CashFlowRE
Sign in Sign up
10902 Seneca St
D Composite 41.88
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).

  • Appreciation +9.3/10.0
  • ARV discount +8.8/15.0
  • Cash flow +7.5/30.0
  • Livability +3.7/5.0
  • 1% rule +3.1/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0

$245,000

10902 Seneca St · Houston, TX 77016
3 bd · 2.5 ba · 2,412 sqft · SingleFamily public records · 152 Days on market
Built 2006 5,449 sqft lot $102/sqft · at area comps Est $252k · at est. $15/mo HOA · 1% of rent

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

Listing remarks MLS

COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

Key facts

  • 5,449 sq ft lot
  • 2 garage spots
  • Built 2006

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 3-bed/2.5-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-303 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $192k (21.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (19.0% below list).
  • Recommended offer: $192k (21.8% below list) — sets the bar for cash-flow.
  • Cap rate 4.8% 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.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Shadydale El (math 11% / reading 20%, grade F, #3,990 of 4,322 statewide, top 93%, 631 students, 95% FRL); Forest Brook Middle (math 12% / reading 14%, grade F, #1,609 of 1,662 statewide, top 97%, 613 students, 98% FRL); North Forest H S (math 13% / reading 18%, grade F, #1,505 of 1,632 statewide, top 92%, 974 students, 97% FRL) — zoned schools average 97% FRL vs 71% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 15% at this address vs 31% district-wide (-16 pts) — the specific schools serving this property underperform the Houston ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 376 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • At $1,985/mo this rent would consume 50% of the median local household income ($48k/yr) (locally 1297% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $23k of equity ($2k loan paydown + $21k appreciation (8.7% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,534 (21.8% 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 152 days. Have you received any prior offers? Is the seller open to a 22% 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 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
4.81%
Cash-on-cash
-5.29%
DSCR
0.76
GRM
10.3

CMA / ARV

ARV (median comp)
$252,380
List price
$245,000
Delta
-2.92%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10902 Seneca St 0.00mi 3/2.5 2,412 (0%) 23mo $257,000 $107 80
10821 Seneca St 0.05mi 3/2.0 2,620 (+9%) 6mo $169,000 $65 76
11110 Homestead Rd 0.33mi 3/3.0 2,376 (-2%) 7mo $275,000 $116 74
5514 Cedar Hill Ln 0.41mi 3/2.5 2,450 (+2%) 21mo $263,000 $107 61
10714 Zachary Cove St 0.71mi 4/3.5 (+1) 2,328 (-4%) 13mo $279,995 $120 41
10747 Nyla Spring St 0.62mi 4/3.0 (+1) 2,636 (+9%) 9mo $293,995 $112 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.65% appreciation · 0.44% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
2.27×
Total profit
$87,062
Equity at exit
$197,047
10-year hold
IRR
15.4%
Equity multiple
4.77×
Total profit
$258,728
Equity at exit
$402,032

Cash invested: $68,600 (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 77016

Home prices YoY
2.8%
Rents YoY
0.4%
Active inventory
376
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,985 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$469 /mo · $5,629/yr
Insurance
$102
HOA
$15
Vacancy / Maint / Mgmt
$417
Net cashflow
$-303

Break-even live

Break-even rent $2,368
Max offer price $191,534
Occupancy floor

Sensitivity live

Price -10% $-164 -5% $-233 +0% $-303 +5% $-372 +10% $-441
Rent -10% $-459 -5% $-381 +0% $-303 +5% $-224 +10% $-146
Rate -1.0pp $-179 -0.5pp $-240 base $-303 +0.5pp $-366 +1.0pp $-431

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
$61,250
Closing costs
$7,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7426 Bigwood St Houston, TX 4.0 2.0 1997 $1,850 $0.93 15d 1 1.27mi
8003 Alpine Bearberry Dr Houston, TX 3.0–4.0 2.0–2.5 1696 $2,000 $1.18 9d 1 1.28mi

HOA detail

Monthly dues
$15 · $180/yr

Listing history 38 events

  1. 2026-06-18
    days on market $245,000 Active 152 DOM
  2. 2026-06-17
    days on market $245,000 Active 151 DOM
  3. 2026-06-16
    days on market $245,000 Active 150 DOM
  4. 2026-06-15
    days on market $245,000 Active 149 DOM
  5. 2026-06-13
    days on market $245,000 Active 147 DOM
  6. 2026-06-10
    days on market $245,000 Active 143 DOM
  7. 2026-06-08
    days on market $245,000 Active 142 DOM
  8. 2026-06-07
    days on market $245,000 Active 141 DOM
  9. 2026-06-04
    days on market $245,000 Active 138 DOM
  10. 2026-06-01
    days on market $245,000 Active 135 DOM
  11. 2026-05-31
    days on market $245,000 Active 134 DOM
  12. 2026-05-01
    price $245,000
  13. 2026-02-04
    price $255,000
  14. 2026-01-16
    listed $265,000 Active
  15. 2024-07-12
    soldstatus
  16. 2024-07-10
    soldstatus Sold 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  17. 2024-05-22
    status Pending 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  18. 2024-05-17
    status Option Pending 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  19. 2024-05-11
    status Active 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  20. 2024-05-09
    status Pending, Continue to Show 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  21. 2024-04-27
    status Pending 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  22. 2024-04-19
    status Option Pending 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  23. 2024-04-14
    listed $257,000 Active 743-char remark
    Show marketing remark (743 chars)

    COME ON!! WHAT ARE YOU WAITING FOR?! Well wait no longer!! This charming home is a must-see! Located in a quiet, friendly neighborhood just a short drive from Downtown Houston, this property offers convenience and comfort. As you enter, you'll be greeted by a grand foyer with high ceilings and beautiful archways. The open floor plan and crown molding add a touch of elegance to the space. Upstairs, you'll find a game room that can be transformed into your own personal entertainment area. All rooms are generously sized, and the backyard is perfect for both relaxation and playtime. With a practically new roof and a price that's hard to beat, don't miss out on the opportunity to make this house your home! Schedule your appointment today.

  24. 2024-04-13
    historical
  25. 2024-01-13
    listed $275,000 Active
  26. 2024-01-12
    historical
  27. 2023-12-16
    price $285,000
  28. 2023-11-03
    listed $290,000 Active
  29. 2020-04-28
    soldstatus
  30. 2020-04-27
    soldstatus Sold
  31. 2020-03-19
    status Pending
  32. 2020-03-13
    status Option Pending
  33. 2020-03-06
    listed $174,900 Active
  34. 2020-02-03
    soldstatus
  35. 2009-04-07
    soldstatus
  36. 2009-02-18
    historical
  37. 2008-08-20
    listed $124,900
  38. 2008-05-29
    soldstatus

ⓘ 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
$5,629 · $469/mo
Projected year-2 tax
$5,629 · $469/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 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$23,823
− Mortgage interest
−$13,724
− Property taxes
−$5,629
− Insurance
−$1,225
− Repairs & maintenance
−$1,906
− Management
−$1,906
− HOA
−$180
− Depreciation
−$7,127
Taxable loss
−$7,874
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,890
After-tax cash flow
$-1,742/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 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

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
29,841
Household income
$47,677
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1297.0

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
Majority Black (56%)
Race & ethnicity
Black 56% Hispanic / Latino 42% Two or more races 28%
Hispanic origin (detail)
Mexican 34%
Foreign-born
18% · Canada
Languages at home
61% English-only · Spanish 37%

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
▲ 8.65%
Current HPI
315.6765
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

Price history

+96.2% since first listed
27 events — show timeline
  • 2026-05-01 Price Changed $245,000 HARMLS
  • 2026-02-04 Price Changed $255,000 HARMLS
  • 2026-01-16 Listed $265,000 HARMLS
  • 2024-07-12 Sold (Public Records) Public Records
  • 2024-07-10 Sold (MLS) HARMLS
  • 2024-05-22 Pending HARMLS
  • 2024-05-17 Pending HARMLS
  • 2024-05-11 Relisted HARMLS
  • 2024-05-09 Pending HARMLS
  • 2024-04-27 Pending HARMLS
  • 2024-04-19 Pending HARMLS
  • 2024-04-14 Listed $257,000 HARMLS
  • 2024-04-13 Listing Removed HARMLS
  • 2024-01-13 Listed $275,000 HARMLS
  • 2024-01-12 Listing Removed HARMLS
  • 2023-12-16 Price Changed $285,000 HARMLS
  • 2023-11-03 Listed $290,000 HARMLS
  • 2020-04-28 Sold (Public Records) Public Records
  • 2020-04-27 Sold (MLS) HARMLS
  • 2020-03-19 Pending HARMLS
  • 2020-03-13 Pending HARMLS
  • 2020-03-06 Listed $174,900 HARMLS
  • 2020-02-03 Sold (Public Records) Public Records
  • 2009-04-07 Sold (MLS) HARMLS
  • 2009-02-18 Listing Removed HARMLS
  • 2008-08-20 Listed $124,900 HARMLS
  • 2008-05-29 Sold (Public Records) Public Records

Property tax history

+1.3%/yr

Latest (2025): $5,629 · +23.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…