Plan 1702 Modeled Plan · Hitchcock, TX 77563

$233,995

4 bd · 2.0 ba · 1,702 sqft · SingleFamily · 484 Days on market

Good condition

---

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 +7.2/30.0
• Condition / age +4.0/5.0
• Schools +3.8/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• 1% rule +2.0/10.0
• DSCR +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

* Granite kitchen countertops * Dedicated laundry room * Gas range * Spacious great room * Smart thermostat * Low-E windows * Open floor plan * 5-panel interior doors * Kitchen island * Kitchen USB charging port * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to ocean * Community park * Commuter-friendly location * Near entertainment and leisure * Volleyball court * Walking paths

Key facts

• Low-e windows
• Kitchen island
• Smart thermostat

Tags

• GRANITE KITCHEN COUNTERTOPS
• DEDICATED LAUNDRY ROOM
• GAS RANGE
• SMART THERMOSTAT
• LOW-E WINDOWS
• KITCHEN ISLAND

🏗️ New construction. The $233,995 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $260,026.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $234k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-363 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $208k (11.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (22.4% below list).
• Recommended offer: $182k (22.4% below list) — sets the bar for 1% rule.
• Cap rate 4.6% vs local median 1.9% in Hitchcock — 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 67/100 on livability (#560 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, amenities F.
• Hitchcock ISD (suburban): math 28% / reading 31% proficiency, ranked #628 of 826 in TX (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Hitchcock Pri (453 students, 85% FRL); Crosby Middle (math 25% / reading 33%, grade F, #1,103 of 1,662 statewide, top 67%, 410 students, 84% FRL); Hitchcock H S (math 47% / reading 47%, grade D-, #591 of 1,632 statewide, top 38%, 470 students, 77% FRL).
• Market conditions: 404 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,258 units permitted in Galveston County in 2024 (0 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 $8k of value loss. Plan a longer hold.
• Galveston County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 484 days — a 12% lower offer ($206k) is reasonable based on typical stale-listing flexibility.

Recommended offer $181,576 (22.4% 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 484 days. Have you received any prior offers? Is the seller open to a 22% 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. 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?
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: 0.70% ✗
• Cap rate: 4.62%
• Cash-on-cash: -5.98%
• DSCR: 0.73
• GRM: 11.9

CMA / ARV

• ARV (median comp): $260,026
• List price: $233,995
• Delta: -10.01%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1090 Garnet Star Dr	0.53mi	4/2.0	1,732 (+2%)	2mo	$289,990	$167	71
940 Woodhaven Lakes Dr	0.68mi	4/2.0	1,716 (+1%)	1mo	$255,991	$149	66
921 Woodhaven Lakes Dr	0.68mi	4/2.0	1,716 (+1%)	2mo	$265,990	$155	66
1009 Woodhaven Lakes Dr	0.68mi	4/2.0	1,716 (+1%)	2mo	$254,990	$149	65
813 Woodhaven Lakes Dr	0.68mi	4/2.0	1,676 (-2%)	2mo	$260,000	$155	64
1013 Woodhaven Lakes Dr	0.68mi	4/2.0	1,676 (-2%)	3mo	$258,290	$154	64
1210 Sacred Light Ln	0.61mi	3/2.0 (-1)	1,732 (+2%)	0mo	$297,990	$172	63
1073 Garnet Star Dr	0.58mi	3/2.0 (-1)	1,627 (-4%)	1mo	$276,990	$170	60
4957 Perennial Ln	0.36mi	3/2.0 (-1)	1,512 (-11%)	1mo	$250,000	$165	59
1062 Garnet Star Dr	0.57mi	4/2.0	1,872 (+10%)	1mo	$295,990	$158	56
1081 Garnet Star Dr	0.57mi	3/2.0 (-1)	1,574 (-8%)	2mo	$289,990	$184	54
817 Woodhaven Lakes Dr	0.68mi	4/2.0	1,922 (+13%)	1mo	$275,990	$144	46

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -26.5%
• Equity multiple: 0.10×
• Total profit: $-65,198
• Equity at exit: $38,771

10-year hold

• IRR: -23.8%
• Equity multiple: -0.19×
• Total profit: $-86,394
• Equity at exit: $22,482

Cash invested: $72,807 (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: 102 active · 48 under contract
• Months of supply: 12.0 mo (8%/mo absorbed)
• Median asking: $272,990 ($159/sqft)
• Median days on market: 111 d
• This list price: 4% of active listings are priced below it
• ARV vs active asking: -3.8% vs current asking $/sqft

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

ZIP-level market 77563

• Active inventory: 404
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $1,816 high
• Mortgage (P&I): −$1,364
• Tax est. 1.5%: −$325 /mo · $3,900/yr
• Insurance: −$108
• HOA: −$0
• Vacancy / Maint / Mgmt: −$381
• Net cashflow: $-363

Break-even live

Break-even rent $2,275

Max offer price $207,567

Occupancy floor —

Sensitivity live

Price	-10% $-183	-5% $-273	+0% $-363	+5% $-452	+10% $-542
Rent	-10% $-506	-5% $-434	+0% $-363	+5% $-291	+10% $-219
Rate	-1.0pp $-232	-0.5pp $-296	base $-363	+0.5pp $-430	+1.0pp $-498

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: $65,007
• Closing costs: $7,801
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5500 FM 2004 Rd #9 Hitchcock, TX	3.0	2.0	1193	$1,395	$1.17	24d	1	0.80mi
6315 Red Oak Dr Hitchcock, TX	4.0	2.0	1400	$1,601	$1.14	0d	1	0.93mi
6322 Red Oak Dr Hitchcock, TX	4.0	2.0	1432	$1,601	$1.12	0d	1	0.97mi
6326 Red Oak Dr Hitchcock, TX	4.0	2.0	1432	$1,601	$1.12	7d	1	0.97mi
9210 Tacquard Dr Hitchcock, TX	4.0	1.0	1592	$1,700	$1.07	17d	1	1.07mi
205 Cedar Dr Hitchcock, TX	3.0	2.0	1457	$1,250	$0.86	43d	1	1.27mi
501 Maple Bend Ln La Marque, TX	4.0	2.5	1947	$1,966	$1.01	17d	1	1.33mi
453 Maple Bend Ln La Marque, TX	3.0	2.0	1860	$2,071	$1.11	115d	1	1.35mi

Listing history 50 events

1. 2026-09-23
   days on market $233,995 Active 484 DOM
2. 2026-09-22
   days on market $233,995 Active 483 DOM
3. 2026-09-21
   days on market $233,995 Active 482 DOM
4. 2026-09-20
   days on market $233,995 Active 481 DOM
5. 2026-09-19
   days on market $233,995 Active 480 DOM
6. 2026-09-18
   days on market $233,995 Active 479 DOM
7. 2026-09-17
   days on market $233,995 Active 478 DOM
8. 2026-09-16
   days on market $233,995 Active 477 DOM
9. 2026-09-15
   days on market $233,995 Active 476 DOM
10. 2026-09-14
    days on market $233,995 Active 475 DOM
11. 2026-09-13
    days on market $233,995 Active 474 DOM
12. 2026-09-12
    days on market $233,995 Active 473 DOM
13. 2026-09-11
    days on market $233,995 Active 472 DOM
14. 2026-09-05
    days on market $233,995 Active 466 DOM
15. 2026-09-04
    days on market $233,995 Active 465 DOM
16. 2026-09-02
    days on market $233,995 Active 463 DOM
17. 2026-08-31
    days on market $233,995 Active 461 DOM
18. 2026-08-29
    days on market $233,995 Active 459 DOM
19. 2026-08-28
    days on market $233,995 Active 458 DOM
20. 2026-08-27
    days on market $233,995 Active 457 DOM
21. 2026-08-25
    days on market $233,995 Active 455 DOM
22. 2026-08-24
    days on market $233,995 Active 454 DOM
23. 2026-08-23
    days on market $233,995 Active 453 DOM
24. 2026-08-22
    days on market $233,995 Active 452 DOM
25. 2026-08-21
    days on market $233,995 Active 451 DOM
26. 2026-08-20
    days on market $233,995 Active 450 DOM
27. 2026-08-19
    days on market $233,995 Active 449 DOM
28. 2026-08-18
    days on market $233,995 Active 448 DOM
29. 2026-08-17
    days on market $233,995 Active 447 DOM
30. 2026-08-16
    days on market $233,995 Active 446 DOM
31. 2026-08-15
    days on market $233,995 Active 445 DOM
32. 2026-08-14
    days on market $233,995 Active 444 DOM
33. 2026-08-13
    days on market $233,995 Active 443 DOM
34. 2026-08-12
    days on market $233,995 Active 442 DOM
35. 2026-08-11
    days on market $233,995 Active 441 DOM
36. 2026-08-10
    days on market $233,995 Active 440 DOM
37. 2026-08-09
    days on market $233,995 Active 439 DOM
38. 2026-08-08
    days on market $233,995 Active 438 DOM
39. 2026-08-06
    days on market $233,995 Active 436 DOM
40. 2026-08-05
    days on market $233,995 Active 435 DOM
41. 2026-08-04
    days on market $233,995 Active 434 DOM
42. 2026-08-03
    days on market $233,995 Active 433 DOM
43. 2026-07-31
    days on market $233,995 Active 430 DOM
44. 2026-07-30
    days on market $233,995 Active 428 DOM
45. 2026-07-28
    days on market $233,995 Active 427 DOM
46. 2026-07-26
    days on market $233,995 Active 425 DOM
47. 2026-07-24
    days on market $233,995 Active 423 DOM
48. 2026-07-23
    days on market $233,995 Active 422 DOM
49. 2026-07-22
    days on market $233,995 Active 421 DOM
50. 2026-07-21
    days on market $233,995 Active 420 DOM

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

Taxation est. · year 1

• Rental income: $21,789
• − Mortgage interest: −$14,566
• − Property taxes: −$3,900
• − Insurance: −$1,300
• − Repairs & maintenance: −$1,743
• − Management: −$1,743
• − Depreciation: −$7,564
• Taxable loss: −$9,028
• Est. tax savings @ 24.0%: +$2,167
• After-tax cash flow: $-2,184/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 · 6 photos

Good 80/100 Cosmetic rehab Est. rehab $8,510–$25,530 screening

This home is in good condition with a good exterior and landscaping. A fresh coat of paint and some trimming of the landscaping would further enhance its curb appeal and rental value.

Value-add opportunities

• Resale Paint the exterior siding — Fresh paint can enhance the curb appeal and make the home look more inviting. ↑
• Rental Trim the landscaping — Well-maintained landscaping can attract more renters and make the home more appealing to potential tenants. ↑

ⓘ 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.

F Composite school gradezoned avg 38/100

Zoned Schools

Elementary Hitchcock Pri Middle Crosby Middle F TX #1,103/1,662 Nat'l #9,290/14,009 High Hitchcock H S D- TX #591/1,632 Nat'l #6,330/17,239

Schools (NCES district)

• District: Hitchcock ISD
• NCES district ID: 4823310
• Math proficiency: 28% ▼ -2.00%
• Reading proficiency: 31% ▼ -4.00%
• Median HH income: $47,041
• Composite: 25.5/100
• National rank: #7439
• State rank: #628 of 826 in TX

C Composite livability gradescore 67/100

Livability — Hitchcock

• Score: 67/100
• State rank: #560
• US rank: #10752

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hitchcock, TX
• County: Galveston County · 390,640 people
• City population: 9,955
• Metro: Houston-The Woodlands-Sugar Land, TX
• Population (ZIP): 9,955
• Household income: $75,806
• Rent vs Own: 26.9% rent · 73.1% own
• Severe rent burden: 10% of renters

---

Population outlook (Galveston County) Hauer SSP2

• Today (2025): 390,640 people
• By 2030: 425,226 · +8.9%
• By 2040: 493,765 · +26.4%
• By 2050: 559,698 · +43.3%
• By 2075: 719,260 · +84.1%
• By 2100: 819,628 · +109.8%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.66)
• Race & ethnicity: White 49% Hispanic / Latino 25% Black 21% Two or more races 14%
• Hispanic origin (detail): Mexican 24%
• Common ancestry: Italian 4% Slovak 2% Serbian 2%
• Foreign-born: 7% · Canada, Vietnam
• Languages at home: 83% English-only · Spanish 16%

---

Political lean MEDSL · Galveston

• 2024 margin: Strong R (+27.4) · D 35.7% · R 63.1% · Other 1.2%
• 2008→2024 swing: -7.9pp toward R · 2008: -19.5pp · 2024: -27.4pp
• All cycles: 2024: R+27.4 2020: R+22.6 2016: R+22.6 2012: R+26.9 2008: R+19.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -145.04%
• Current HPI: 261.4711
• Rent YoY: —
• 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

+1.3% since first listed

5 events — show timeline

• 2026-01-22 Price Changed $233,995 Zillow
• 2025-11-18 Price Changed $238,995 Zillow
• 2025-11-10 Price Changed $234,995 Zillow
• 2025-06-14 Price Changed $232,995 Zillow
• 2025-05-28 Listed $230,995 Zillow