CashFlowRE
Sign in Sign up
2631 Lark Ln
D Composite 40.86
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).

  • ARV discount +14.2/15.0
  • Cash flow +9.3/30.0
  • Schools +3.9/10.0
  • 1% rule +3.5/10.0
  • Livability +3.1/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$189,900

2631 Lark Ln · Humble, TX 77396
3 bd · 2.0 ba · 1,399 sqft · SingleFamily public records · 105 Days on market
Built 1979 7,701 sqft lot $136/sqft · 15% below area Est $223k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 2-bath residence offers 1,399 sq ft of living space on a 7,700 sq ft lot. The functional floor plan features a spacious living area with fireplace and a kitchen open to dining and living spaces that is ideal for everyday living and entertaining. Easy access to HWY 59 in the growing Humble area. Schedule your showing today and see the potential this Humble home has to offer!

Key facts

  • 7,701 sq ft lot
  • 2 garage spots
  • Built 1979

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/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-138 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $165k (12.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (14.7% below list).
  • Recommended offer: $162k (14.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.7% in Humble — 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 62/100 on livability (#961 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, schools D-, crime F.
  • Humble ISD (urban): math 38% / reading 44% proficiency, ranked #262 of 826 in TX (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-2.9%/yr); 255 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k 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 105 days — a 9% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $161,908 (14.7% 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 105 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.85%
Cap rate
5.42%
Cash-on-cash
-3.13%
DSCR
0.86
GRM
9.8

CMA / ARV

ARV (median comp)
$223,059
List price
$189,900
Delta
-14.87%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2651 Lark Ln 0.06mi 3/2.0 1,418 (+1%) 1mo $169,000 $119 94
2650 Lark Ln 0.07mi 3/2.0 1,452 (+4%) 11mo $245,000 $169 81
2875 Pheasant Run 0.26mi 3/2.0 1,426 (+2%) 16mo $230,000 $161 72
2807 Canary Ln 0.23mi 3/2.0 1,485 (+6%) 9mo $235,000 $158 71
2819 Sandpiper St 0.25mi 3/2.0 1,452 (+4%) 13mo $202,000 $139 71
2903 Pheasant Run 0.33mi 3/2.0 1,391 (-1%) 18mo $169,900 $122 69
2714 Quail Run Dr 0.23mi 3/2.0 1,545 (+10%) 13mo $209,900 $136 61
2870 Pheasant Run 0.25mi 3/2.0 1,536 (+10%) 20mo $219,000 $143 55

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.2%
Equity multiple
0.17×
Total profit
$-44,247
Equity at exit
$28,315
10-year hold
IRR
-35.8%
Equity multiple
-0.28×
Total profit
$-67,862
Equity at exit
$16,419

Cash invested: $53,172 (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 77396

Home prices YoY
-22.5%
Rents YoY
-2.9%
Active inventory
255
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,619 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$343 /mo · $4,111/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$-138

Break-even live

Break-even rent $1,794
Max offer price $165,438
Occupancy floor

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
$47,475
Closing costs
$5,697
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3011 Pheasant Run Humble, TX 3.0 2.0 1540 $1,900 $1.23 20d 1 0.48mi
3119 Dove Cove Cir Humble, TX 3.0 2.0 1816 $1,973 $1.09 43d 1 0.58mi
17750 U.S. 59 Unit 2047 Humble, TX 2.0 2.0 1033 $1,174 $1.14 11d 1 0.77mi
17750 U.S. 59 Unit 2162 Humble, TX 2.0 2.0 1033 $1,139 $1.10 4d 1 0.77mi
17750 U.S. 59 Unit 17807 Humble, TX 2.0 2.0 1033 $1,131 $1.09 2d 1 0.77mi
17750 U.S. 59 Unit 425 Humble, TX 2.0 2.0 1033 $1,139 $1.10 7d 1 0.77mi
230 Atascocita Rd Humble, TX 1.0–3.0 1.0–2.0 949 $1,129 $1.19 43d 1 1.02mi
8002 Scarlet Tanager Dr Humble, TX 3.0 2.5 1690 $1,865 $1.10 1d 1 1.03mi
8222 Eastern Bluebird Dr Humble, TX 3.0 2.0 1232 $1,635 $1.33 24d 1 1.28mi
15818 Nutcracker Ct Humble, TX 3.0 2.0 1578 $1,901 $1.20 43d 1 1.39mi
15235 Heron Park Dr Humble, TX 4.0 2.0 1677 $1,700 $1.01 43d 1 1.45mi

Listing history 17 events

  1. 2026-06-13
    days on market $189,900 Pending 105 DOM
  2. 2026-06-09
    days on market $189,900 Pending 104 DOM
  3. 2026-06-08
    days on market $189,900 Pending 103 DOM
  4. 2026-06-07
    days on market $189,900 Pending 102 DOM
  5. 2026-06-04
    days on market $189,900 Pending 99 DOM
  6. 2026-06-03
    days on market $189,900 Pending 98 DOM
  7. 2026-06-02
    statusdays on market $189,900 Pending 97 DOM
  8. 2026-06-01
    days on market $189,900 Active 96 DOM
  9. 2026-05-31
    days on market $189,900 Active 95 DOM
  10. 2026-05-19
    price $189,900 396-char remark
    Show marketing remark (396 chars)

    This 3-bedroom, 2-bath residence offers 1,399 sq ft of living space on a 7,700 sq ft lot. The functional floor plan features a spacious living area with fireplace and a kitchen open to dining and living spaces that is ideal for everyday living and entertaining. Easy access to HWY 59 in the growing Humble area. Schedule your showing today and see the potential this Humble home has to offer!

  11. 2026-03-06
    price $199,900 396-char remark
    Show marketing remark (396 chars)

    This 3-bedroom, 2-bath residence offers 1,399 sq ft of living space on a 7,700 sq ft lot. The functional floor plan features a spacious living area with fireplace and a kitchen open to dining and living spaces that is ideal for everyday living and entertaining. Easy access to HWY 59 in the growing Humble area. Schedule your showing today and see the potential this Humble home has to offer!

  12. 2026-02-25
    listed $210,000 Active 396-char remark
    Show marketing remark (396 chars)

    This 3-bedroom, 2-bath residence offers 1,399 sq ft of living space on a 7,700 sq ft lot. The functional floor plan features a spacious living area with fireplace and a kitchen open to dining and living spaces that is ideal for everyday living and entertaining. Easy access to HWY 59 in the growing Humble area. Schedule your showing today and see the potential this Humble home has to offer!

  13. 2021-10-05
    soldstatus
  14. 2021-10-01
    soldstatus Sold 239-char remark
    Show marketing remark (239 chars)

    Beautiful 3 beds, 2 bath and 2 car garage home. Conveniently located close to 59 and beltway 8. Home has new Hvac system, new Roof, granite countertops, Kitchen Cabinets, fresh paint, new fixtures and no carpet. This one is move in ready.

  15. 2021-09-24
    status Option Pending 239-char remark
    Show marketing remark (239 chars)

    Beautiful 3 beds, 2 bath and 2 car garage home. Conveniently located close to 59 and beltway 8. Home has new Hvac system, new Roof, granite countertops, Kitchen Cabinets, fresh paint, new fixtures and no carpet. This one is move in ready.

  16. 2021-09-11
    listed $175,999 Active 239-char remark
    Show marketing remark (239 chars)

    Beautiful 3 beds, 2 bath and 2 car garage home. Conveniently located close to 59 and beltway 8. Home has new Hvac system, new Roof, granite countertops, Kitchen Cabinets, fresh paint, new fixtures and no carpet. This one is move in ready.

  17. 2000-11-07
    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
$4,111 · $343/mo
Projected year-2 tax
$4,111 · $343/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 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
$19,429
− Mortgage interest
−$10,637
− Property taxes
−$4,111
− Insurance
−$950
− Repairs & maintenance
−$1,554
− Management
−$1,554
− Depreciation
−$5,524
Taxable loss
−$4,902
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,176
After-tax cash flow
$-485/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
Humble ISD
NCES district ID
4823910
Math proficiency
38% ▼ -11.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$83,946
Composite
38.55/100
National rank
#4171
State rank
#262 of 826 in TX

Livability — Humble

Score
62/100
State rank
#961
US rank
#17060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Humble, TX
County
Harris County · 4,702,590 people
City population
109,766
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
61,735
Household income
$78,169
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1655.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 46% Black 29% Two or more races 19% White 19% Asian 4%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
18% · Canada, Vietnam, Jamaica
Languages at home
58% English-only · Spanish 37% Other Indo-European 1% Vietnamese 1%

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
▼ -70.66%
Current HPI
243.7012
Rent YoY
▼ -2.92%
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

+7.9% since first listed
8 events — show timeline
  • 2026-05-19 Price Changed $189,900 HARMLS
  • 2026-03-06 Price Changed $199,900 HARMLS
  • 2026-02-25 Listed $210,000 HARMLS
  • 2021-10-05 Sold (Public Records) Public Records
  • 2021-10-01 Sold (MLS) HARMLS
  • 2021-09-24 Pending HARMLS
  • 2021-09-11 Listed $175,999 HARMLS
  • 2000-11-07 Sold (Public Records) Public Records

Property tax history

+9.3%/yr

Latest (2025): $4,111 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…