CashFlowRE
Sign in Sign up
1331 15th Street St
C Composite 56.13
Why this score? — see what drove the C 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 +15.0/15.0
  • Cash flow +13.1/30.0
  • Appreciation +7.5/10.0
  • 1% rule +5.4/10.0
  • DSCR +3.9/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,000

1331 15th Street St · Galena Park, TX 77547
3 bd · 1.0 ba · 1,352 sqft · SingleFamily public records · 37 Days on market
Built 1945 6,098 sqft lot $110/sqft · 18% below area Est $182k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

Key facts

  • Large backyard
  • Galena park isd
  • Easy access to i-10

Tags

LARGE BACKYARDEASY ACCESS TO I-10GALENA PARK ISD

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential property; Built in 1945; Pillar/post/pier foundation
  • Construction: Wood siding; Composition roof
  • Exterior features: Subdivision lot

Interior

  • Kitchen: Dishwasher; Gas oven; Gas range; Disposal
  • Bedrooms: Primary bedroom on the first floor (12x10); Bedroom on the first floor (12x11); Bedroom on the first floor (10x10)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air conditioning (electric)
  • Interior features: Washer hookup and electric dryer hookup; Disposal
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $-5 ($-60/yr) — negative.
  • To cash-flow at today's rent, offer at most $148k (0.6% below list).
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 4.1% in Galena Park — 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 68/100 on livability (#456 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Galena Park ISD (suburban): math 32% / reading 33% proficiency, ranked #578 of 826 in TX (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Macarthur El (math 40% / reading 33%, grade F, #1,883 of 4,322 statewide, top 44%, 614 students, 89% FRL); Galena Park Middle (math 28% / reading 31%, grade F, #1,077 of 1,662 statewide, top 66%, 943 students, 88% FRL); Galena Park H S (math 37% / reading 36%, grade F, #924 of 1,632 statewide, top 57%, 1,914 students, 87% FRL).
  • Market conditions: 38 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (5.0% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, 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 37 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,530 (3.0% 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 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
1.04%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
8.0

CMA / ARV

ARV (median comp)
$182,066
List price
$149,000
Delta
-18.16%
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
1009 13th St 0.25mi 3/2.0 1,276 (-6%) 2mo $299,900 $235 73
1405 9th St 0.30mi 3/1.0 1,301 (-4%) 9mo $129,000 $99 72
1311 11th St 0.20mi 3/2.0 1,401 (+4%) 14mo $225,000 $161 69
1109 13th St 0.20mi 3/2.0 1,246 (-8%) 7mo $220,000 $177 68
1426 16th St 0.06mi 4/2.0 (+1) 1,484 (+10%) 10mo $255,000 $172 64
809 Keene St 0.39mi 2/1.0 (-1) 1,316 (-3%) 12mo $149,900 $114 62
1106 12th St 0.26mi 3/2.0 1,528 (+13%) 3mo $219,000 $143 60
2012 10th St 0.56mi 3/2.0 1,395 (+3%) 6mo $230,000 $165 59
2108 15th St 0.60mi 3/1.0 1,374 (+2%) 14mo $110,000 $80 58
2204 Benson Dr 0.73mi 3/2.0 1,242 (-8%) 1mo $199,999 $161 47
404 Sinclair St 0.60mi 4/2.5 (+1) 1,420 (+5%) 10mo $250,000 $176 44
1902 7th St 0.58mi 3/2.0 1,551 (+15%) 7mo $295,000 $190 39

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

Projected returns pro-forma

4.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.7%
Equity multiple
1.81×
Total profit
$33,844
Equity at exit
$84,086
10-year hold
IRR
13.7%
Equity multiple
3.47×
Total profit
$103,055
Equity at exit
$144,833

Cash invested: $41,720 (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 77547

Home prices YoY
2.0%
Active inventory
38
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,554 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$390 /mo · $4,675/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$-5

Break-even live

Break-even rent $1,561
Max offer price $148,119
Occupancy floor 95%

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
$37,250
Closing costs
$4,470
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2216 3rd St Galena Park, TX 3.0 2.0 1500 $1,400 $0.93 43d 1 1.05mi
423 Armstrong St Houston, TX 3.0 2.0 1090 $1,515 $1.39 1d 1 1.29mi
9821 Turnbow St Unit C Houston, TX 3.0 2.0 1140 $1,720 $1.51 43d 1 1.34mi
403 Armstrong St Houston, TX 3.0 2.0 909 $1,435 $1.58 5d 1 1.35mi
253 N Carolina St Houston, TX 4.0 2.0 1560 $1,600 $1.03 7d 1 1.48mi
311 Massachusetts St Unit A Houston, TX 3.0 2.0 1184 $1,700 $1.44 12d 1 1.49mi

Listing history 30 events

  1. 2026-06-18
    days on market $149,000 Active 37 DOM
  2. 2026-06-17
    remarks 554-char remark
  3. 2026-06-17
    price $149,000 Active 36 DOM
  4. 2026-06-17
    days on market $155,000 Active 36 DOM
  5. 2026-06-16
    days on market $155,000 Active 35 DOM
  6. 2026-06-15
    days on market $155,000 Active 34 DOM
  7. 2026-06-13
    days on market $155,000 Active 32 DOM
  8. 2026-06-13
    days on market $155,000 Active 31 DOM
  9. 2026-06-09
    days on market $155,000 Active 28 DOM
  10. 2026-06-08
    days on market $155,000 Active 27 DOM
  11. 2026-06-07
    days on market $155,000 Active 26 DOM
  12. 2026-06-04
    days on market $155,000 Active 23 DOM
  13. 2026-06-03
    days on market $155,000 Active 22 DOM
  14. 2026-06-02
    days on market $155,000 Active 21 DOM
  15. 2026-06-01
    days on market $155,000 Active 20 DOM
  16. 2026-05-31
    days on market $155,000 Active 19 DOM
  17. 2026-05-12
    listed $155,000 Active 381-char remark
  18. 2026-04-06
    historical
  19. 2026-01-06
    price $155,000
  20. 2025-12-28
    listed $165,000 Active
  21. 2022-04-07
    soldstatus
  22. 2021-04-08
    soldstatus
  23. 2019-07-01
    soldstatus Sold
    Show marketing remark (193 chars)

    Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

  24. 2019-06-27
    soldstatus
  25. 2019-06-03
    status Pending
    Show marketing remark (193 chars)

    Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

  26. 2019-05-28
    status Option Pending
    Show marketing remark (193 chars)

    Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

  27. 2019-05-21
    price $115,000
    Show marketing remark (193 chars)

    Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

  28. 2019-04-05
    listed $120,000 Active
    Show marketing remark (193 chars)

    Cute cottage in quaint Galena Park, 3 bedroom 2 bath. Large kitchen with eating area. Formal dining room, added 3rd bedroom and laundry area. Added area to master bedroom and a small bath room.

  29. 2003-10-16
    soldstatus
  30. 2001-06-27
    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
$4,675 · $390/mo
Projected year-2 tax
$4,675 · $390/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) · 10% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$18,654
− Mortgage interest
−$8,346
− Property taxes
−$4,675
− Insurance
−$745
− Repairs & maintenance
−$1,492
− Management
−$1,492
− Depreciation
−$4,335
Taxable loss
−$2,432
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$584
After-tax cash flow
$524/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
Galena Park ISD
NCES district ID
4820250
Math proficiency
32% ▼ -20.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$43,158
Composite
27.62/100
National rank
#6927
State rank
#578 of 826 in TX

Livability — Galena Park

Score
68/100
State rank
#456
US rank
#9227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galena Park, TX
City population
9,380
Population (ZIP)
9,380

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 (90%)
Race & ethnicity
Hispanic / Latino 90% Two or more races 46% Black 5% White 4%
Hispanic origin (detail)
Mexican 88%
Foreign-born
32% · Canada
Languages at home
21% English-only · Spanish 79%

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
▲ 4.96%
Current HPI
252.9899
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+24.2% since first listed
15 events — show timeline
  • 2026-06-17 Price Changed $149,000 HARMLS
  • 2026-05-12 Listed $155,000 HARMLS
  • 2026-04-06 Listing Removed HARMLS
  • 2026-01-06 Price Changed $155,000 HARMLS
  • 2025-12-28 Listed $165,000 HARMLS
  • 2022-04-07 Sold (Public Records) Public Records
  • 2021-04-08 Sold (Public Records) Public Records
  • 2019-07-01 Sold (MLS) HARMLS
  • 2019-06-27 Sold (Public Records) Public Records
  • 2019-06-03 Pending HARMLS
  • 2019-05-28 Pending HARMLS
  • 2019-05-21 Price Changed $115,000 HARMLS
  • 2019-04-05 Listed $120,000 HARMLS
  • 2003-10-16 Sold (Public Records) Public Records
  • 2001-06-27 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $4,675 · +17.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…