARMLS
  • 2026-05-04 Listed $288,740 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…