CashFlowRE
Sign in Sign up
7209 Eugene St
B- Composite 65.78
Why this score? — see what drove the B- 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 +24.0/30.0
  • ARV discount +14.7/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.7/10.0
  • Rent growth +3.8/5.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,000

7209 Eugene St · Houston, TX 77093
4 bd · 1.5 ba · 1,758 sqft · SingleFamily public records · 191 Days on market
Built 1964 6,250 sqft lot $113/sqft · 16% below area Est $236k · 16% under ↓ 4% since listing

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

Listing remarks MLS

Welcome to 7209 Eugene St – a beautifully maintained and move-in-ready 4-bedroom, 2 full bath + 1 half bath home on an oversized lot with a huge fenced backyard perfect for play, pets, and entertaining! This energy-efficient property features leased solar panels that keep electric bills extremely low, a roof that’s only about 4 years old, tile flooring throughout and wood floors in bedroom, spacious bedrooms, and a spacious living area. The extended driveway provides plenty of parking, the street is quiet with no HOA, and you’re just minutes from I-45 and the Hardy Toll Road for an easy commute. Pride of ownership shows in every detail – this turn-key home is ready for its new owner today!

Key facts

  • Quiet street
  • Leased solar panels
  • Extended driveway

Tags

FENCED BACKYARDLEASED SOLAR PANELSEXTENDED DRIVEWAYQUIET STREET

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 4-bed/1.5-bath single-family listed at $198k.

Deal economics

  • At list price, monthly cash flow is $386 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $198k).
  • Recommended offer: $174k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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: schools D, 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.
  • Market conditions: Rents rising fast (+5.3%/yr); 148 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • At $2,311/mo this rent would consume 59% of the median local household income ($47k/yr) (locally 1815% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 5.3% rent growth), your $55k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($174k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.17%
Cap rate
8.63%
Cash-on-cash
8.35%
DSCR
1.37
GRM
7.1

CMA / ARV

ARV (median comp)
$236,002
List price
$198,000
Delta
-16.10%
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
3202 Melbourne St 0.67mi 4/2.0 1,820 (+4%) 1mo $179,000 $98 60
8006 Huntington Springs Ln 0.57mi 3/2.5 (-1) 1,753 (-0%) 7mo $364,990 $208 58
8010 Huntington Springs Ln 0.58mi 3/2.5 (-1) 1,753 (-0%) 7mo $365,000 $208 58
8014 Huntington Springs Ln 0.58mi 3/2.5 (-1) 1,753 (-0%) 7mo $364,990 $208 58
2301 King St 0.43mi 4/2.5 1,912 (+9%) 6mo $210,000 $110 57
1928 E Crosstimbers St 0.35mi 3/1.0 (-1) 1,590 (-10%) 6mo $210,000 $132 56
7217 Brazil St 0.15mi 3/3.5 (-1) 1,924 (+9%) 14mo $309,990 $161 53
2513 Melbourne St 0.50mi 3/2.0 (-1) 1,920 (+9%) 3mo $229,900 $120 52
6804 Schuller Rd 0.42mi 3/2.0 (-1) 1,968 (+12%) 12mo $235,000 $119 44
2622 Huntington Creek St 0.57mi 3/2.5 (-1) 1,553 (-12%) 6mo $346,000 $223 40
2619 Huntington Creek St 0.58mi 3/2.5 (-1) 1,553 (-12%) 6mo $342,990 $221 40
2618 Huntington Creek St 0.56mi 3/2.5 (-1) 1,553 (-12%) 7mo $352,479 $227 39

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 · 5.31% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.97×
Total profit
$-1,926
Equity at exit
$29,522
10-year hold
IRR
11.2%
Equity multiple
1.97×
Total profit
$53,941
Equity at exit
$17,119

Cash invested: $55,440 (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 77093

Home prices YoY
-9.9%
Rents YoY
5.3%
Active inventory
148
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,311 high interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$319 /mo · $3,827/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$386

Break-even live

Break-even rent $1,822
Max offer price $198,000
Occupancy floor 78%

Sensitivity live

Price -10% $498 -5% $442 +0% $386 +5% $330 +10% $274
Rent -10% $203 -5% $295 +0% $386 +5% $477 +10% $569
Rate -1.0pp $486 -0.5pp $436 base $386 +0.5pp $335 +1.0pp $282

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
$49,500
Closing costs
$5,940
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2623 Huntington Creek Ln Houston, TX 3.0 2.5 1553 $2,299 $1.48 25d 1 0.59mi
3810 Lynnfield St Houston, TX 3.0 2.0 1298 $1,599 $1.23 15d 1 0.80mi
835E Dorchester St Unit 1273076P Houston, TX 3.0 2.0 1528 $3,079 $2.02 0d 1 0.81mi
3812 Lynnfield St Houston, TX 3.0 2.0 1298 $1,545 $1.19 6d 1 0.82mi
8320 Curry Rd Unit 1391267P Houston, TX 3.0 2.5 1550 $5,033 $3.25 0d 1 0.93mi
8320 Curry Rd Houston, TX 3.0 2.5 1558 $8,950 $5.74 22d 1 0.93mi
8318 Curry Rd Houston, TX 3.0 2.0 1558 $2,299 $1.48 44d 1 0.94mi
8322 Curry Rd Houston, TX 3.0 2.5 1599 $2,500 $1.56 44d 1 0.94mi
8326 Curry Rd Unit 1227052P Houston, TX 3.0 2.0 1270 $3,317 $2.61 0d 1 0.95mi
8326 Curry Rd Unit 1228882P Houston, TX 3.0 2.0 1614 $2,878 $1.78 8d 1 0.95mi
3208 Bostic St Unit 1254540P Houston, TX 3.0 2.0 1603 $3,673 $2.29 0d 1 0.97mi
3222 Bostic St Unit 1571615P Houston, TX 3.0 2.5 1593 $5,423 $3.40 0d 1 0.99mi
1416 Fairbanks St Houston, TX 4.0 3.5 1888 $1,899 $1.01 8d 1 1.08mi
4030 Reid St Houston, TX 3.0 2.0 1680 $2,000 $1.19 44d 1 1.12mi
5124 Gold St Unit B Houston, TX 3.0 2.5 1650 $1,895 $1.15 44d 1 1.14mi

Listing history 15 events

  1. 2026-06-18
    days on market $198,000 Active 191 DOM
  2. 2026-06-17
    days on market $198,000 Active 190 DOM
  3. 2026-06-16
    days on market $198,000 Active 189 DOM
  4. 2026-06-15
    days on market $198,000 Active 188 DOM
  5. 2026-06-13
    days on market $198,000 Active 186 DOM
  6. 2026-06-10
    pricedays on market $198,000 Active 182 DOM
  7. 2026-06-08
    days on market $220,000 Active 181 DOM
  8. 2026-06-07
    days on market $220,000 Active 180 DOM
  9. 2026-06-04
    days on market $220,000 Active 177 DOM
  10. 2026-06-01
    days on market $220,000 Active 174 DOM
  11. 2026-05-31
    days on market $220,000 Active 173 DOM
  12. 2026-01-12
    price $220,000 722-char remark
    Show marketing remark (722 chars)

    Welcome to 7209 Eugene St – a beautifully maintained and move-in-ready 4-bedroom, 2 full bath + 1 half bath home on an oversized lot with a huge fenced backyard perfect for play, pets, and entertaining! This energy-efficient property features leased solar panels that keep electric bills extremely low, a roof that’s only about 4 years old, tile flooring throughout and wood floors in bedroom, spacious bedrooms, and a spacious living area. The extended driveway provides plenty of parking, the street is quiet with no HOA, and you’re just minutes from I-45 and the Hardy Toll Road for an easy commute. Pride of ownership shows in every detail – this turn-key home is ready for its new owner today!

  13. 2025-12-09
    listed $230,000 Active 722-char remark
    Show marketing remark (722 chars)

    Welcome to 7209 Eugene St – a beautifully maintained and move-in-ready 4-bedroom, 2 full bath + 1 half bath home on an oversized lot with a huge fenced backyard perfect for play, pets, and entertaining! This energy-efficient property features leased solar panels that keep electric bills extremely low, a roof that’s only about 4 years old, tile flooring throughout and wood floors in bedroom, spacious bedrooms, and a spacious living area. The extended driveway provides plenty of parking, the street is quiet with no HOA, and you’re just minutes from I-45 and the Hardy Toll Road for an easy commute. Pride of ownership shows in every detail – this turn-key home is ready for its new owner today!

  14. 2002-10-09
    soldstatus
  15. 1989-04-07
    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
$3,827 · $319/mo
Projected year-2 tax
$3,827 · $319/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$27,733
− Mortgage interest
−$11,091
− Property taxes
−$3,827
− Insurance
−$990
− Repairs & maintenance
−$2,219
− Management
−$2,219
− Depreciation
−$5,760
Taxable income
$1,628
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$391
After-tax cash flow
$4,241/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)
46,407
Household income
$46,766
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
1815.0

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
Predominantly Hispanic (82%)
Race & ethnicity
Hispanic / Latino 82% Two or more races 24% Black 11% White 6% Native American 1%
Hispanic origin (detail)
Mexican 70%
Foreign-born
34% · Canada
Languages at home
30% English-only · Spanish 70%

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
▼ -30.53%
Current HPI
277.4914
Rent YoY
▲ 5.31%
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

-4.3% since first listed
4 events — show timeline
  • 2026-01-12 Price Changed $220,000 HARMLS
  • 2025-12-09 Listed $230,000 HARMLS
  • 2002-10-09 Sold (Public Records) Public Records
  • 1989-04-07 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2025): $3,827 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…